{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["  ","PDN >","Overview - Valuation Summary","Other Projects >","Valuation","LHM & KM>","Inputs - 2","Timing","CAPEX","Ops","T&A","Copy","Debt","Valuation - 2","IFS","AFS","Legend","Names"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":33,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"  ","index":0,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"Valuation Model "]
[null,{"$f":"Name_Model","v":"Paladin Energy "}]
[]
[null,"Perth, 27-29 September 2017"]

{"sheet":"PDN >","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Overview - Valuation Summary","index":2,"n_rows":95,"n_cols":60,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Returns"]
["All Other Projects "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E29","v":0.18923362543229075}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuation Overview ",null,null,null,null,null,null,null,null,null,-0.1,-0.05,0,0.05,0.1]
[null,null,null,"Note: If debt worksheet returns REF#, simply toggle the circuit breaker in the debt sheet.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M AUD ",null,"$A/Share",null,null,"Uranium Flex ",null,0.13310458432788982,0.16125091150999535,0.18923362543229075,0.21707339227398365,0.24485174308528154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV of Projected FCFF*",null,null,{"$f":"E21","v":230.37008500435286},null,{"$f":"S6/$U$16","v":0.1347193479557619},null,null,"CAPEX Flex ",null,0.19430547782935922,0.19176955163082501,0.18923362543229075,0.1866975619698048,0.18415338677081808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(+) Undeveloped Res.",null,null,{"$f":"U23","v":137.21941448486433},null,{"$f":"S7/$U$16","v":8.0245271628575629E-2},null,null,"OPEX Flex ",null,0.22681822139502611,0.20805227337123711,0.18923362543229075,0.17034792730697615,0.1511711614773496]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise Value ",null,null,{"$f":"SUM(S6:S7)","v":367.58949948921719},null,{"$f":"SUM(U6:U7)","v":0.21496461958433755},null,null,"FX Flex",null,0.2849654078897198,0.23544602235313961,0.18923362543229075,0.14538417281679478,0.10206338810845676]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Net Debt",null,null,-44,null,{"$f":"S9/E28","v":-2.5730994152046785E-2},null,null,"WACC Flex",null,0.21221392923001475,0.20024949692274555,0.18923362543229075,0.17907821826936562,0.16970438952861944]
[null,null,null,"Valuation Summary ",2018,{"$f":"E10+1","v":2019},{"$f":"F10+1","v":2020},2021,2022,2023,"//",{"$f":"YEAR('Inputs - 2'!K11)","v":2046},null,null,null,"Implied Equity Value ",null,null,{"$f":"S8-S9","v":411.58949948921719},null,{"$f":"SUM(U8:U9)","v":0.18923362543229078}]
[null,null,null,"EBITDA",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!E$10,'Valuation - 2'!$J20:$EK20)","v":-1.18490789908466},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!F$10,'Valuation - 2'!$J20:$EK20)","v":-5.9276378312563063},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!G$10,'Valuation - 2'!$J20:$EK20)","v":-20.963666434274312},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!H$10,'Valuation - 2'!$J20:$EK20)","v":36.483431260520121},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!I$10,'Valuation - 2'!$J20:$EK20)","v":87.502884500467417},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!J$10,'Valuation - 2'!$J20:$EK20)","v":60.654596635375746},null,{"$f":"SUM('Valuation - 2'!AF20:EK20)","v":1951.0364799964573}]
[null,null,null,"Less: Change in NWC",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!E$10,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!F$10,'Valuation - 2'!$J21:$EK21)","v":-1.5153323292800001},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!G$10,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!H$10,'Valuation - 2'!$J21:$EK21)","v":4.4804209189822757},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!I$10,'Valuation - 2'!$J21:$EK21)","v":5.1615762185547691},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!J$10,'Valuation - 2'!$J21:$EK21)","v":1.2754082617130198},null,{"$f":"SUM('Valuation - 2'!AF21:EK21)","v":-10.917405399250059},null,null,null,"DCF Valuation Component"]
[null,null,null,"Less: Capex",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!E$10,'Valuation - 2'!$J22:$EK22)","v":-25.666666666666668},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!F$10,'Valuation - 2'!$J22:$EK22)","v":-21},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!G$10,'Valuation - 2'!$J22:$EK22)","v":-23.333333333333332},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!H$10,'Valuation - 2'!$J22:$EK22)","v":-70},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!I$10,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!J$10,'Valuation - 2'!$J22:$EK22)","v":0},null,{"$f":"SUM('Valuation - 2'!AF22:EK22)","v":0},null,null,null,null,null,null,"Units ",null,"Value",null,null,"WACC"]
[null,null,null,"Less: Tax (Ungeared)",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!E$10,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!F$10,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!G$10,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!H$10,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!I$10,'Valuation - 2'!$J23:$EK23)","v":-0.83121617417914573},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!J$10,'Valuation - 2'!$J23:$EK23)","v":-14.981702551825233},null,{"$f":"SUM('Valuation - 2'!AF23:EK23)","v":-682.58657999644936},null,null,null,"NPV of Projected FCFF",null,null,"M AUD",null,{"$f":"E21","v":230.37008500435286}]
[null,null,null,"Free cashflow to firm",{"$f":"SUM(E11:E14)","v":-26.851574565751328},{"$f":"SUM(F11:F14)","v":-28.442970160536305},-44.296999767607645,-29.036147820497604,91.833244544843041,46.948302345263528,null,1257.5324946007577,null,null,null,"Component Enterprise Value ",null,null,"M AUD",null,{"$f":"SUM(U14)","v":230.37008500435286},null,null,null,null,-0.1,-0.05,0,0.05,0.1,null,"Min","Below ","Above ","Max","Median"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shares Out.",null,null,"M",null,{"$f":"E28","v":1710},null,null,null,"FX Flex",0.2849654078897198,0.23544602235313961,0.18923362543229075,0.14538417281679478,0.10206338810845676,{"$f":"Y16","v":"FX Flex"},{"$f":"MIN(Z16:AD16)","v":0.10206338810845676},{"$f":"AJ16-AF16","v":8.7170237323833985E-2},{"$f":"AI16-AJ16","v":9.5731782457429054E-2},{"$f":"MAX(Z16:AD16)","v":0.2849654078897198},{"$f":"AB16","v":0.18923362543229075}]
[null,null,null,"Discount Factor ",{"$f":"IFERROR(E20/E15,0)","v":0.94880163194981293},0.89297032697038847,0.76536776598779832,0.70841529260418235,0.6234542402767701,0.55726386246560822,null,null,null,null,null,"Implied Component Value",null,null,"$ AUD",null,{"$f":"U15/U16","v":0.1347193479557619},null,null,null,"OPEX Flex ",0.22681822139502611,0.20805227337123711,0.18923362543229075,0.17034792730697615,0.1511711614773496,{"$f":"Y17","v":"OPEX Flex "},{"$f":"MIN(Z17:AD17)","v":0.1511711614773496},{"$f":"AJ17-AF17","v":3.8062463954941145E-2},{"$f":"AI17-AJ17","v":3.7584595962735362E-2},{"$f":"MAX(Z17:AD17)","v":0.22681822139502611},{"$f":"AB17","v":0.18923362543229075}]
[null,null,null,"Discount Rate ",{"$f":"'Valuation - 2'!E34","v":0.1225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC Flex",0.21221392923001475,0.20024949692274555,0.18923362543229075,0.17907821826936562,0.16970438952861944,"WACC Flex",0.16970438952861944,1.952923590367131E-2,2.2980303797724005E-2,{"$f":"MAX(Z18:AD18)","v":0.21221392923001475},{"$f":"AB18","v":0.18923362543229075}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Undeveloped Resources Component",null,null,null,null,null,null,null,null,"Uranium Flex ",0.13310458432788982,0.16125091150999535,0.18923362543229075,0.21707339227398365,0.24485174308528154,"Uranium Flex ",0.13310458432788982,5.6129041104400923E-2,5.5618117652990795E-2,{"$f":"MAX(Z19:AD19)","v":0.24485174308528154},{"$f":"AB19","v":0.18923362543229075}]
[null,null,null,"Discount FCFF",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!E$10,'Valuation - 2'!$J35:$EK35)","v":-25.476817768406949},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!F$10,'Valuation - 2'!$J35:$EK35)","v":-25.398728364263107},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!G$10,'Valuation - 2'!$J35:$EK35)","v":-33.903495752095886},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!H$10,'Valuation - 2'!$J35:$EK35)","v":-20.569651154356102},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!I$10,'Valuation - 2'!$J35:$EK35)","v":57.25382570985596},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!J$10,'Valuation - 2'!$J35:$EK35)","v":26.162592301124725},null,{"$f":"SUM('Valuation - 2'!AF35:EK35)","v":252.30236003249422},null,null,null,"Resources ",null,"Mlbs U3O8","Multiple**",null,"Value",null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MAX(Z20:AD20)","v":0},{"$f":"AB20","v":0}]
[null,null,null,"NPV FCFF",{"$f":"'Valuation - 2'!I35","v":230.37008500435286},null,null,null,null,null,null,null,null,null,null,"Total Resource",null,{"$f":"SUM(Valuation!H8:H11)","v":236.87715959599996},{"$f":"Valuation!H17","v":0.83579016735131662},null,{"$f":"R21*S21","v":197.97960086044534}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Developed***",null,{"$f":"SUM(Valuation!H12:H13)","v":-72.697895654999996},{"$f":"S21","v":0.83579016735131662},null,{"$f":"R22*S22","v":-60.760186375581},null,null,null,null,null,null,null,null,null,{"$f":"AE20","v":0},{"$f":"AF20","v":0},0,0,0]
[null,null,null,"NPV FCFF",{"$f":"E21","v":230.37008500435286},null,null,null,null,null,null,null,null,null,null,"Undeveloped (planned)",null,null,null,null,{"$f":"SUM(U21:U22)","v":137.21941448486433}]
[null,null,null,"Add: Undevelopped Resource ",{"$f":"U23","v":137.21941448486433},null,null,null,null,null,null,null,null,null,null,"Component Enterprise Value ",null,null,"M AUD",null,{"$f":"SUM(U23:U23)","v":137.21941448486433},null,null,null,null,null,null,null,null,null,{"$f":"AE18","v":"WACC Flex"},{"$f":"AF18","v":0.16970438952861944},1.952923590367131E-2,2.2980303797724005E-2,0.21221392923001475]
[null,null,null,"Enterprise Value ",{"$f":"SUM(E23:E24)","v":367.58949948921719},null,null,null,null,null,null,null,null,null,null,"Shares Out.",null,null,"M",null,{"$f":"U16","v":1710},null,null,null,null,null,null,null,null,null,{"$f":"AE17","v":"OPEX Flex "},{"$f":"AF17","v":0.1511711614773496},3.8062463954941145E-2,3.7584595962735362E-2,0.22681822139502611]
[null,null,null,"Less: Net Debt ",{"$f":"-E42","v":-44},null,null,null,null,null,null,null,null,null,null,"Implied Component Value ",null,null,"$ AUD",null,{"$f":"U24/U25","v":8.0245271628575629E-2},null,null,null,null,null,null,null,null,null,{"$f":"AE19","v":"Uranium Flex "},{"$f":"AF19","v":0.13310458432788982},{"$f":"AG19","v":5.6129041104400923E-2},{"$f":"AH19","v":5.5618117652990795E-2},{"$f":"AI19","v":0.24485174308528154}]
[null,null,null,"Implied Equity Value ",{"$f":"SUM(E25:E26)","v":323.58949948921719},null,null,null,null,null,null,null,null,null,null,"*Attributed to Paladin ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE16","v":"FX Flex"},{"$f":"AF16","v":0.10206338810845676},{"$f":"AG16","v":8.7170237323833985E-2},{"$f":"AH16","v":9.5731782457429054E-2},{"$f":"AI16","v":0.2849654078897198}]
[null,null,null,"(÷) Shares Oustanding ",{"$f":"E41","v":1710},null,null,null,null,null,null,null,null,null,null,"**EV/Resource (Mlbs U3O8)"]
[null,null,null,"Intrinsic Value Per Share ",{"$f":"E27/E28","v":0.18923362543229075},null,null,null,null,null,null,null,null,null,null,"***Resource projected to be developed "]
[]
[]
[null,null,null,"Check ",{"$f":"IF(ABS(E21-SUM(E20:L20))<0.05,\"Ok\",\"Error\")","v":"Ok"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"AA37+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AA$37,'Valuation - 2'!$J20:$EK20)","v":-1.18490789908466},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AB$37,'Valuation - 2'!$J20:$EK20)","v":-5.9276378312563063},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AC$37,'Valuation - 2'!$J20:$EK20)","v":-20.963666434274312},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AD$37,'Valuation - 2'!$J20:$EK20)","v":36.483431260520121},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AE$37,'Valuation - 2'!$J20:$EK20)","v":87.502884500467417},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AF$37,'Valuation - 2'!$J20:$EK20)","v":60.654596635375746},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AG$37,'Valuation - 2'!$J20:$EK20)","v":82.715946033091754},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AH$37,'Valuation - 2'!$J20:$EK20)","v":88.555014715041722},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AI$37,'Valuation - 2'!$J20:$EK20)","v":63.606152916162088},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AJ$37,'Valuation - 2'!$J20:$EK20)","v":50.265481282610317},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AK$37,'Valuation - 2'!$J20:$EK20)","v":102.73450431448512},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AL$37,'Valuation - 2'!$J20:$EK20)","v":89.957446635382979},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AM$37,'Valuation - 2'!$J20:$EK20)","v":80.626069782318922},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AN$37,'Valuation - 2'!$J20:$EK20)","v":113.41516060200222},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AO$37,'Valuation - 2'!$J20:$EK20)","v":121.47694992675153},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AP$37,'Valuation - 2'!$J20:$EK20)","v":119.2977637362491},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AQ$37,'Valuation - 2'!$J20:$EK20)","v":117.0640978909841},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AR$37,'Valuation - 2'!$J20:$EK20)","v":114.77459039958747},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AS$37,'Valuation - 2'!$J20:$EK20)","v":112.42784522090591},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AT$37,'Valuation - 2'!$J20:$EK20)","v":110.02243141275734},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AU$37,'Valuation - 2'!$J20:$EK20)","v":107.55688225940501},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AV$37,'Valuation - 2'!$J20:$EK20)","v":105.02969437721889},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AW$37,'Valuation - 2'!$J20:$EK20)","v":102.43932679797814},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AX$37,'Valuation - 2'!$J20:$EK20)","v":99.784200029256397},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AY$37,'Valuation - 2'!$J20:$EK20)","v":97.062695091316641},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AZ$37,'Valuation - 2'!$J20:$EK20)","v":94.273152529928339},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BA$37,'Valuation - 2'!$J20:$EK20)","v":14.76449441561661},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BB$37,'Valuation - 2'!$J20:$EK20)","v":-20.841257336365288},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BC$37,'Valuation - 2'!$J20:$EK20)","v":-15.97216303622845},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BD$37,'Valuation - 2'!$J20:$EK20)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BE$37,'Valuation - 2'!$J20:$EK20)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BF$37,'Valuation - 2'!$J20:$EK20)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BG$37,'Valuation - 2'!$J20:$EK20)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BH$37,'Valuation - 2'!$J20:$EK20)","v":0}]
[null,null,null,"Other Inputs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Change in NWC",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AA$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AB$37,'Valuation - 2'!$J21:$EK21)","v":-1.5153323292800001},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AC$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AD$37,'Valuation - 2'!$J21:$EK21)","v":4.4804209189822757},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AE$37,'Valuation - 2'!$J21:$EK21)","v":5.1615762185547691},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AF$37,'Valuation - 2'!$J21:$EK21)","v":1.2754082617130198},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AG$37,'Valuation - 2'!$J21:$EK21)","v":0.64234275140224639},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AH$37,'Valuation - 2'!$J21:$EK21)","v":0.16905204770074356},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AI$37,'Valuation - 2'!$J21:$EK21)","v":0.15761005450250565},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AJ$37,'Valuation - 2'!$J21:$EK21)","v":-4.8182696345872804},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AK$37,'Valuation - 2'!$J21:$EK21)","v":2.8346256339119691E-2},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AL$37,'Valuation - 2'!$J21:$EK21)","v":3.9258607147766078E-2},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AM$37,'Valuation - 2'!$J21:$EK21)","v":4.3414916491831157E-2},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AN$37,'Valuation - 2'!$J21:$EK21)","v":9.2770710672995804E-3},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AO$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AP$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AQ$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AR$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AS$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AT$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AU$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AV$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AW$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AX$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AY$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AZ$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BA$37,'Valuation - 2'!$J21:$EK21)","v":-7.1884374693142918},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BB$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BC$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BD$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BE$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BF$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BG$37,'Valuation - 2'!$J21:$EK21)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BH$37,'Valuation - 2'!$J21:$EK21)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Capex",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AA$37,'Valuation - 2'!$J22:$EK22)","v":-25.666666666666668},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AB$37,'Valuation - 2'!$J22:$EK22)","v":-21},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AC$37,'Valuation - 2'!$J22:$EK22)","v":-23.333333333333332},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AD$37,'Valuation - 2'!$J22:$EK22)","v":-70},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AE$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AF$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AG$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AH$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AI$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AJ$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AK$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AL$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AM$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AN$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AO$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AP$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AQ$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AR$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AS$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AT$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AU$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AV$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AW$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AX$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AY$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AZ$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BA$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BB$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BC$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BD$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BE$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BF$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BG$37,'Valuation - 2'!$J22:$EK22)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BH$37,'Valuation - 2'!$J22:$EK22)","v":0}]
[null,null,null,"Shares Outstanding ",1710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Tax (Ungeared)",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AA$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AB$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AC$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AD$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AE$37,'Valuation - 2'!$J23:$EK23)","v":-0.83121617417914573},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AF$37,'Valuation - 2'!$J23:$EK23)","v":-14.981702551825233},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AG$37,'Valuation - 2'!$J23:$EK23)","v":-23.254708575968735},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AH$37,'Valuation - 2'!$J23:$EK23)","v":-25.444359331699971},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AI$37,'Valuation - 2'!$J23:$EK23)","v":-16.08853615712011},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AJ$37,'Valuation - 2'!$J23:$EK23)","v":-11.085784294538197},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AK$37,'Valuation - 2'!$J23:$EK23)","v":-30.761667931491253},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AL$37,'Valuation - 2'!$J23:$EK23)","v":-25.970271301827943},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AM$37,'Valuation - 2'!$J23:$EK23)","v":-22.471004981928921},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AN$37,'Valuation - 2'!$J23:$EK23)","v":-34.766914039310159},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AO$37,'Valuation - 2'!$J23:$EK23)","v":-41.671970629311488},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AP$37,'Valuation - 2'!$J23:$EK23)","v":-44.736661401093414},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AQ$37,'Valuation - 2'!$J23:$EK23)","v":-43.899036709119045},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AR$37,'Valuation - 2'!$J23:$EK23)","v":-43.040471399845309},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AS$37,'Valuation - 2'!$J23:$EK23)","v":-42.160441957839716},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AT$37,'Valuation - 2'!$J23:$EK23)","v":-41.258411779784005},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AU$37,'Valuation - 2'!$J23:$EK23)","v":-40.333830847276886},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AV$37,'Valuation - 2'!$J23:$EK23)","v":-39.386135391457088},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AW$37,'Valuation - 2'!$J23:$EK23)","v":-38.414747549241795},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AX$37,'Valuation - 2'!$J23:$EK23)","v":-37.419075010971149},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AY$37,'Valuation - 2'!$J23:$EK23)","v":-36.398510659243733},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AZ$37,'Valuation - 2'!$J23:$EK23)","v":-35.352432198723129},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BA$37,'Valuation - 2'!$J23:$EK23)","v":-8.6716078486575583},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BB$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BC$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BD$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BE$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BF$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BG$37,'Valuation - 2'!$J23:$EK23)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BH$37,'Valuation - 2'!$J23:$EK23)","v":0}]
[null,null,null,"Net Debt",44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Free cashflow to firm",{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AA$37,'Valuation - 2'!$J24:$EK24)","v":-26.851574565751328},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AB$37,'Valuation - 2'!$J24:$EK24)","v":-28.442970160536305},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AC$37,'Valuation - 2'!$J24:$EK24)","v":-44.296999767607645},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AD$37,'Valuation - 2'!$J24:$EK24)","v":-29.036147820497597},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AE$37,'Valuation - 2'!$J24:$EK24)","v":91.833244544843041},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AF$37,'Valuation - 2'!$J24:$EK24)","v":46.948302345263542},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AG$37,'Valuation - 2'!$J24:$EK24)","v":60.103580208525273},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AH$37,'Valuation - 2'!$J24:$EK24)","v":63.279707431042489},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AI$37,'Valuation - 2'!$J24:$EK24)","v":47.675226813544477},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AJ$37,'Valuation - 2'!$J24:$EK24)","v":34.361427353484842},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AK$37,'Valuation - 2'!$J24:$EK24)","v":72.001182639332995},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AL$37,'Valuation - 2'!$J24:$EK24)","v":64.026433940702788},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AM$37,'Valuation - 2'!$J24:$EK24)","v":58.19847971688182},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AN$37,'Valuation - 2'!$J24:$EK24)","v":78.657523633759368},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AO$37,'Valuation - 2'!$J24:$EK24)","v":79.804979297440042},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AP$37,'Valuation - 2'!$J24:$EK24)","v":74.561102335155681},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AQ$37,'Valuation - 2'!$J24:$EK24)","v":73.16506118186507},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AR$37,'Valuation - 2'!$J24:$EK24)","v":71.734118999742179},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AS$37,'Valuation - 2'!$J24:$EK24)","v":70.2674032630662},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AT$37,'Valuation - 2'!$J24:$EK24)","v":68.764019632973344},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AU$37,'Valuation - 2'!$J24:$EK24)","v":67.223051412128129},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AV$37,'Valuation - 2'!$J24:$EK24)","v":65.6435589857618},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AW$37,'Valuation - 2'!$J24:$EK24)","v":64.02457924873633},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AX$37,'Valuation - 2'!$J24:$EK24)","v":62.365125018285255},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AY$37,'Valuation - 2'!$J24:$EK24)","v":60.664184432072894},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!AZ$37,'Valuation - 2'!$J24:$EK24)","v":58.92072033120521},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BA$37,'Valuation - 2'!$J24:$EK24)","v":-1.0955509023552388},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BB$37,'Valuation - 2'!$J24:$EK24)","v":-20.841257336365288},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BC$37,'Valuation - 2'!$J24:$EK24)","v":-15.97216303622845},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BD$37,'Valuation - 2'!$J24:$EK24)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BE$37,'Valuation - 2'!$J24:$EK24)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BF$37,'Valuation - 2'!$J24:$EK24)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BG$37,'Valuation - 2'!$J24:$EK24)","v":0},{"$f":"SUMIF('Valuation - 2'!$J$10:$EK$10,'Overview - Valuation Summary'!BH$37,'Valuation - 2'!$J24:$EK24)","v":0}]
[]
[]
[null,null,null,"Cash Flow Statement ",2018,{"$f":"E45+1","v":2019},{"$f":"F45+1","v":2020},{"$f":"G45+1","v":2021},{"$f":"H45+1","v":2022},{"$f":"I45+1","v":2023},"//",{"$f":"L10","v":2046},null,null,null,null,null,null,null,null,null,null,null,null,null,"LHM ",{"$f":"AA37","v":2018},{"$f":"AB37","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,null,"NPAT",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J33:$AR33)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J33:$AR33)","v":-17.436555834063732},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J33:$AR33)","v":-20.755973943881003},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J33:$AR33)","v":-7.1106991595519933},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J33:$AR33)","v":39.992067740638966},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J33:$AR33)","v":36.606845244279718},null,{"$f":"SUM(AFS!P33:AR33)","v":2124.501207723496},null,null,null,null,null,null,null,null,null,null,null,null,null,"Mining ",{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AA$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AB$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AC$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AD$37,Ops!$J$50:$EK$50)","v":1500},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AE$37,Ops!$J$50:$EK$50)","v":3875},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AF$37,Ops!$J$50:$EK$50)","v":8625},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AG$37,Ops!$J$50:$EK$50)","v":7562.5},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AH$37,Ops!$J$50:$EK$50)","v":6637.5},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AI$37,Ops!$J$50:$EK$50)","v":8775},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AJ$37,Ops!$J$50:$EK$50)","v":7812.5},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AK$37,Ops!$J$50:$EK$50)","v":2412.5},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AL$37,Ops!$J$50:$EK$50)","v":3387.5},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AM$37,Ops!$J$50:$EK$50)","v":4062.5},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AN$37,Ops!$J$50:$EK$50)","v":914.42307692307804},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AO$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AP$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AQ$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AR$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AS$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AT$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AU$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AV$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AW$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AX$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AY$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AZ$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BA$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BB$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BC$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BD$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BE$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BF$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BG$37,Ops!$J$50:$EK$50)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BH$37,Ops!$J$50:$EK$50)","v":0}]
[null,null,null,"Add: D&A",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J34:$AR34)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J34:$AR34)","v":13.025655241776072},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J34:$AR34)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J34:$AR34)","v":4.6582627118644062},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J34:$AR34)","v":20.185805084745759},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J34:$AR34)","v":20.70338983050847},null,{"$f":"SUM(AFS!P34:AR34)","v":186.33050847457611},null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling ",{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AA$37,Ops!$J$106:$EK$106)","v":1140},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AB$37,Ops!$J$106:$EK$106)","v":1140},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AC$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AD$37,Ops!$J$106:$EK$106)","v":2660},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AE$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AF$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AG$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AH$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AI$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AJ$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AK$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AL$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AM$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AN$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AO$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AP$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AQ$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AR$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AS$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AT$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AU$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AV$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AW$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AX$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AY$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AZ$37,Ops!$J$106:$EK$106)","v":3800},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BA$37,Ops!$J$106:$EK$106)","v":1011.2651821862382},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BB$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BC$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BD$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BE$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BF$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BG$37,Ops!$J$106:$EK$106)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BH$37,Ops!$J$106:$EK$106)","v":0}]
[null,null,null,"Less: Change in NWC ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J35:$AR35)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J35:$AR35)","v":0.27059505880000012},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J35:$AR35)","v":-1.7859273880800002},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J35:$AR35)","v":4.2004973100107872},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J35:$AR35)","v":5.0551330660216891},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J35:$AR35)","v":1.3750274755228311},null,{"$f":"SUM(AFS!P35:AR35)","v":-10.630657851555302}]
[null,null,null,"Net Cash flows from Operations ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J36:$AR36)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J36:$AR36)","v":-4.1403055334876608},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J36:$AR36)","v":-22.541901331961004},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J36:$AR36)","v":1.7480608623232001},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J36:$AR36)","v":65.233005891406407},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J36:$AR36)","v":58.685262550311023},null,{"$f":"SUM(AFS!P36:AR36)","v":2300.2010583465167},null,null,null,null,null,null,null,null,null,null,null,null,null,"LHM ",{"$f":"AA45","v":2018},{"$f":"AB45","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mining ",{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AA$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AB$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AC$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AD$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AE$37,Ops!$J$69:$EK$69)","v":200},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AF$37,Ops!$J$69:$EK$69)","v":1900},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AG$37,Ops!$J$69:$EK$69)","v":750},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AH$37,Ops!$J$69:$EK$69)","v":2400},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AI$37,Ops!$J$69:$EK$69)","v":491.73465423465314},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AJ$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AK$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AL$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AM$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AN$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AO$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AP$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AQ$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AR$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AS$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AT$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AU$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AV$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AW$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AX$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AY$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AZ$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BA$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BB$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BC$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BD$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BE$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BF$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BG$37,Ops!$J$69:$EK$69)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BH$37,Ops!$J$69:$EK$69)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milling ",{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AA$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AB$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AC$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AD$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AE$37,Ops!$J$123:$EK$123)","v":1387},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AF$37,Ops!$J$123:$EK$123)","v":1460},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AG$37,Ops!$J$123:$EK$123)","v":1460},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AH$37,Ops!$J$123:$EK$123)","v":1460},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AI$37,Ops!$J$123:$EK$123)","v":1460},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AJ$37,Ops!$J$123:$EK$123)","v":92.36623318202146},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AK$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AL$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AM$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AN$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AO$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AP$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AQ$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AR$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AS$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AT$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AU$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AV$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AW$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AX$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AY$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!AZ$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BA$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BB$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BC$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BD$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BE$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BF$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BG$37,Ops!$J$123:$EK$123)","v":0},{"$f":"-SUMIF(Ops!$J$23:$EK$23,'Overview - Valuation Summary'!BH$37,Ops!$J$123:$EK$123)","v":0}]
[null,null,null,"Less: Capex (LHM)",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J39:$AR39)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J39:$AR39)","v":-46.666666666666671},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J39:$AR39)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J39:$AR39)","v":-46.666666666666664},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J39:$AR39)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J39:$AR39)","v":0},null,{"$f":"SUM(AFS!P39:AR39)","v":0}]
[null,null,null,"Less: Capex (KM)",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J40:$AR40)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J40:$AR40)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J40:$AR40)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J40:$AR40)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J40:$AR40)","v":-46.666666666666664},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J40:$AR40)","v":0},null,{"$f":"SUM(AFS!P40:AR40)","v":0}]
[null,null,null,"Less: Additions ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J41:$AR41)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J41:$AR41)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J41:$AR41)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J41:$AR41)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J41:$AR41)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J41:$AR41)","v":0},null,{"$f":"SUM(AFS!P41:AR41)","v":0}]
[null,null,null,"Net Cash flows from Investing ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J42:$AR42)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J42:$AR42)","v":-46.666666666666671},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J42:$AR42)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J42:$AR42)","v":-46.666666666666664},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J42:$AR42)","v":-46.666666666666664},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J42:$AR42)","v":0},null,{"$f":"SUM(AFS!P42:AR42)","v":0}]
[]
[null,null,null,"Issu. / Repay. of Debt(s)",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J44:$AR44)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J44:$AR44)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J44:$AR44)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J44:$AR44)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J44:$AR44)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J44:$AR44)","v":-160.60733333333334},null,{"$f":"SUM(AFS!P44:AR44)","v":0}]
[null,null,null,"Less: Disrtibutions ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J45:$AR45)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J45:$AR45)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J45:$AR45)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J45:$AR45)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J45:$AR45)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J45:$AR45)","v":0},null,{"$f":"SUM(AFS!P45:AR45)","v":0}]
[null,null,null,"Add: Required Borrowing ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J46:$AR46)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J46:$AR46)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J46:$AR46)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J46:$AR46)","v":27.703575105196045},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J46:$AR46)","v":8.8049792693675109},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J46:$AR46)","v":86.258547850243787},null,{"$f":"SUM(AFS!P46:AR46)","v":0}]
[null,null,null,"Net Cash flows from Financing ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J47:$AR47)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J47:$AR47)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J47:$AR47)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J47:$AR47)","v":27.703575105196045},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J47:$AR47)","v":8.8049792693675109},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J47:$AR47)","v":-74.348785483089557},null,{"$f":"SUM(AFS!P47:AR47)","v":0}]
[]
[null,null,null,"Net cashflow",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J50:$AR50)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J50:$AR50)","v":-50.806972200154334},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J50:$AR50)","v":-22.541901331961004},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J50:$AR50)","v":-17.21503069914742},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J50:$AR50)","v":27.371318494107253},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J50:$AR50)","v":-15.663522932778534},null,{"$f":"SUM(AFS!P50:AR50)","v":2300.2010583465167}]
[]
[null,null,null,"Cash balance b/f",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J52:$AR52)","v":92.1},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J52:$AR52)","v":92.1},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J52:$AR52)","v":41.29302779984566},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J52:$AR52)","v":18.751126467884657},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J52:$AR52)","v":1.536095768737237},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J52:$AR52)","v":28.90741426284449}]
[null,null,null,"Cash balance c/f",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$45,AFS!$J53:$AR53)","v":92.1},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$45,AFS!$J53:$AR53)","v":41.29302779984566},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$45,AFS!$J53:$AR53)","v":18.751126467884657},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$45,AFS!$J53:$AR53)","v":1.536095768737237},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$45,AFS!$J53:$AR53)","v":28.90741426284449},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$45,AFS!$J53:$AR53)","v":13.243891330065956}]
[]
[]
[]
[null,null,null,"Income Statement ",2018,{"$f":"E69+1","v":2019},{"$f":"F69+1","v":2020},{"$f":"G69+1","v":2021},{"$f":"H69+1","v":2022},{"$f":"I69+1","v":2023},"//",{"$f":"L34","v":0}]
[null,null,null,"LHM",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J60:$AR60)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J60:$AR60)","v":49.5188957604},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J60:$AR60)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J60:$AR60)","v":31.503729825080903},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J60:$AR60)","v":148.27613778370591},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J60:$AR60)","v":173.4834504810749},null,{"$f":"SUM(AFS!P60:AR60)","v":4412.3378384949901}]
[null,null,null,"KM",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J61:$AR61)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J61:$AR61)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J61:$AR61)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J61:$AR61)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J61:$AR61)","v":61.587447681702841},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J61:$AR61)","v":143.36736918505449},null,{"$f":"SUM(AFS!P61:AR61)","v":591.78269270005967}]
[null,null,null,"Revenue",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J62:$AR62)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J62:$AR62)","v":49.5188957604},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J62:$AR62)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J62:$AR62)","v":31.503729825080903},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J62:$AR62)","v":209.86358546540873},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J62:$AR62)","v":316.85081966612938},null,{"$f":"SUM(AFS!P62:AR62)","v":5004.1205311950489}]
[]
[null,null,null,"C&M",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J63:$AR63)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J63:$AR63)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J63:$AR63)","v":-3.7500000000000013},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J63:$AR63)","v":-1.2500000000000004},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J63:$AR63)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J63:$AR63)","v":0},null,{"$f":"SUM(AFS!P63:AR63)","v":0}]
[null,null,null,"Fixed",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J64:$AR64)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J64:$AR64)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J64:$AR64)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J64:$AR64)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J64:$AR64)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J64:$AR64)","v":0},null,{"$f":"SUM(AFS!P64:AR64)","v":0}]
[null,null,null,"Variable",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J65:$AR65)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J65:$AR65)","v":-28.752090868769045},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J65:$AR65)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J65:$AR65)","v":-14.249123844241037},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J65:$AR65)","v":-67.490551900518568},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J65:$AR65)","v":-101.9217856856184},null,{"$f":"SUM(AFS!P65:AR65)","v":-2012.7122960053141}]
[null,null,null,"Royalty",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J66:$AR66)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J66:$AR66)","v":-1.6093641122129996},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J66:$AR66)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J66:$AR66)","v":-1.0238712193151294},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J66:$AR66)","v":-4.8189744779704426},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J66:$AR66)","v":-5.6382121406349341},null,{"$f":"SUM(AFS!P66:AR66)","v":-143.40097975108722}]
[null,null,null,"C&M",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J67:$AR67)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J67:$AR67)","v":-5.7549350456499306},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J67:$AR67)","v":-5.8988084217911796},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J67:$AR67)","v":-6.0462786323359623},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J67:$AR67)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J67:$AR67)","v":0},null,{"$f":"SUM(AFS!P67:AR67)","v":0}]
[null,null,null,"Fixed",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J68:$AR68)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J68:$AR68)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J68:$AR68)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J68:$AR68)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J68:$AR68)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J68:$AR68)","v":0},null,{"$f":"SUM(AFS!P68:AR68)","v":0}]
[null,null,null,"Variable",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J69:$AR69)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J69:$AR69)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J69:$AR69)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J69:$AR69)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J69:$AR69)","v":-49.381242022635199},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J69:$AR69)","v":-114.9659222580943},null,{"$f":"SUM(AFS!P69:AR69)","v":-479.68577448916602}]
[null,null,null,"Royalty",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J70:$AR70)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J70:$AR70)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J70:$AR70)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J70:$AR70)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J70:$AR70)","v":-1.8476234304510852},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J70:$AR70)","v":-4.3010210755516347},null,{"$f":"SUM(AFS!P70:AR70)","v":-17.753480781001791}]
[null,null,null,"Corporate ",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J71:$AR71)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J71:$AR71)","v":-10.81630625259033},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J71:$AR71)","v":-11.103639382195162},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J71:$AR71)","v":-11.381230366750046},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J71:$AR71)","v":-11.665761125918804},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J71:$AR71)","v":-11.95740515406678},null,{"$f":"SUM(AFS!P71:AR71)","v":-375.07970323998387}]
[null,null,null,"Operating costs",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J72:$AR72)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J72:$AR72)","v":-46.932696279222306},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J72:$AR72)","v":-20.752447803986342},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J72:$AR72)","v":-33.950504062642175},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J72:$AR72)","v":-135.2041529574941},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J72:$AR72)","v":-238.78434631396604},null,{"$f":"SUM(AFS!P72:AR72)","v":-3028.6322342665517}]
[null,null,null,"EBITDA",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J73:$AR73)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J73:$AR73)","v":2.5861994811776938},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J73:$AR73)","v":-20.752447803986342},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J73:$AR73)","v":-2.4467742375612715},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J73:$AR73)","v":74.65943250791463},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J73:$AR73)","v":78.066473352163342},null,{"$f":"SUM(AFS!P73:AR73)","v":1975.4882969284965}]
[]
[null,null,null,"Depreciation",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J75:$AR75)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J75:$AR75)","v":-13.025655241776072},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J75:$AR75)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J75:$AR75)","v":-4.6582627118644062},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J75:$AR75)","v":-20.185805084745759},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J75:$AR75)","v":-20.70338983050847},null,{"$f":"SUM(AFS!P75:AR75)","v":-186.33050847457611}]
[null,null,null,"EBIT",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J76:$AR76)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J76:$AR76)","v":-10.439455760598378},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J76:$AR76)","v":-20.752447803986342},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J76:$AR76)","v":-7.1050369494256778},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J76:$AR76)","v":54.473627423168871},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J76:$AR76)","v":57.363083521654872},null,{"$f":"SUM(AFS!P76:AR76)","v":1789.1577884539204}]
[]
[null,null,null,"Interest expense",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J78:$AR78)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J78:$AR78)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J78:$AR78)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J78:$AR78)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J78:$AR78)","v":-14.454659999999999},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J78:$AR78)","v":-20.720978280844687},null,{"$f":"SUM(AFS!P78:AR78)","v":-132.37597368284409}]
[null,null,null,"EBT",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J79:$AR79)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J79:$AR79)","v":-10.439455760598378},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J79:$AR79)","v":-20.752447803986342},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J79:$AR79)","v":-7.1050369494256778},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J79:$AR79)","v":40.018967423168874},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J79:$AR79)","v":36.642105240810181},null,{"$f":"SUM(AFS!P79:AR79)","v":1656.7818147710766}]
[]
[null,null,null,"Income tax expense",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J81:$AR81)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J81:$AR81)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J81:$AR81)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J81:$AR81)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J81:$AR81)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J81:$AR81)","v":0},null,{"$f":"SUM(AFS!P81:AR81)","v":529.06764423607069}]
[null,null,null,"Rollforward of Decom. Prov.",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J82:$AR82)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J82:$AR82)","v":-9.2537055004114459E-3},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J82:$AR82)","v":-3.526139894659411E-3},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J82:$AR82)","v":-5.6622101263156871E-3},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J82:$AR82)","v":-2.6899682529904968E-2},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J82:$AR82)","v":-3.5259996530466145E-2},null,{"$f":"SUM(AFS!P82:AR82)","v":-61.348251283651393}]
[]
[null,null,null,"NPAT",{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!E$69,AFS!$J84:$AR84)","v":0},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!F$69,AFS!$J84:$AR84)","v":-10.448709466098789},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!G$69,AFS!$J84:$AR84)","v":-20.755973943881003},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!H$69,AFS!$J84:$AR84)","v":-7.1106991595519933},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!I$69,AFS!$J84:$AR84)","v":39.992067740638966},{"$f":"SUMIF(AFS!$J$7:$AR$7,'Overview - Valuation Summary'!J$69,AFS!$J84:$AR84)","v":36.606845244279718},null,{"$f":"SUM(AFS!P84:AR84)","v":2124.501207723496}]

{"sheet":"Other Projects >","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Valuation","index":4,"n_rows":147,"n_cols":14,"rows_kept":147,"cut":false,"hidden":false,"merged":[[78,2,105,2],[80,3,105,3],[38,2,40,2],[41,2,43,2],[57,2,71,2],[57,3,59,3],[60,3,65,3],[66,3,71,3],[72,2,74,2],[75,2,77,2]]}
["Assumptions"]
["All other Projects "]
[]
[null,null,"Valuation "]
[null,null,"All other Projects "]
[null,null,null,null,null,null,null,"Probability adj."]
[null,null,null,"M tonnes","Metal t ","Mlbs U3O8","Discount ","Mlbs U3O8"]
[null,null,"Add:Stockpile ",{"$f":"D35","v":35.49},{"$f":"E35","v":14114},{"$f":"F35","v":31.116006679999998},{"$f":"G35","v":0.95},{"$f":"H35","v":29.560206345999998}]
[null,null,"Add:Measured ",{"$f":"D51","v":95.3},{"$f":"E51","v":62276},{"$f":"F51","v":137.29491511999998},{"$f":"G51","v":0.75},{"$f":"H51","v":102.97118633999999}]
[null,null,"Add:Indicated ",{"$f":"D52","v":70.789999999999992},49440,108.9964128,0.5,54.498206400000001]
[null,null,"Add:Inferred ",146.55000000000001,90442,199.39024203999995,0.25,49.847560509999987]
[null,null,"Less: Proven Reserves",{"$f":"-D33","v":-42.36},-22454,-49.502537480000001,{"$f":"G33","v":1},{"$f":"-H33","v":-49.502537480000001}]
[null,null,"Less: Probable Reserves",-18.48,-11075,-24.416166500000003,{"$f":"G34","v":0.95},{"$f":"-H34","v":-23.195358175000003}]
[null,null,"Less: Stockpile Milled ",-35.49,-14114,-31.116006679999998,{"$f":"G35","v":0.95},{"$f":"-H35","v":-29.560206345999998}]
[null,null,null,null,null,null,"Total ",{"$f":"SUM(H8:H14)","v":134.61905759499996}]
[null,null,null,null,null,"Min","EV/Resource",{"$f":"N120","v":0.51721014492753614}]
[null,null,null,null,null,"Average","EV/Resource",{"$f":"N121","v":0.83579016735131662}]
[null,null,null,null,null,"Median","EV/Resource",{"$f":"N122","v":0.60932118397249613}]
[null,null,null,null,null,"Max","EV/Resource",{"$f":"N123","v":1.3808391731539176}]
[]
[null,null,null,null,null,"Min","EV",{"$f":"$H$15*H16","v":69.626342288718263}]
[null,null,null,null,null,"Average","EV",{"$f":"$H$15*H17","v":112.51328467600155}]
[null,null,null,null,null,"Median","EV",{"$f":"$H$15*H18","v":82.026243559047018}]
[null,null,null,null,null,"Max","EV",{"$f":"$H$15*H19","v":185.88726818023935}]
[]
[]
[null,null,"Volume"]
[null,null,"Resources"]
[]
[null,null,"Measured, Indicated and Infered "]
[null,null,null,null,null,null,null,"Probability adj."]
[null,null,"Total ","M tonnes","Metal t ","Mlbs U3O8","Discount ","Mlbs U3O8"]
[null,null,"Proven ",{"$f":"F39+F42","v":42.36},{"$f":"H39+H42","v":22454},49.502537480000001,1,{"$f":"F33*G33","v":49.502537480000001}]
[null,null,"Probable ",{"$f":"F40+F43","v":18.48},11075,24.416166500000003,0.95,{"$f":"F34*G34","v":23.195358175000003}]
[null,null,"Stockpile ",{"$f":"F41+F44","v":35.49},14114,31.116006679999998,0.95,{"$f":"F35*G35","v":29.560206345999998}]
[null,null,null,null,null,null,"Total ",{"$f":"SUM(H33:H35)","v":102.258102001}]
[]
[null,null,null,null,null,"M Tonnes ","% grade ","Metal t","Mlbs "]
[null,null,"Malawi","Proven ","Kayelekera",0.39,1.17E-3,457,{"$f":"H39*2204.62/10^6","v":1.00751134}]
[null,null,null,"Probable ","Kayelekera",5.34,8.8000000000000003E-4,4709,10.381555580000001]
[null,null,null,"Stockpiles","Kayelekera",1.59,7.6000000000000004E-4,1199,2.64333938]
[null,null,"Namibia","Proven ","Langer Heinrich",41.97,5.1999999999999995E-4,21997,48.49502614]
[null,null,null,"Probable ","Langer Heinrich",13.14,4.8000000000000001E-4,6366,14.03461092]
[null,null,null,"Stockpiles ","Langer Heinrich",33.9,3.8000000000000002E-4,12915,28.472667299999998]
[]
[]
[]
[null,null,"Measured, Indicated and Infered ",null,null,{"$f":"SUM(F51:F52)","v":246.29132791999999}]
[null,null,null,null,null,null,null,"Probability adj."]
[null,null,"Total ","M tonnes","Metal t ","Mlbs U3O8","Discount ","Mlbs U3O8"]
[null,null,"Measured ",{"$f":"SUM(F58:F60,F73,F76,F79)","v":95.3},{"$f":"SUM(H58:H60,H73,H76,H79)","v":62276},{"$f":"SUM(I58:I60,I73,I76,I79)","v":137.29491511999998},0.75,{"$f":"F51*G51","v":102.97118633999999}]
[null,null,"Indicated ",{"$f":"SUM(F61:F66,F74,F77,F80)","v":70.789999999999992},{"$f":"SUM(H61:H66,H74,H77,H80)","v":49440},{"$f":"SUM(I61:I66,I74,I77,I80)","v":108.9964128},0.5,{"$f":"F52*G52","v":54.498206400000001}]
[null,null,"Inferred ",{"$f":"SUM(F67:F72,F75,F78,F81:F106)","v":146.55000000000001},{"$f":"SUM(H67:H72,H75,H78,H81:H106)","v":90442},{"$f":"SUM(I67:I72,I75,I78,I81:I106)","v":199.39024203999995},0.25,{"$f":"F53*G53","v":49.847560509999987}]
[null,null,null,null,null,null,"Total ",{"$f":"SUM(H51:H53)","v":207.31695324999998}]
[]
[]
[null,null,null,null,null,"M Tonnes ","% grade ","Metal t","Mlbs "]
[null,null,"Canada","Measured","Jacques Lake",0,0,0,{"$f":"H58*2204.62/10^6","v":0}]
[null,null,null,null,"Michelin",17.62,9.7000000000000005E-4,17045,{"$f":"H59*2204.62/10^6","v":37.577747899999999}]
[null,null,null,null,"Rainbow",0.21,9.2000000000000003E-4,193,{"$f":"H60*2204.62/10^6","v":0.42549165999999999}]
[null,null,null,"Indicated ","Gear",0.35,7.6999999999999996E-4,270,0.59524739999999998]
[null,null,null,null,"Inda",1.2,6.8999999999999997E-4,826,1.8210161199999999]
[null,null,null,null,"Jacques Lake",12.96,6.3000000000000003E-4,8145,17.956629899999999]
[null,null,null,null,"Michelin",20.65,9.7999999999999997E-4,20225,44.5884395]
[null,null,null,null,"Nash",0.68,8.3000000000000001E-4,564,1.24340568]
[null,null,null,null,"Rainbow",0.76,8.5999999999999998E-4,655,1.4440260999999999]
[null,null,null,"Inferred","Gear",0.3,9.3000000000000005E-4,279,0.61508898000000001]
[null,null,null,null,"Inda",3.26,6.7000000000000002E-4,2171,4.7862300199999996]
[null,null,null,null,"Jacques Lake",3.61,5.5000000000000003E-4,1988,4.3827845599999993]
[null,null,null,null,"Michelin",4.54,9.8999999999999999E-4,4470,9.8546513999999998]
[null,null,null,null,"Nash",0.51,7.2000000000000005E-4,367,0.80909553999999995]
[null,null,null,null,"Rainbow",0.91,8.1999999999999998E-4,739,1.62921418]
[null,null,"Malawi","Measured","Kayelekera",0.74,1.01E-3,753,1.6600788599999998]
[null,null,null,"Indicated","Kayelekera",12.71,6.9999999999999999E-4,8901,19.623322619999996]
[null,null,null,"Inferred","Kayelekera",5.35,6.2E-4,3334,7.35020308]
[null,null,"Namibia","Measured","Langer Heinrich",60.71,5.1000000000000004E-4,31169,68.715800779999995]
[null,null,null,"Indicated","Langer Heinrich",21.48,4.6000000000000001E-4,9854,21.724325480000001]
[null,null,null,"Inferred","Langer Heinrich",8.6999999999999993,4.6999999999999999E-4,4073,8.97941726]
[null,null,"Australia ","Measured","Valhalla",16.02,8.1999999999999998E-4,13116,28.915795919999997]
[null,null,null,"Indicated","Bigrlyi",0,0,0,0]
[null,null,null,"Inferred","Andersons",1.4,1.4499999999999999E-3,2079,4.5834049799999992]
[null,null,null,null,"Bikini",5.77,5.0000000000000001E-4,2868,6.3228501599999998]
[null,null,null,null,"Duke Batman",0.53,1.3699999999999999E-3,728,1.60496336]
[null,null,null,null,"Odin",8.1999999999999993,5.5000000000000003E-4,4534,9.9957470799999992]
[null,null,null,null,"Skal",14.3,6.4000000000000005E-4,9177,20.231797739999998]
[null,null,null,null,"Valhalla",18.64,8.4000000000000003E-4,15662,34.528758439999997]
[null,null,null,null,"Carley Bore",5.4,4.2000000000000002E-4,2268,5.0000781600000002]
[null,null,null,null,"Manyingee",8.3699999999999992,8.4999999999999995E-4,7127,15.712326739999998]
[null,null,null,null,"Angela",0,0,0,0]
[null,null,null,null,"Bigrlyi",0,0,0,0]
[null,null,null,null,"Andersons",0.1,1.64E-3,204,0.44974248]
[null,null,null,null,"Bikini",6.7,4.8999999999999998E-4,3324,7.3281568799999999]
[null,null,null,null,"Hill One",0,0,0,0]
[null,null,null,null,"Karins",0,0,0,0]
[null,null,null,null,"Sundberg",0,0,0,0]
[null,null,null,null,"Walbiri",0,0,0,0]
[null,null,null,null,"Duke Batman",0.28999999999999998,1.1000000000000001E-3,325,0.71650150000000001]
[null,null,null,null,"Honey Pot",2.56,6.9999999999999999E-4,1799,3.9661113800000001]
[null,null,null,null,"Mirrioola",2,5.5999999999999995E-4,1132,2.4956298399999999]
[null,null,null,null,"Odin",5.8,5.9000000000000003E-4,3430,7.5618466]
[null,null,null,null,"Skal",1.4,5.1999999999999995E-4,708,1.5608709599999999]
[null,null,null,null,"Valhalla",9.1,6.4000000000000005E-4,5824,12.83970688]
[null,null,null,null,"Watta",5.6,4.0000000000000002E-4,2260,4.9824412000000002]
[null,null,null,null,"Warwai",0.4,3.6000000000000002E-4,134,0.29541907999999995]
[null,null,null,null,"Carley Bore",17.399999999999999,2.7999999999999998E-4,4825,10.6372915]
[null,null,null,null,"Manyingee",5.41,8.4999999999999995E-4,4613,10.169912059999998]
[]
[]
[]
[]
[null,null,"Comparables "]
[]
[null,null,"Listed peers"]
[null,null,null,null,null,"Main Deposit","U3O8","Grade ","Market Cap","Cash ","Net Debt","EV","Debt","Ratio"]
[null,null,"Company ",null,"Ticker",null,"Mlbs","ppm","AUD M","AUD M","AUD M","AUD M","AUD M","EV/Resource"]
[null,null,"Producers "]
[null,null,"Paladin Energy ","Various","PDN.AX","Langer Heinrich",397.16328000000004,520,198,92,44,{"$f":"I117+MAX(K117,0)","v":242},{"$f":"44+J117","v":136},{"$f":"L117/G117","v":0.60932118397249613}]
[null,null,"ERA","Various","ERA.AX","Ranger",193.071,3220,266.60000000000002,395.5,{"$f":"M118-J118","v":-395.5},{"$f":"I118+MAX(K118,0)","v":266.60000000000002},0,{"$f":"L118/G118","v":1.3808391731539176}]
[null,null,"Peninsula Energy ","Various","PEN.AX","Lance Projects ",110.4,485,39.299999999999997,3.3,{"$f":"M119-J119","v":17.8},{"$f":"I119+MAX(K119,0)","v":57.099999999999994},21.1,{"$f":"L119/G119","v":0.51721014492753614}]
[null,null,"Min","Various",null,null,{"$f":"MIN(G117:G119)","v":110.4},485,39.299999999999997,3.3,-395.5,57.099999999999994,0,0.51721014492753614]
[null,null,"Average","Various",null,null,{"$f":"AVERAGE(G117:G119)","v":233.54476},1408.3333333333333,167.96666666666667,163.6,-111.23333333333333,188.56666666666669,52.366666666666667,0.83579016735131662]
[null,null,"Median","Various",null,null,{"$f":"MEDIAN(G117:G119)","v":193.071},520,198,92,17.8,242,21.1,0.60932118397249613]
[null,null,"Max","Various",null,null,{"$f":"MAX(G117:G119)","v":397.16328000000004},3220,266.60000000000002,395.5,44,266.60000000000002,136,1.3808391731539176]
[]
[null,null,"Developers / Explorers"]
[null,null,"Berkeley Energia","Various","BKY.AX","Salamanca",89.3,514,210,105.4,{"$f":"M126-J126","v":-105.4},{"$f":"I126+MAX(K126,0)","v":210},0,{"$f":"L126/G126","v":2.3516237402015676}]
[null,null,"Greenland Minerals ","Various","GGG.AX","Kvanefjeld",593,266,90.6,10.7,-10.7,{"$f":"I127+MAX(K127,0)","v":90.6},0,0.15278246205733556]
[null,null,"Toro Energy ","Various","TOE.AX","Wiluma Uranium",84,482,52.2,5.2,10.100000000000001,{"$f":"I128+MAX(K128,0)","v":62.300000000000004},15.3,0.7416666666666667]
[null,null,"Boss Resources ","Various","BOE.AX","Honeymoon",63.3,660,66,9,-5,{"$f":"I129+MAX(K129,0)","v":66},4,1.0426540284360191]
[null,null,"Acap","Various","ACB.AX","Letlhakane",190.4,321,61,2.6,-2.6,61,0,0.32037815126050417]
[null,null,"Vimy Resources ","Various","VMY.AX","Mulga Rock",90.1,570,54,7.3,-7.3,54,0,0.59933407325194232]
[null,null,"Deep Yellow","Various","DYL.AX","Omahola",95.2,306,46.3,3.5,-3.5,46.3,0,0.48634453781512599]
[null,null,"Bannerman","Various","BMN.AX","Etango",270.7,186,32.5,2,-2,32.5,0,0.12005910602142594]
[null,null,"Aura Energy ","Various","AEE.AX","Tiris",851.6,160,20.7,0.6,-0.6,20.7,0,2.4307186472522311E-2]
[null,null,"Marenica","Various","MEY.AX","Marenica",61.3,94,8.1,0.3,1.3,9.4,1.6,0.15334420880913541]
[null,null,"UraniumSA","Various","USA.AX","Samphire",41,290,2.5,0.3,-0.3,2.5,0,6.097560975609756E-2]
[null,null,"Min","Various",null,null,{"$f":"MIN(G126:G136)","v":41},94,2.5,0.3,-105.4,2.5,0,2.4307186472522311E-2]
[null,null,"Average","Various",null,null,{"$f":"AVERAGE(G126:G136)","v":220.9},349.90909090909093,58.536363636363632,13.354545454545457,-11.454545454545453,59.572727272727278,1.9000000000000001,0.55031543370439462]
[null,null,"Median","Various",null,null,{"$f":"MEDIAN(G126:G136)","v":90.1},306,52.2,3.5,-2.6,54,0,0.32037815126050417]
[null,null,"Max","Various",null,null,{"$f":"MAX(G126:G136)","v":851.6},660,210,105.4,10.100000000000001,210,15.3,2.3516237402015676]
[]
[]
[null,null,"Overall (Equal Blend)"]
[null,null,"Min","Various",null,null,{"$f":"MIN(G117:G119,G126:G136)","v":41},94,2.5,0.3,-395.5,2.5,0,2.4307186472522311E-2]
[null,null,"Average","Various",null,null,{"$f":"AVERAGE(G117:G119,G126:G136)","v":223.60959142857141},576.71428571428567,81.985714285714295,45.550000000000004,-32.835714285714289,87.214285714285708,12.714285714285714,0.61148859091444951]
[null,null,"Median","Various",null,null,{"$f":"MEDIAN(G117:G119,G126:G136)","v":102.80000000000001},401.5,53.1,4.3499999999999996,-2.2999999999999998,59.05,0,0.50177734137133112]
[null,null,"Max","Various",null,null,{"$f":"MAX(G117:G119,G126:G136)","v":851.6},3220,266.60000000000002,395.5,44,266.60000000000002,136,2.3516237402015676]

{"sheet":"LHM & KM>","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Inputs - 2","index":6,"n_rows":396,"n_cols":24,"rows_kept":396,"cut":false,"hidden":false,"merged":[[5,4,5,10],[153,8,153,11],[153,4,153,7],[161,4,161,7],[13,4,13,8]]}
["Assumptions"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"}]
[]
[null,null,"Timing"]
[null,null,"Start date"]
[null,null,null,null,"Core Timeline ",null,null,null,null,null,null,null,"CAPEX Timeline"]
[null,null,"LMH"]
[null,null,"Key project stages",null,"Model start","Production ","Placing into C&M","Care & maintenance","Restart from C&M","Production","Restoration",null,"BUP"]
[null,null,"Start","Date",null,{"$f":"E11+1","v":"2018-07-01"},"2019-07-01","2019-10-01","2020-10-01","2021-04-01","2044-11-01",null,{"$f":"F9","v":"2018-07-01"}]
[null,null,"Duration","Qrtrs / Months",null,4,1,{"$f":"1+E22","v":1},2,23.5,{"$f":"E42/Qtrs_Yr","v":2},null,6]
[null,null,"End","Date","2018-06-30",{"$f":"EOMONTH(F9,F10*Months_Qtr-1)","v":"2019-06-30"},{"$f":"EOMONTH(G9,G10*Months_Qtr-1)","v":"2019-09-30"},{"$f":"EOMONTH(H9,H10*Months_Yr-1)","v":"2020-09-30"},{"$f":"EOMONTH(I9,I10*Months_Qtr-1)","v":"2021-03-31"},{"$f":"EOMONTH(J9,J10*Months_Yr)","v":"2044-10-31"},{"$f":"EOMONTH(K9,K10*Months_Yr)","v":"2046-11-30"},null,{"$f":"EOMONTH(M9,M10*Months_Qtr-1)","v":"2019-12-31"}]
[]
[]
[null,null,null,null,"Core Timeline "]
[null,null,"KM"]
[null,null,"Key project stages",null,"Model start","Care & maintenance","Restart from C&M","Production","Restoration"]
[null,null,"Start","Date",null,{"$f":"E19+1","v":"2018-07-01"},{"$f":"F19+1","v":"2021-07-01"},{"$f":"G19+1","v":"2022-01-01"},{"$f":"H19+1","v":"2030-02-01"}]
[null,null,"Duration","Qrtrs / Months",null,{"$f":"3+E22","v":3},2,8,{"$f":"E58/Qtrs_Yr","v":1}]
[null,null,"End","Date","2018-06-30",{"$f":"EOMONTH(F17,F18*Months_Yr-1)","v":"2021-06-30"},{"$f":"EOMONTH(G17,G18*Months_Qtr-1)","v":"2021-12-31"},{"$f":"EOMONTH(H17,H18*Months_Yr)","v":"2030-01-31"},{"$f":"EOMONTH(I17,I18*Months_Yr)","v":"2031-02-28"}]
[]
[]
[null,null,"C&M Delay Sensitivity ",null,{"$f":"'Valuation - 2'!K61","v":0}]
[]
[null,null,"Capital Expenditure "]
[]
[]
[null,null,"Growth Capex "]
[]
[null,null,"LHM "]
[null,null,null,null,"Applied","Total",1,2,3,4,"Check","Source "]
[null,null,"Placing into C&M","AUD M",0,{"$f":"SUM(G31:J31)","v":1},1,null,null,null,{"$f":"(SUM(G31:J31)-1)*SUM(G31:J31)","v":0}]
[null,null,"Restart from C&M","AUD M",{"$f":"(35/0.75)*(1+$F$282)","v":46.666666666666664},{"$f":"SUM(G32:J32)","v":1},0.5,0.5,null,null,{"$f":"(SUM(G32:J32)-1)*SUM(G32:J32)","v":0},"May 2018 Investors Presentaion "]
[null,null,"BUP ","AUD M",{"$f":"(35/0.75)*(1+$F$282)","v":46.666666666666664},{"$f":"SUM(G33:J33)","v":1},0.1,0.45,0.45,null,{"$f":"(SUM(G33:J33)-1)*SUM(G33:J33)","v":0}]
[null,null,"Spare","AUD M",0,{"$f":"SUM(G34:J34)","v":0},null,null,null,null,{"$f":"(SUM(G34:J34)-1)*SUM(G34:J34)","v":0}]
[null,null,"Total","AUD M",{"$f":"SUM(E31:E34)","v":93.333333333333329}]
[]
[null,null,"Contingency"]
[null,null,"Contingency factor","%"]
[]
[null,null,"Closure/restoration",null,"Values ","Source "]
[null,null,"Restoration expenses","AUD M",{"$f":"(65)*(1+$F$282)","v":65},"Independent Experts Report "]
[null,null,"Restoration reserve timing","Quarters",8,"Independent Experts Report "]
[]
[]
[]
[null,null,"KM"]
[null,null,null,null,"Applied","Total",1,2,3,4,"Check","Source "]
[null,null,"Restart from C&M","AUD M",{"$f":"35/0.75","v":46.666666666666664},{"$f":"SUM(G48:J48)","v":1},0.5,0.5,null,null,{"$f":"(SUM(G48:J48)-1)*SUM(G48:J48)","v":0},"May 2018 Investors Presentaion "]
[null,null,"Spare","AUD M",0,{"$f":"SUM(G49:J49)","v":0},null,null,null,null,{"$f":"(SUM(G49:J49)-1)*SUM(G49:J49)","v":0}]
[null,null,"Spare","AUD M",0,{"$f":"SUM(G50:J50)","v":0},null,null,null,null,{"$f":"(SUM(G50:J50)-1)*SUM(G50:J50)","v":0}]
[null,null,"Total","AUD M",{"$f":"SUM(E48:E50)","v":46.666666666666664}]
[]
[null,null,"Contingency"]
[null,null,"Contingency factor","%"]
[]
[null,null,"Closure/restoration",null,"Values ","Source "]
[null,null,"Restoration expenses","AUD M",{"$f":"(55)*(1+$F$282)","v":55},"Independent Experts Report "]
[null,null,"Restoration reserve timing","Quarters",4,"Independent Experts Report "]
[]
[]
[]
[null,null,"Maintenanec Capex "]
[]
[null,null,null,null,null,"Values ","Source "]
[null,null,"Care & maintenance ","AUD M",null,{"$f":"(6.66666666666667)*(1+$F$282)","v":6.6666666666666696},"May 2018 Investors Presentaion "]
[null,null,"Maintenance capex, p.a","AUD M",null,null,"Should be Accounted for in other Costs "]
[null,null,"Periodicity","Years",null,1]
[]
[null,null,null,null,null,"Values ","Source "]
[null,null,"Care & maintenance ","AUD M",null,{"$f":"(5/0.75)*(1+$F$282)","v":6.666666666666667},"May 2018 Investors Presentaion "]
[null,null,"Maintenance capex, p.a","AUD M",null,null,"Should be Accounted for in other Costs "]
[null,null,"Periodicity","Years",null,1]
[]
[null,null,"*KPMG Independent expert report"]
[]
[null,null,"Property, Plant & Equipment "]
[null,null,null,null,null,"Values ","Source "]
[null,null,"Property, Plant and Equipment ","AUD M",null,244.3,"Pro-forma Balance sheet "]
[]
[]
[]
[]
[]
[null,null,"Volume"]
[]
[null,null,"Reserves & StockPiles"]
[]
[null,null,"LHM "]
[]
[null,null,"Reserves ",null,"Uranium Reserves ",null,null,null,"Ore"]
[null,null,null,null,"U3O8 KT","Lbs/T","U3O8 Mlbs ",null,"Avg grade","kt"]
[null,null,null,"Proven ",21997,{"$f":"T_Lbs","v":2204.62},{"$f":"E92*F92/10^6","v":48.49502614},null,5.1999999999999995E-4,{"$f":"E92/I92/10^6*1000","v":42301.923076923078}]
[null,null,null,"Probable",6366,{"$f":"T_Lbs","v":2204.62},{"$f":"E93*F93/10^6","v":14.03461092},null,4.8000000000000001E-4,{"$f":"E93/I93/10^6*1000","v":13262.5}]
[null,null,null,"P&P",{"$f":"SUM(E92:E93)","v":28363},{"$f":"T_Lbs","v":2204.62},{"$f":"SUM(G92:G93)","v":62.529637059999999},null,{"$f":"E94/(J94*10^6)*1000","v":5.1045252392406591E-4},{"$f":"SUM(J92:J93)","v":55564.423076923078}]
[]
[null,null,"Stockpiles ",null,"Uranium Reserves ",null,null,null,"Ore"]
[null,null,null,null,"U3O8 KT","Lbs/T","U3O8 Mlbs ",null,"Avg grade","kt"]
[null,null,null,"Medium Grade",{"$f":"J98*I98*1000","v":1520},{"$f":"T_Lbs","v":2204.62},{"$f":"E98*F98/10^6","v":3.3510223999999997},null,4.75E-4,{"$f":"800*4","v":3200}]
[null,null,null,"Low Grade",{"$f":"12915-E98","v":11395},{"$f":"T_Lbs","v":2204.62},{"$f":"E99*F99/10^6","v":25.1216449}]
[null,null,null,"Combined",{"$f":"SUM(E98:E99)","v":12915},{"$f":"T_Lbs","v":2204.62},{"$f":"SUM(G98:G99)","v":28.472667299999998},null,3.8000000000000002E-4,{"$f":"E100/I100/10^6*1000","v":33986.84210526316}]
[]
[]
[null,null,"KM"]
[]
[null,null,"Reserves ",null,"Uranium Reserves ",null,null,null,"Ore"]
[null,null,null,null,"U3O8 KT","Lbs/T","U3O8 Mlbs ",null,"Avg grade","kt"]
[null,null,null,"Proven ",457,{"$f":"T_Lbs","v":2204.62},{"$f":"E107*F107/10^6","v":1.00751134},null,1.17E-3,{"$f":"E107/I107/10^6*1000","v":390.59829059829053}]
[null,null,null,"Probable",4709,{"$f":"T_Lbs","v":2204.62},{"$f":"E108*F108/10^6","v":10.381555580000001},null,8.8000000000000003E-4,{"$f":"E108/I108/10^6*1000","v":5351.1363636363631}]
[null,null,null,"P&P",{"$f":"SUM(E107:E108)","v":5166},{"$f":"T_Lbs","v":2204.62},{"$f":"SUM(G107:G108)","v":11.389066920000001},null,{"$f":"E109/(J109*10^6)*1000","v":8.9972809805656268E-4},{"$f":"SUM(J107:J108)","v":5741.7346542346531}]
[]
[null,null,"Stockpiles ",null,"Uranium Reserves ",null,null,null,"Ore"]
[null,null,null,null,"U3O8 T","Lbs/T","U3O8 Mlbs ",null,"Avg grade","kt"]
[null,null,null,"Various ",1199,{"$f":"T_Lbs","v":2204.62},{"$f":"E113*F113/10^6","v":2.64333938},null,7.6000000000000004E-4,{"$f":"E113/I113/10^6*1000","v":1577.6315789473683}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*4","v":48}]
[null,null,"Mining Schedule"]
[]
[null,null,"LMH "]
[null,null,"High Grade",null,1,{"$f":"E120+1","v":2},{"$f":"F120+1","v":3},4,5,6,7,{"$f":"K120+1","v":8},{"$f":"L120+1","v":9},10,{"$f":"N120+1","v":11},{"$f":"O120+1","v":12},"Source "]
[null,null,"Ore mined","kt",0,2000,4500,10000,6750,6600,9500,7250,800,4250,4000,250,"Independent Experts Report "]
[null,null,"Grade","%",5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4,5.1000000000000004E-4]
[]
[null,null,"Overburden",null,"Ratio of overburden to ore extracted"]
[null,null,"Strip ratio","x",4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[]
[null,null,"Recovery ",null,0.85,0.875,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"O127","v":0.9},"Independent Experts Report "]
[null,null,"Recovery Rate ","%",{"$f":"E127*(1+$F$284)","v":0.85},0.875,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,"Independent Experts Report "]
[]
[null,null,"Total Mined ","kt",{"$f":"SUM(F121:P121)","v":55900}]
[null,null,"Avg Grade ","%"]
[]
[]
[null,null,"KM"]
[null,null,"High Grade",null,1,{"$f":"E135+1","v":2},{"$f":"F135+1","v":3},{"$f":"G135+1","v":4},{"$f":"H135+1","v":5},{"$f":"I135+1","v":6},"Source "]
[null,null,"Ore mined","kt",200,1900,750,2400,1450,550,"Independent Experts Report "]
[null,null,"Grade","%",8.9999999999999998E-4,8.9999999999999998E-4,8.9999999999999998E-4,8.9999999999999998E-4,8.9999999999999998E-4,8.9999999999999998E-4]
[]
[null,null,"Overburden",null,"Ratio of overburden to ore extracted"]
[null,null,"Strip ratio","x",4.5,4.5,4.5,4.5,4.5,4.5]
[]
[]
[null,null,"Recovery ",null,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,"Recovery Rate ","%",{"$f":"E143*(1+$F$284)","v":0.85},0.85,0.85,0.85,0.85,0.85]
[]
[]
[]
[null,null,"Total Mined ","kt",{"$f":"SUM(E136:J136)","v":7250}]
[null,null,"Avg Grade ","%"]
[]
[]
[null,null,"Milling Schedule"]
[]
[null,null,"LMH ",null,"Pre - Care & Maintenance Period",null,null,null,"Post - Care & Maintenance Period"]
[null,null,"Processing facility",null,1,2,3,4,5,6,7,8,"Source "]
[null,null,"Ramp up","%",0.6,0.6,0.6,0.6,0.9,0.95,0.95,1,"Independent Experts Report "]
[null,null,"Capacity","Kt/Qt",{"$f":"950","v":950},null,null,null,null,null,null,null,"Independent Experts Report "]
[]
[null,null,"Technological process",null,"Input","Sensitivity","Applied"]
[null,null,"Recovery","%",0.95,null,{"$f":"E160+F160","v":0.95}]
[]
[null,null,"KM",null,"Post - Care & Maintenance Period"]
[null,null,"Processing facility",null,1,2,3,4,"Source "]
[null,null,"Ramp up","%",0.9,0.95,0.95,1,"Independent Experts Report "]
[null,null,"Capacity","Kt/Qt",365,null,null,null,"Independent Experts Report "]
[]
[null,null,"Technological process",null,"Input","Sensitivity","Applied"]
[null,null,"Recovery","%",0.95,null,{"$f":"E168+F168","v":0.95}]
[]
[]
[null,null,"Operations"]
[null,null,"Spot pricing"]
[]
[null,null,"Price Case"]
[null,null,"This section outlines pricing cases for scenario analysis",null,null,2018,{"$f":"F175+1","v":2019},2020,2021,2022,2023,2024]
[null,{"$f":"IF(#REF!=C176,1,0)","v":{"$error":"#REF!"}},"Assumption","USD/lbs",null,28,33,41,50,56,58,60]
[null,null,"Applied case","USD/lbs",null,{"$f":"F176*(1+$F$281)","v":28},{"$f":"G176*(1+$F$281)","v":33},41,50,56,58,60]
[]
[]
[]
[null,null,"Operating Costs"]
[]
[null,null,"LMH "]
[]
[null,null,"Fixed Costs (Real)",null,null,"Values ","Source "]
[null,null,"Spare","NAD M p.a"]
[null,null,"Spare","NAD M p.a"]
[null,null,"Spare","NAD M p.a"]
[]
[null,null,"Variable Costs (Real)",null,null,"Values ","Source "]
[null,null,"Mining ","NAD/t earth moved",null,{"$f":"(2.3/L381)*(1+$F$283)","v":21.904761904761905},"2010 Technical Report",null,null,{"$f":"F191*$L$381","v":2.2999999999999998}]
[null,null,"Processing and Other ","NAD/lbs Produced",null,{"$f":"(18.95/L381)*(1+$F$283)","v":180.47619047619048},"2017 Annual Report ",null,null,{"$f":"F192*$L$381","v":18.95}]
[null,null,"Production & Distribution ","NAD/lbs Produced",null,{"$f":"(0.85/L381)*(1+$F$283)","v":8.0952380952380949},"2017 Annual Report ",null,null,0.85]
[null,null,"Spare","NAD/lbs Produced",null,0,null,null,null,0]
[null,null,"Spare","NAD/lbs Produced",null,0,null,null,null,0]
[]
[null,null,"Royalties",null,null,"Values ","Source ",null,null,{"$f":"SUM(J191:J195)","v":22.1}]
[null,null,"Royalty","% of spot revenue",null,3.2500000000000001E-2]
[]
[]
[null,null,"KM"]
[]
[null,null,"Fixed Costs (Real)",null,null,"Values ","Source "]
[null,null,"Spare","MWK M p.a"]
[null,null,"Spare","MWK M p.a"]
[null,null,"Spare","MWK M p.a"]
[]
[null,null,"Variable Costs (Real)",null,null,"Values ","Source "]
[null,null,"Mining ","MWK/t earth moved",null,0,"(should be included in C1 Below)"]
[null,null,"C1","MWK/Lbs Produced",null,{"$f":"(42.5/L382)*(1+$F$283)","v":23120},"2013 Annual Report "]
[null,null,"Production & Distribution ",null,null,{"$f":"(2.64/L382)*(1+$F$283)","v":1436.16},"2013 Annual Report "]
[null,null,"Spare",null,null,0]
[null,null,"Spare",null,null,0]
[]
[null,null,"Royalties",null,null,"Values ","Source "]
[null,null,"Royalty","% of spot revenue",null,0.03]
[]
[null,null,"Company Wide "]
[]
[null,null,"Fixed Costs (Real)",null,null,"Values ","Source "]
[null,null,"Administration, Marketing and Non-production Costs ","AUD M p.a",null,{"$f":"(3/0.75)*(1+$F$283)","v":4},"2017 Annual Report "]
[null,null,"Exploration ","AUD M p.a",null,{"$f":"(5/0.75)*(1+$F$283)","v":6.666666666666667},"May 2018 Investors Presentaion "]
[]
[]
[null,null,"Working capital"]
[]
[null,null,"Operations Wide (LHM & KM)"]
[null,null,null,null,null,"Values ","Source "]
[null,null,"Accounts Receivable","%Rev",null,0.05,"Team Estimates "]
[null,null,"Inventory ","%Rev",null,0.25,"Team Estimates "]
[]
[null,null,null,null,null,"Values ","Source "]
[null,null,"Payables ","%Rev",null,0.2,"Team Estimates "]
[]
[]
[null,null,"Corporate tax",null,null,"Values ","Source "]
[null,null,"Tax rate","%",null,0.375]
[null,null,"Tax losses at the start date","AUD M",null,284,"2017 Annual Report "]
[]
[]
[]
[null,null,"Debt"]
[null,null,"Notes "]
[null,null,"Principal",null,null,"Values ","Source "]
[null,null,"Principal","USD M",null,115,"Offering Circular for the Issue of US$115 New Notes "]
[null,null,"Principal Payable ","USD M",null,90.5,"Offering Circular for the Issue of US$115 New Notes / Pro-forma Balance sheet"]
[]
[null,null,"Repayment",null,null,"Values ","Source "]
[null,null,"Cash Interest ","%",null,0.09,"Offering Circular for the Issue of US$115 New Notes "]
[null,null,"PIK Interest ","%",null,0.1,"Offering Circular for the Issue of US$115 New Notes "]
[null,null,"Payment Period ","Annually ",null,"2018-03-31","Offering Circular for the Issue of US$115 New Notes "]
[]
[null,null,"Criteria ",null,null,"Values ","Source "]
[null,null,"CFADS (specified in Report)","USD M ",null,5,"Offering Circular for the Issue of US$115 New Notes "]
[]
[null,null,"Repayment Date ",null,null,"Values ","Source "]
[null,null,"Balance Due date ","Date",null,"2023-03-30","Offering Circular for the Issue of US$115 New Notes "]
[]
[]
[null,null,"CNNC Debt "]
[null,null,"Principal",null,null,"Values ","Source "]
[null,null,"Current Principal","AUD M",null,89.5,"2017 Annual Report "]
[]
[null,null,"Repayment",null,null,"Values ","Source "]
[null,null,"Interest Margin ","%",null,{"$f":"AVERAGE(2%,4.25%)","v":3.125E-2},"2017 Annual Report "]
[null,null,"Payment Period ","Annually ",null,"2018-12-31","Assumption "]
[]
[null,null,"Criteria ",null,null,"Values ","Source "]
[null,null,"Net cashflow ","AUD M ",null,10,"Assumption "]
[]
[null,null,"Armortization ",null,null,"Values ","Source "]
[null,null,{"$f":"C271","v":"Armortization "},"%",null,0,"2017 Annual Report "]
[]
[null,null,"Repayment Date ",null,null,"Values ","Source "]
[null,null,"Balance Due date ","Date",null,"-","Speculative at best, Repayment can be indefinetly deffered upon agreement, 2017 Annual Report "]
[]
[null,null,"Valuation"]
[]
[null,null,"Sensitivity Variables "]
[]
[null,null,"Uranium Flex ","%",null,{"$f":"'Overview - Valuation Summary'!Y5","v":0}]
[null,null,"CAPEX Flex ","%",null,{"$f":"'Overview - Valuation Summary'!Y6","v":0}]
[null,null,"OPEX Flex ","%",null,{"$f":"'Overview - Valuation Summary'!Y7","v":0}]
[null,null,"Recovery Flex","%"]
[null,null,"FX Flex","%",null,{"$f":"'Overview - Valuation Summary'!Y8","v":0}]
[null,null,"WACC Flex","%",null,{"$f":"'Overview - Valuation Summary'!Y9","v":0}]
[]
[]
[]
[]
[null,null,"Min Cash Balance ","AUD M",1]
[]
[null,null,"Ownership"]
[null,null,null,null,"Values ","Source "]
[null,null,"LHM ","%",0.75,"2017 Annual Report "]
[null,null,"KM","%",0.85,"2017 Annual Report "]
[]
[]
[]
[null,null,"Distribution policy",null,"Values ","Source "]
[null,null,"Dividend payout ratio","%",0,"Assumption "]
[]
[null,null,"CAPM buildup"]
[null,null,"Conventions and parameters"]
[null,null,"Australian ERP","%",0.06]
[null,null,"Normalised long-term risk free rate","%",3.3000000000000002E-2]
[null,null,"WACC rounding parameter","%",2.5000000000000001E-3]
[null,null,"Beta rounding parameter","#Num",0.05]
[]
[null,null," Calculations",null,"Low","Mid","High"]
[null,null,"Unlevered beta","#Num",{"$f":"X341","v":1.0225930552085936},{"$f":"AVERAGE(G311,E311)","v":1.1494581699198139},{"$f":"X338","v":1.2763232846310339}]
[null,null,"Marginal tax rate","%",{"$f":"$F$237","v":0.375},{"$f":"$F$237","v":0.375},{"$f":"$F$237","v":0.375}]
[null,null,"Target capital structure:"]
[null,null,"Debt","%",0.35,{"$f":"AVERAGE(E314,G314)","v":0.3},0.25]
[null,null,"Equity","%",{"$f":"1-E314","v":0.65},{"$f":"1-F314","v":0.7},{"$f":"1-G314","v":0.75}]
[null,null,"Gearing (D/E)","%",{"$f":"E314/E315","v":0.53846153846153844},{"$f":"F314/F315","v":0.4285714285714286},{"$f":"G314/G315","v":0.33333333333333331}]
[null,null,"Levered Beta","#Num",{"$f":"E311*(1+(E316*(1-E312)))","v":1.3667349487884086},{"$f":"F311*(1+(F316*(1-F312)))","v":1.4573487511483354},{"$f":"G311*(1+(G316*(1-G312)))","v":1.5422239689291659}]
[]
[null,null,"Normalised risk free rate","%",{"$f":"$E$306","v":3.3000000000000002E-2},{"$f":"$E$306","v":3.3000000000000002E-2},{"$f":"$E$306","v":3.3000000000000002E-2}]
[null,null,"Margin","%",{"$f":"10%-E319","v":6.7000000000000004E-2},{"$f":"E320","v":6.7000000000000004E-2},{"$f":"F320","v":6.7000000000000004E-2}]
[null,null,"Pre-tax cost of debt","%",{"$f":"SUM(E319:E320)","v":0.1},{"$f":"SUM(F319:F320)","v":0.1},{"$f":"SUM(G319:G320)","v":0.1}]
[null,null,"Post-tax cost of debt","%",{"$f":"E321*(1-E312)","v":6.25E-2},{"$f":"F321*(1-F312)","v":6.25E-2},{"$f":"G321*(1-G312)","v":6.25E-2}]
[]
[null,null,"Risk free rate","%",{"$f":"$E$306","v":3.3000000000000002E-2},{"$f":"$E$306","v":3.3000000000000002E-2},{"$f":"$E$306","v":3.3000000000000002E-2}]
[null,null,"Market risk premium","%",{"$f":"$E$305","v":0.06},{"$f":"$E$305","v":0.06},{"$f":"$E$305","v":0.06}]
[null,null,"Specific risk premium","%",2.2499999999999999E-2,2.75E-2,3.2500000000000001E-2]
[null,null,"Cost of equity","%",{"$f":"E324+(E317*E325)+E326","v":0.1375040969273045},{"$f":"F324+(F317*F325)+F326","v":0.14794092506890014},{"$f":"G324+(G317*G325)+G326","v":0.15803343813574997}]
[]
[null,null,"WACC","%",{"$f":"MROUND(E322*E314+E327*E315,$E307)","v":0.1125},{"$f":"MROUND(F322*F314+F327*F315,$E307)*(1+F286)","v":0.1225},{"$f":"MROUND(G322*G314+G327*G315,$E307)","v":0.13500000000000001}]
[null,null,"Adopted cost of equity","%",{"$f":"MROUND(E327,$E$307)","v":0.13750000000000001},{"$f":"MROUND(F327,$E$307)","v":0.14749999999999999},{"$f":"MROUND(G327,$E$307)","v":0.1575}]
[]
[null,null,"Listed peers"]
[null,null,null,null,null,"Main Deposit","U3O8","Grade ","Ratio","EBITDA 1Yr (Forecast)","NPAT 1Yr (Forecast)","Book Val Equity","Market Cap","Cash ","Net Debt","EV","Ratios",null,null,"Debt","Debt/Market Cap"]
[null,null,"Company ",null,"Ticker",null,"Mlbs","ppm","EV/Resource","AUD M","AUD M","AUD M","AUD M","AUD M","AUD M","AUD M","EV/Revenue","EV/EBITDA","Market Cap/NPAT","AUD M","%","Equity Beta","Tax Rate","Unlevered Beta"]
[null,null,"Producers "]
[null,null,"Paladin Energy ","Various","PDN.AX","Langer \nHeinrich",397.16328000000004,520,{"$f":"IFERROR(P336/G336,\"\")","v":0.8439853754858706},null,null,null,291.2,50.5,{"$f":"IFERROR(T336-N336,\"\")","v":44},{"$f":"IFERROR(M336+MAX(O336,0),\"\")","v":335.2},{"$f":"IFERROR(P336/I336,\"\")","v":397.16328000000004},{"$f":"IFERROR(P336/J336,\"\")","v":""},{"$f":"IFERROR(M336/K336,\"\")","v":""},{"$f":"IFERROR(44+N336,0)","v":94.5},{"$f":"IFERROR(T336/M336,\"\")","v":0.32451923076923078},1.23,0.375,{"$f":"IFERROR(V336/(1+(1-W336)*U336),\"\")","v":1.0225930552085936}]
[null,null,"ERA","Various","ERA.AX","Ranger",193.071,3220,{"$f":"IFERROR(P337/G337,\"\")","v":1.3808391731539176},null,null,null,266.60000000000002,395.5,{"$f":"IFERROR(T337-N337,\"\")","v":-395.5},{"$f":"IFERROR(M337+MAX(O337,0),\"\")","v":266.60000000000002},{"$f":"IFERROR(P337/I337,\"\")","v":193.071},{"$f":"IFERROR(P337/J337,\"\")","v":""},{"$f":"IFERROR(M337/K337,\"\")","v":""},0,{"$f":"IFERROR(T337/M337,\"\")","v":0},1.06,0.3,{"$f":"IFERROR(V337/(1+(1-W337)*U337),\"\")","v":1.06}]
[null,null,"Peninsula Energy ","Various","PEN.AX","Lance \nProjects ",110.4,485,{"$f":"IFERROR(P338/G338,\"\")","v":0.51721014492753614},null,null,null,39.299999999999997,3.3,{"$f":"IFERROR(T338-N338,\"\")","v":17.8},{"$f":"IFERROR(M338+MAX(O338,0),\"\")","v":57.099999999999994},{"$f":"IFERROR(P338/I338,\"\")","v":110.4},{"$f":"IFERROR(P338/J338,\"\")","v":""},{"$f":"IFERROR(M338/K338,\"\")","v":""},21.1,{"$f":"IFERROR(T338/M338,\"\")","v":0.53689567430025453},1.756,0.3,{"$f":"IFERROR(V338/(1+(1-W338)*U338),\"\")","v":1.2763232846310339}]
[null,null,null,"Various",null,null,null,null,{"$f":"IFERROR(P339/G339,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(T339-N339,\"\")","v":0},{"$f":"IFERROR(M339+MAX(O339,0),\"\")","v":0},{"$f":"IFERROR(P339/I339,\"\")","v":""},{"$f":"IFERROR(P339/J339,\"\")","v":""},{"$f":"IFERROR(M339/K339,\"\")","v":""},null,{"$f":"IFERROR(T339/M339,\"\")","v":""},null,0.3,{"$f":"IFERROR(V339/(1+(1-W339)*U339),\"\")","v":""}]
[null,null,null,"Various",null,null,null,null,{"$f":"IFERROR(P340/G340,\"\")","v":""},null,null,null,null,null,{"$f":"IFERROR(T340-N340,\"\")","v":0},{"$f":"IFERROR(M340+MAX(O340,0),\"\")","v":0},{"$f":"IFERROR(P340/I340,\"\")","v":""},{"$f":"IFERROR(P340/J340,\"\")","v":""},{"$f":"IFERROR(M340/K340,\"\")","v":""},null,{"$f":"IFERROR(T340/M340,\"\")","v":""},null,0.3,{"$f":"IFERROR(V340/(1+(1-W340)*U340),\"\")","v":""}]
[null,null,"Min","Various",null,null,{"$f":"IFERROR(MIN(G336:G340),\"\")","v":110.4},{"$f":"IFERROR(MIN(H336:H340),\"\")","v":485},{"$f":"IFERROR(MIN(I336:I340),\"\")","v":0.51721014492753614},{"$f":"IFERROR(MIN(J336:J340),\"\")","v":0},{"$f":"IFERROR(MIN(K336:K340),\"\")","v":0},0,39.299999999999997,3.3,-395.5,0,110.4,0,0,0,0,1.06,null,1.0225930552085936]
[null,null,"Average","Various",null,null,{"$f":"IFERROR(AVERAGE(G336:G340),\"\")","v":233.54476},{"$f":"IFERROR(AVERAGE(H336:H340),\"\")","v":1408.3333333333333},{"$f":"IFERROR(AVERAGE(I336:I340),\"\")","v":0.91401156452244148},{"$f":"IFERROR(AVERAGE(J336:J340),\"\")","v":""},{"$f":"IFERROR(AVERAGE(K336:K340),\"\")","v":""},"",199.0333333333333,149.76666666666668,-66.739999999999995,131.78,233.54476,"","",38.533333333333331,0.2871383016898284,1.3486666666666667,null,1.1196387799465424]
[null,null,"Median","Various",null,null,{"$f":"IFERROR(MEDIAN(G336:G340),\"\")","v":193.071},{"$f":"IFERROR(MEDIAN(H336:H340),\"\")","v":520},{"$f":"IFERROR(MEDIAN(I336:I340),\"\")","v":0.8439853754858706},{"$f":"IFERROR(MEDIAN(J336:J340),\"\")","v":""},{"$f":"IFERROR(MEDIAN(K336:K340),\"\")","v":""},"",266.60000000000002,50.5,0,57.099999999999994,193.071,"","",21.1,0.32451923076923078,1.23,null,1.06]
[null,null,"Max","Various",null,null,{"$f":"IFERROR(MAX(G336:G340),\"\")","v":397.16328000000004},{"$f":"IFERROR(MAX(H336:H340),\"\")","v":3220},{"$f":"IFERROR(MAX(I336:I340),\"\")","v":1.3808391731539176},{"$f":"IFERROR(MAX(J336:J340),\"\")","v":0},{"$f":"IFERROR(MAX(K336:K340),\"\")","v":0},0,291.2,395.5,44,335.2,397.16328000000004,0,0,94.5,0.53689567430025453,1.756,null,1.2763232846310339]
[]
[null,null,"Developers / Explorers"]
[null,null,"Berkeley Energia","Various","BKY.AX","Salamanca",89.3,514,{"$f":"IFERROR(P347/G347,\"\")","v":2.3516237402015676},null,null,null,210,105.4,{"$f":"IFERROR(T347-N347,\"\")","v":-105.4},{"$f":"IFERROR(M347+MAX(O347,0),\"\")","v":210},{"$f":"IFERROR(P347/I347,\"\")","v":89.300000000000011},{"$f":"IFERROR(P347/J347,\"\")","v":""},{"$f":"IFERROR(M347/K347,\"\")","v":""},0,{"$f":"IFERROR(T347/M347,\"\")","v":0},1.2609999999999999,0.3,{"$f":"IFERROR(V347/(1+(1-W347)*U347),\"\")","v":1.2609999999999999}]
[null,null,"Greenland Minerals ","Various","GGG.AX","Kvanefjeld",593,266,{"$f":"IFERROR(P348/G348,\"\")","v":0.15278246205733556},null,null,null,90.6,10.7,{"$f":"IFERROR(T348-N348,\"\")","v":-10.7},{"$f":"IFERROR(M348+MAX(O348,0),\"\")","v":90.6},{"$f":"IFERROR(P348/I348,\"\")","v":593},{"$f":"IFERROR(P348/J348,\"\")","v":""},{"$f":"IFERROR(M348/K348,\"\")","v":""},0,{"$f":"IFERROR(T348/M348,\"\")","v":0},0.84499999999999997,0.3,{"$f":"IFERROR(V348/(1+(1-W348)*U348),\"\")","v":0.84499999999999997}]
[null,null,"Toro Energy ","Various","TOE.AX","Wiluma \nUranium",84,482,0.7416666666666667,null,null,null,52.2,5.2,10.100000000000001,62.300000000000004,84,"","",15.3,0.29310344827586204,0.90100000000000002,0.3,0.74761087267525039]
[null,null,"Boss Resources ","Various","BOE.AX","Honeymoon",63.3,660,1.0426540284360191,null,null,null,66,9,-5,66,63.29999999999999,"","",4,6.0606060606060608E-2,1.6,0.3,1.5348837209302326]
[null,null,"Acap","Various","ACB.AX","Letlhakane",190.4,321,0.32037815126050417,null,null,null,61,2.6,-2.6,61,190.4,"","",0,0,0.91900000000000004,0.3,0.91900000000000004]
[null,null,"Vimy Resources ","Various","VMY.AX","Mulga Rock",90.1,570,0.59933407325194232,null,null,null,54,7.3,-7.3,54,90.1,"","",0,0,0.77100000000000002,0.3,0.77100000000000002]
[null,null,"Deep Yellow","Various","DYL.AX","Omahola",95.2,306,0.48634453781512599,null,null,null,46.3,3.5,-3.5,46.3,95.2,"","",0,0,0.54400000000000004,0.3,0.54400000000000004]
[null,null,"Bannerman","Various","BMN.AX","Etango",270.7,186,0.12005910602142594,null,null,null,32.5,2,-2,32.5,270.7,"","",0,0,1.274,0.3,1.274]
[null,null,"Aura Energy ","Various","AEE.AX","Tiris",851.6,160,2.4307186472522311E-2,null,null,null,20.7,0.6,-0.6,20.7,851.6,"","",0,0,0.70099999999999996,0.3,0.70099999999999996]
[null,null,"Marenica","Various","MEY.AX","Marenica",61.3,94,0.15334420880913541,null,null,null,8.1,0.3,1.3,9.4,61.3,"","",1.6,0.19753086419753088,1.7589999999999999,0.3,1.5453253796095445]
[null,null,"UraniumSA","Various","USA.AX","Samphire",41,290,6.097560975609756E-2,null,null,null,2.5,0.3,-0.3,2.5,41,"","",0,0,0.68400000000000005,0.3,0.68400000000000005]
[null,null,null,"Various",null,null,null,null,"",null,null,null,null,null,0,0,"","","",null,"",null,0.3,""]
[null,null,null,"Various",null,null,null,null,"",null,null,null,null,null,0,0,"","","",null,"",null,0.3,""]
[null,null,null,"Various",null,null,null,null,"",null,null,null,null,null,0,0,"","","",null,"",null,0.3,""]
[null,null,"Min","Various",null,null,{"$f":"IFERROR(MIN(G347:G360),\"\")","v":41},{"$f":"IFERROR(MIN(H347:H360),\"\")","v":94},2.4307186472522311E-2,0,0,0,2.5,0.3,-105.4,0,41,0,0,0,0,0.54400000000000004,null,0.54400000000000004]
[null,null,"Average","Various",null,null,{"$f":"IFERROR(AVERAGE(G347:G360),\"\")","v":220.9},{"$f":"IFERROR(AVERAGE(H347:H360),\"\")","v":349.90909090909093},0.55031543370439462,"","","",58.536363636363632,13.354545454545457,-8.9999999999999982,46.807142857142864,220.9,"","",1.9000000000000001,5.0112761189041226E-2,1.0235454545454543,null,{"$f":"IFERROR(AVERAGE(X347:X360),\"\")","v":0.98425636120136595}]
[null,null,"Median","Various",null,null,{"$f":"IFERROR(MEDIAN(G347:G360),\"\")","v":90.1},{"$f":"IFERROR(MEDIAN(H347:H360),\"\")","v":306},0.32037815126050417,"","","",52.2,3.5,-1.3,39.4,90.1,"","",0,0,0.90100000000000002,null,{"$f":"IFERROR(MEDIAN(X347:X360),\"\")","v":0.84499999999999997}]
[null,null,"Max","Various",null,null,{"$f":"IFERROR(MAX(G347:G360),\"\")","v":851.6},{"$f":"IFERROR(MAX(H347:H360),\"\")","v":660},2.3516237402015676,0,0,0,210,105.4,10.100000000000001,210,851.6,0,0,15.3,0.29310344827586204,1.7589999999999999,null,{"$f":"IFERROR(MAX(X347:X360),\"\")","v":1.5453253796095445}]
[]
[]
[null,null,"Overall "]
[null,null,"Min","Various",null,null,{"$f":"IFERROR(MIN(G336:G340,G347:G360),\"\")","v":41},{"$f":"IFERROR(MIN(H336:H340,H347:H360),\"\")","v":94},2.4307186472522311E-2,0,0,0,2.5,0.3,-395.5,0,41,0,0,0,0,0.54400000000000004,null,{"$f":"IFERROR(MIN(X336:X340,X347:X360),\"\")","v":0.54400000000000004}]
[null,null,"Average","Various",null,null,{"$f":"IFERROR(AVERAGE(G336:G340,G347:G360),\"\")","v":223.60959142857141},{"$f":"IFERROR(AVERAGE(H336:H340,H347:H360),\"\")","v":576.71428571428567},0.62825031887969052,"","","",88.642857142857139,42.585714285714289,-24.194736842105264,69.168421052631587,223.60959142857141,"","",9.75,0.10090394843920991,1.0932142857142859,null,{"$f":"IFERROR(AVERAGE(X336:X340,X347:X360),\"\")","v":1.0132668795039039}]
[null,null,"Median","Various",null,null,{"$f":"IFERROR(MEDIAN(G336:G340,G347:G360),\"\")","v":102.80000000000001},{"$f":"IFERROR(MEDIAN(H336:H340,H347:H360),\"\")","v":401.5},0.50177734137133112,"","","",53.1,4.3499999999999996,-0.3,46.3,102.80000000000001,"","",0,0,0.98950000000000005,null,{"$f":"IFERROR(MEDIAN(X336:X340,X347:X360),\"\")","v":0.9707965276042968}]
[null,null,"Max","Various",null,null,{"$f":"IFERROR(MAX(G336:G340,G347:G360),\"\")","v":851.6},{"$f":"IFERROR(MAX(H336:H340,H347:H360),\"\")","v":3220},2.3516237402015676,0,0,0,291.2,395.5,44,335.2,851.6,0,0,94.5,0.53689567430025453,1.7589999999999999,null,{"$f":"IFERROR(MAX(X336:X340,X347:X360),\"\")","v":1.5453253796095445}]
[]
[]
[null,null,"Restoration provisions"]
[null,null,"Pre-tax discount rate for restoration provisions","%",7.0000000000000007E-2]
[]
[null,null,"Economy"]
[null,null,"Forex"]
[null,null,null,null,2018,{"$f":"E379+1","v":2019},{"$f":"F379+1","v":2020},{"$f":"G379+1","v":2021},{"$f":"H379+1","v":2022},{"$f":"I379+1","v":2023},null,"Spot "]
[null,null,"AUD/USD","Rate",{"$f":"E385*(1+$F$285)","v":0.75},0.75,0.75,0.75,0.75,0.75,null,0.75]
[null,null,"AUD/NAD","Rate",0.11,0.1,9.5000000000000001E-2,0.09,0.09,0.09,null,0.105]
[null,null,"AUD/MWK","Rate",1.8E-3,2E-3,2E-3,2E-3,2E-3,2E-3,null,{"$f":"1/544","v":1.838235294117647E-3}]
[]
[]
[null,null,null,null,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,null,null,0.11,0.1,9.5000000000000001E-2,0.09,0.09,0.09]
[null,null,null,null,1.8E-3,2E-3,2E-3,2E-3,2E-3,2E-3]
[]
[]
[null,null,"Inflation"]
[null,null,null,null,2017,{"$f":"E391+1","v":2018},{"$f":"F391+1","v":2019},{"$f":"G391+1","v":2020},{"$f":"H391+1","v":2021},{"$f":"I391+1","v":2022}]
[null,null,"LIBOR ","% p.a",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,"Inflation"]
[null,null,null,null,2017,{"$f":"E395+1","v":2018},{"$f":"F395+1","v":2019},{"$f":"G395+1","v":2020},{"$f":"H395+1","v":2021},{"$f":"I395+1","v":2022}]
[null,null,"Australian CPI","% p.a",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]

{"sheet":"Timing","index":7,"n_rows":70,"n_cols":141,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,null,null,{"$f":"Maste_check","v":{"$error":"#REF!"}}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"I5+1","v":"2018-07-01"},{"$f":"J5+1","v":"2018-10-01"},"2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01",{"$f":"BM5+1","v":"2032-07-01"},"2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01",{"$f":"CS5+1","v":"2040-07-01"},"2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01",{"$f":"DY5+1","v":"2048-07-01"},"2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"'Inputs - 2'!E11","v":"2018-06-30"},{"$f":"EOMONTH(J4,Months_Qtr-1)","v":"2018-09-30"},"2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30",{"$f":"EOMONTH(AP4,Months_Qtr-1)","v":"2026-09-30"},"2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30",{"$f":"EOMONTH(BN4,Months_Qtr-1)","v":"2032-09-30"},"2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31",{"$f":"EOMONTH(CZ4,Months_Qtr-1)","v":"2042-03-31"},"2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30",{"$f":"EOMONTH(DZ4,Months_Qtr-1)","v":"2048-09-30"},"2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30"]
[null,null,null,"Start ","End"]
[null,null,"BUP",{"$f":"'Inputs - 2'!M9","v":"2018-07-01"},{"$f":"'Inputs - 2'!M11","v":"2019-12-31"},null,null,null,{"$f":"SUM(J7:EK7)","v":6},{"$f":"IF(AND(J$4>=$D7,J$5<=$E7),1,0)","v":1},1,1,1,1,1,0,0,0,0,{"$f":"IF(AND(T$4>=$D7,T$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AD$4>=$D7,AD$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AN$4>=$D7,AN$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AX$4>=$D7,AX$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BH$4>=$D7,BH$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BR$4>=$D7,BR$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CB$4>=$D7,CB$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CL$4>=$D7,CL$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CV$4>=$D7,CV$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DF$4>=$D7,DF$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DP$4>=$D7,DP$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DZ$4>=$D7,DZ$5<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"TRANSPOSE('Inputs - 2'!F8:K8)","v":"Production "},{"$f":"TRANSPOSE('Inputs - 2'!F9:K9)","v":"2018-07-01"},{"$f":"TRANSPOSE('Inputs - 2'!F11:K11)","v":"2019-06-30"},null,null,null,{"$f":"SUM(J9:EK9)","v":4},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Placing into C&M","2019-07-01","2019-09-30",null,null,null,{"$f":"SUM(J10:EK10)","v":1},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Care & maintenance","2019-10-01","2020-09-30",null,null,null,4,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Restart from C&M","2020-10-01","2021-03-31",null,null,null,2,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production","2021-04-01","2044-10-31",null,null,null,94,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Restoration","2044-11-01","2046-11-30",null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C11","v":"Care & maintenance"},{"$f":"TRANSPOSE('Inputs - 2'!F17:I17)","v":"2018-07-01"},{"$f":"TRANSPOSE('Inputs - 2'!F19:I19)","v":"2021-06-30"},null,null,null,12,{"$f":"IF(AND(J$4>=$D16,J$5<=$E16),1,0)","v":1},{"$f":"IF(AND(K$4>=$D16,K$5<=$E16),1,0)","v":1},1,{"$f":"IF(AND(M$4>=$D16,M$5<=$E16),1,0)","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW$4>=$D16,BW$5<=$E16),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$4>=$D16,EI$5<=$E16),1,0)","v":0},0,0]
[null,null,{"$f":"C12","v":"Restart from C&M"},"2021-07-01","2021-12-31",null,null,null,2,{"$f":"IF(AND(J$4>=$D17,J$5<=$E17),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C13","v":"Production"},"2022-01-01","2030-01-31",null,null,null,32,{"$f":"IF(AND(J$4>=$D18,J$5<=$E18),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C14","v":"Restoration"},"2030-02-01","2031-02-28",null,null,null,3,{"$f":"IF(AND(J$4>=$D19,J$5<=$E19),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BD$4>=$D19,BD$5<=$E19),1,0)","v":0},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$4>=$D19,BV$5<=$E19),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EH$4>=$D19,EH$5<=$E19),1,0)","v":0},0,0,0]
[]
[]
[null,null,"Counters"]
[]
[null,null,"LHM "]
[null,null,"BUP",null,null,null,null,null,null,{"$f":"SUM($J7:J7)*J7","v":1},{"$f":"SUM($J7:K7)*K7","v":2},{"$f":"SUM($J7:L7)*L7","v":3},{"$f":"SUM($J7:M7)*M7","v":4},{"$f":"SUM($J7:N7)*N7","v":5},{"$f":"SUM($J7:O7)*O7","v":6},{"$f":"SUM($J7:P7)*P7","v":0},{"$f":"SUM($J7:Q7)*Q7","v":0},{"$f":"SUM($J7:R7)*R7","v":0},{"$f":"SUM($J7:S7)*S7","v":0},{"$f":"SUM($J7:T7)*T7","v":0},{"$f":"SUM($J7:U7)*U7","v":0},{"$f":"SUM($J7:V7)*V7","v":0},{"$f":"SUM($J7:W7)*W7","v":0},{"$f":"SUM($J7:X7)*X7","v":0},{"$f":"SUM($J7:Y7)*Y7","v":0},{"$f":"SUM($J7:Z7)*Z7","v":0},{"$f":"SUM($J7:AA7)*AA7","v":0},{"$f":"SUM($J7:AB7)*AB7","v":0},{"$f":"SUM($J7:AC7)*AC7","v":0},{"$f":"SUM($J7:AD7)*AD7","v":0},{"$f":"SUM($J7:AE7)*AE7","v":0},{"$f":"SUM($J7:AF7)*AF7","v":0},{"$f":"SUM($J7:AG7)*AG7","v":0},{"$f":"SUM($J7:AH7)*AH7","v":0},{"$f":"SUM($J7:AI7)*AI7","v":0},{"$f":"SUM($J7:AJ7)*AJ7","v":0},{"$f":"SUM($J7:AK7)*AK7","v":0},{"$f":"SUM($J7:AL7)*AL7","v":0},{"$f":"SUM($J7:AM7)*AM7","v":0},{"$f":"SUM($J7:AN7)*AN7","v":0},{"$f":"SUM($J7:AO7)*AO7","v":0},{"$f":"SUM($J7:AP7)*AP7","v":0},{"$f":"SUM($J7:AQ7)*AQ7","v":0},{"$f":"SUM($J7:AR7)*AR7","v":0},{"$f":"SUM($J7:AS7)*AS7","v":0},{"$f":"SUM($J7:AT7)*AT7","v":0},{"$f":"SUM($J7:AU7)*AU7","v":0},{"$f":"SUM($J7:AV7)*AV7","v":0},{"$f":"SUM($J7:AW7)*AW7","v":0},{"$f":"SUM($J7:AX7)*AX7","v":0},{"$f":"SUM($J7:AY7)*AY7","v":0},{"$f":"SUM($J7:AZ7)*AZ7","v":0},{"$f":"SUM($J7:BA7)*BA7","v":0},{"$f":"SUM($J7:BB7)*BB7","v":0},{"$f":"SUM($J7:BC7)*BC7","v":0},{"$f":"SUM($J7:BD7)*BD7","v":0},{"$f":"SUM($J7:BE7)*BE7","v":0},{"$f":"SUM($J7:BF7)*BF7","v":0},{"$f":"SUM($J7:BG7)*BG7","v":0},{"$f":"SUM($J7:BH7)*BH7","v":0},{"$f":"SUM($J7:BI7)*BI7","v":0},{"$f":"SUM($J7:BJ7)*BJ7","v":0},{"$f":"SUM($J7:BK7)*BK7","v":0},{"$f":"SUM($J7:BL7)*BL7","v":0},{"$f":"SUM($J7:BM7)*BM7","v":0},{"$f":"SUM($J7:BN7)*BN7","v":0},{"$f":"SUM($J7:BO7)*BO7","v":0},{"$f":"SUM($J7:BP7)*BP7","v":0},{"$f":"SUM($J7:BQ7)*BQ7","v":0},{"$f":"SUM($J7:BR7)*BR7","v":0},{"$f":"SUM($J7:BS7)*BS7","v":0},{"$f":"SUM($J7:BT7)*BT7","v":0},{"$f":"SUM($J7:BU7)*BU7","v":0},{"$f":"SUM($J7:BV7)*BV7","v":0},{"$f":"SUM($J7:BW7)*BW7","v":0},{"$f":"SUM($J7:BX7)*BX7","v":0},{"$f":"SUM($J7:BY7)*BY7","v":0},{"$f":"SUM($J7:BZ7)*BZ7","v":0},{"$f":"SUM($J7:CA7)*CA7","v":0},{"$f":"SUM($J7:CB7)*CB7","v":0},{"$f":"SUM($J7:CC7)*CC7","v":0},{"$f":"SUM($J7:CD7)*CD7","v":0},{"$f":"SUM($J7:CE7)*CE7","v":0},{"$f":"SUM($J7:CF7)*CF7","v":0},{"$f":"SUM($J7:CG7)*CG7","v":0},{"$f":"SUM($J7:CH7)*CH7","v":0},{"$f":"SUM($J7:CI7)*CI7","v":0},{"$f":"SUM($J7:CJ7)*CJ7","v":0},{"$f":"SUM($J7:CK7)*CK7","v":0},{"$f":"SUM($J7:CL7)*CL7","v":0},{"$f":"SUM($J7:CM7)*CM7","v":0},{"$f":"SUM($J7:CN7)*CN7","v":0},{"$f":"SUM($J7:CO7)*CO7","v":0},{"$f":"SUM($J7:CP7)*CP7","v":0},{"$f":"SUM($J7:CQ7)*CQ7","v":0},{"$f":"SUM($J7:CR7)*CR7","v":0},{"$f":"SUM($J7:CS7)*CS7","v":0},{"$f":"SUM($J7:CT7)*CT7","v":0},{"$f":"SUM($J7:CU7)*CU7","v":0},{"$f":"SUM($J7:CV7)*CV7","v":0},{"$f":"SUM($J7:CW7)*CW7","v":0},{"$f":"SUM($J7:CX7)*CX7","v":0},{"$f":"SUM($J7:CY7)*CY7","v":0},{"$f":"SUM($J7:CZ7)*CZ7","v":0},{"$f":"SUM($J7:DA7)*DA7","v":0},{"$f":"SUM($J7:DB7)*DB7","v":0},{"$f":"SUM($J7:DC7)*DC7","v":0},{"$f":"SUM($J7:DD7)*DD7","v":0},{"$f":"SUM($J7:DE7)*DE7","v":0},{"$f":"SUM($J7:DF7)*DF7","v":0},{"$f":"SUM($J7:DG7)*DG7","v":0},{"$f":"SUM($J7:DH7)*DH7","v":0},{"$f":"SUM($J7:DI7)*DI7","v":0},{"$f":"SUM($J7:DJ7)*DJ7","v":0},{"$f":"SUM($J7:DK7)*DK7","v":0},{"$f":"SUM($J7:DL7)*DL7","v":0},{"$f":"SUM($J7:DM7)*DM7","v":0},{"$f":"SUM($J7:DN7)*DN7","v":0},{"$f":"SUM($J7:DO7)*DO7","v":0},{"$f":"SUM($J7:DP7)*DP7","v":0},{"$f":"SUM($J7:DQ7)*DQ7","v":0},{"$f":"SUM($J7:DR7)*DR7","v":0},{"$f":"SUM($J7:DS7)*DS7","v":0},{"$f":"SUM($J7:DT7)*DT7","v":0},{"$f":"SUM($J7:DU7)*DU7","v":0},{"$f":"SUM($J7:DV7)*DV7","v":0},{"$f":"SUM($J7:DW7)*DW7","v":0},{"$f":"SUM($J7:DX7)*DX7","v":0},{"$f":"SUM($J7:DY7)*DY7","v":0},{"$f":"SUM($J7:DZ7)*DZ7","v":0},{"$f":"SUM($J7:EA7)*EA7","v":0},{"$f":"SUM($J7:EB7)*EB7","v":0},{"$f":"SUM($J7:EC7)*EC7","v":0},{"$f":"SUM($J7:ED7)*ED7","v":0},{"$f":"SUM($J7:EE7)*EE7","v":0},{"$f":"SUM($J7:EF7)*EF7","v":0},{"$f":"SUM($J7:EG7)*EG7","v":0},{"$f":"SUM($J7:EH7)*EH7","v":0},{"$f":"SUM($J7:EI7)*EI7","v":0},{"$f":"SUM($J7:EJ7)*EJ7","v":0},{"$f":"SUM($J7:EK7)*EK7","v":0}]
[]
[null,null,{"$f":"C9","v":"Production "},"Num#",null,null,null,null,null,{"$f":"SUM($J9:J9)*J9","v":1},{"$f":"SUM($J9:K9)*K9","v":2},{"$f":"SUM($J9:L9)*L9","v":3},{"$f":"SUM($J9:M9)*M9","v":4},{"$f":"SUM($J9:N9)*N9","v":0},{"$f":"SUM($J9:O9)*O9","v":0},{"$f":"SUM($J9:P9)*P9","v":0},{"$f":"SUM($J9:Q9)*Q9","v":0},{"$f":"SUM($J9:R9)*R9","v":0},{"$f":"SUM($J9:S9)*S9","v":0},{"$f":"SUM($J9:T9)*T9","v":0},{"$f":"SUM($J9:U9)*U9","v":0},{"$f":"SUM($J9:V9)*V9","v":0},{"$f":"SUM($J9:W9)*W9","v":0},{"$f":"SUM($J9:X9)*X9","v":0},{"$f":"SUM($J9:Y9)*Y9","v":0},{"$f":"SUM($J9:Z9)*Z9","v":0},{"$f":"SUM($J9:AA9)*AA9","v":0},{"$f":"SUM($J9:AB9)*AB9","v":0},{"$f":"SUM($J9:AC9)*AC9","v":0},{"$f":"SUM($J9:AD9)*AD9","v":0},{"$f":"SUM($J9:AE9)*AE9","v":0},{"$f":"SUM($J9:AF9)*AF9","v":0},{"$f":"SUM($J9:AG9)*AG9","v":0},{"$f":"SUM($J9:AH9)*AH9","v":0},{"$f":"SUM($J9:AI9)*AI9","v":0},{"$f":"SUM($J9:AJ9)*AJ9","v":0},{"$f":"SUM($J9:AK9)*AK9","v":0},{"$f":"SUM($J9:AL9)*AL9","v":0},{"$f":"SUM($J9:AM9)*AM9","v":0},{"$f":"SUM($J9:AN9)*AN9","v":0},{"$f":"SUM($J9:AO9)*AO9","v":0},{"$f":"SUM($J9:AP9)*AP9","v":0},{"$f":"SUM($J9:AQ9)*AQ9","v":0},{"$f":"SUM($J9:AR9)*AR9","v":0},{"$f":"SUM($J9:AS9)*AS9","v":0},{"$f":"SUM($J9:AT9)*AT9","v":0},{"$f":"SUM($J9:AU9)*AU9","v":0},{"$f":"SUM($J9:AV9)*AV9","v":0},{"$f":"SUM($J9:AW9)*AW9","v":0},{"$f":"SUM($J9:AX9)*AX9","v":0},{"$f":"SUM($J9:AY9)*AY9","v":0},{"$f":"SUM($J9:AZ9)*AZ9","v":0},{"$f":"SUM($J9:BA9)*BA9","v":0},{"$f":"SUM($J9:BB9)*BB9","v":0},{"$f":"SUM($J9:BC9)*BC9","v":0},{"$f":"SUM($J9:BD9)*BD9","v":0},{"$f":"SUM($J9:BE9)*BE9","v":0},{"$f":"SUM($J9:BF9)*BF9","v":0},{"$f":"SUM($J9:BG9)*BG9","v":0},{"$f":"SUM($J9:BH9)*BH9","v":0},{"$f":"SUM($J9:BI9)*BI9","v":0},{"$f":"SUM($J9:BJ9)*BJ9","v":0},{"$f":"SUM($J9:BK9)*BK9","v":0},{"$f":"SUM($J9:BL9)*BL9","v":0},{"$f":"SUM($J9:BM9)*BM9","v":0},{"$f":"SUM($J9:BN9)*BN9","v":0},{"$f":"SUM($J9:BO9)*BO9","v":0},{"$f":"SUM($J9:BP9)*BP9","v":0},{"$f":"SUM($J9:BQ9)*BQ9","v":0},{"$f":"SUM($J9:BR9)*BR9","v":0},{"$f":"SUM($J9:BS9)*BS9","v":0},{"$f":"SUM($J9:BT9)*BT9","v":0},{"$f":"SUM($J9:BU9)*BU9","v":0},{"$f":"SUM($J9:BV9)*BV9","v":0},{"$f":"SUM($J9:BW9)*BW9","v":0},{"$f":"SUM($J9:BX9)*BX9","v":0},{"$f":"SUM($J9:BY9)*BY9","v":0},{"$f":"SUM($J9:BZ9)*BZ9","v":0},{"$f":"SUM($J9:CA9)*CA9","v":0},{"$f":"SUM($J9:CB9)*CB9","v":0},{"$f":"SUM($J9:CC9)*CC9","v":0},{"$f":"SUM($J9:CD9)*CD9","v":0},{"$f":"SUM($J9:CE9)*CE9","v":0},{"$f":"SUM($J9:CF9)*CF9","v":0},{"$f":"SUM($J9:CG9)*CG9","v":0},{"$f":"SUM($J9:CH9)*CH9","v":0},{"$f":"SUM($J9:CI9)*CI9","v":0},{"$f":"SUM($J9:CJ9)*CJ9","v":0},{"$f":"SUM($J9:CK9)*CK9","v":0},{"$f":"SUM($J9:CL9)*CL9","v":0},{"$f":"SUM($J9:CM9)*CM9","v":0},{"$f":"SUM($J9:CN9)*CN9","v":0},{"$f":"SUM($J9:CO9)*CO9","v":0},{"$f":"SUM($J9:CP9)*CP9","v":0},{"$f":"SUM($J9:CQ9)*CQ9","v":0},{"$f":"SUM($J9:CR9)*CR9","v":0},{"$f":"SUM($J9:CS9)*CS9","v":0},{"$f":"SUM($J9:CT9)*CT9","v":0},{"$f":"SUM($J9:CU9)*CU9","v":0},{"$f":"SUM($J9:CV9)*CV9","v":0},{"$f":"SUM($J9:CW9)*CW9","v":0},{"$f":"SUM($J9:CX9)*CX9","v":0},{"$f":"SUM($J9:CY9)*CY9","v":0},{"$f":"SUM($J9:CZ9)*CZ9","v":0},{"$f":"SUM($J9:DA9)*DA9","v":0},{"$f":"SUM($J9:DB9)*DB9","v":0},{"$f":"SUM($J9:DC9)*DC9","v":0},{"$f":"SUM($J9:DD9)*DD9","v":0},{"$f":"SUM($J9:DE9)*DE9","v":0},{"$f":"SUM($J9:DF9)*DF9","v":0},{"$f":"SUM($J9:DG9)*DG9","v":0},{"$f":"SUM($J9:DH9)*DH9","v":0},{"$f":"SUM($J9:DI9)*DI9","v":0},{"$f":"SUM($J9:DJ9)*DJ9","v":0},{"$f":"SUM($J9:DK9)*DK9","v":0},{"$f":"SUM($J9:DL9)*DL9","v":0},{"$f":"SUM($J9:DM9)*DM9","v":0},{"$f":"SUM($J9:DN9)*DN9","v":0},{"$f":"SUM($J9:DO9)*DO9","v":0},{"$f":"SUM($J9:DP9)*DP9","v":0},{"$f":"SUM($J9:DQ9)*DQ9","v":0},{"$f":"SUM($J9:DR9)*DR9","v":0},{"$f":"SUM($J9:DS9)*DS9","v":0},{"$f":"SUM($J9:DT9)*DT9","v":0},{"$f":"SUM($J9:DU9)*DU9","v":0},{"$f":"SUM($J9:DV9)*DV9","v":0},{"$f":"SUM($J9:DW9)*DW9","v":0},{"$f":"SUM($J9:DX9)*DX9","v":0},{"$f":"SUM($J9:DY9)*DY9","v":0},{"$f":"SUM($J9:DZ9)*DZ9","v":0},{"$f":"SUM($J9:EA9)*EA9","v":0},{"$f":"SUM($J9:EB9)*EB9","v":0},{"$f":"SUM($J9:EC9)*EC9","v":0},{"$f":"SUM($J9:ED9)*ED9","v":0},{"$f":"SUM($J9:EE9)*EE9","v":0},{"$f":"SUM($J9:EF9)*EF9","v":0},{"$f":"SUM($J9:EG9)*EG9","v":0},{"$f":"SUM($J9:EH9)*EH9","v":0},{"$f":"SUM($J9:EI9)*EI9","v":0},{"$f":"SUM($J9:EJ9)*EJ9","v":0},{"$f":"SUM($J9:EK9)*EK9","v":0}]
[null,null,"Placing into C&M","Num#",null,null,null,null,null,{"$f":"SUM($J10:J10)*J10","v":0},{"$f":"SUM($J10:K10)*K10","v":0},{"$f":"SUM($J10:L10)*L10","v":0},{"$f":"SUM($J10:M10)*M10","v":0},{"$f":"SUM($J10:N10)*N10","v":1},{"$f":"SUM($J10:O10)*O10","v":0},{"$f":"SUM($J10:P10)*P10","v":0},{"$f":"SUM($J10:Q10)*Q10","v":0},{"$f":"SUM($J10:R10)*R10","v":0},{"$f":"SUM($J10:S10)*S10","v":0},{"$f":"SUM($J10:T10)*T10","v":0},{"$f":"SUM($J10:U10)*U10","v":0},{"$f":"SUM($J10:V10)*V10","v":0},{"$f":"SUM($J10:W10)*W10","v":0},{"$f":"SUM($J10:X10)*X10","v":0},{"$f":"SUM($J10:Y10)*Y10","v":0},{"$f":"SUM($J10:Z10)*Z10","v":0},{"$f":"SUM($J10:AA10)*AA10","v":0},{"$f":"SUM($J10:AB10)*AB10","v":0},{"$f":"SUM($J10:AC10)*AC10","v":0},{"$f":"SUM($J10:AD10)*AD10","v":0},{"$f":"SUM($J10:AE10)*AE10","v":0},{"$f":"SUM($J10:AF10)*AF10","v":0},{"$f":"SUM($J10:AG10)*AG10","v":0},{"$f":"SUM($J10:AH10)*AH10","v":0},{"$f":"SUM($J10:AI10)*AI10","v":0},{"$f":"SUM($J10:AJ10)*AJ10","v":0},{"$f":"SUM($J10:AK10)*AK10","v":0},{"$f":"SUM($J10:AL10)*AL10","v":0},{"$f":"SUM($J10:AM10)*AM10","v":0},{"$f":"SUM($J10:AN10)*AN10","v":0},{"$f":"SUM($J10:AO10)*AO10","v":0},{"$f":"SUM($J10:AP10)*AP10","v":0},{"$f":"SUM($J10:AQ10)*AQ10","v":0},{"$f":"SUM($J10:AR10)*AR10","v":0},{"$f":"SUM($J10:AS10)*AS10","v":0},{"$f":"SUM($J10:AT10)*AT10","v":0},{"$f":"SUM($J10:AU10)*AU10","v":0},{"$f":"SUM($J10:AV10)*AV10","v":0},{"$f":"SUM($J10:AW10)*AW10","v":0},{"$f":"SUM($J10:AX10)*AX10","v":0},{"$f":"SUM($J10:AY10)*AY10","v":0},{"$f":"SUM($J10:AZ10)*AZ10","v":0},{"$f":"SUM($J10:BA10)*BA10","v":0},{"$f":"SUM($J10:BB10)*BB10","v":0},{"$f":"SUM($J10:BC10)*BC10","v":0},{"$f":"SUM($J10:BD10)*BD10","v":0},{"$f":"SUM($J10:BE10)*BE10","v":0},{"$f":"SUM($J10:BF10)*BF10","v":0},{"$f":"SUM($J10:BG10)*BG10","v":0},{"$f":"SUM($J10:BH10)*BH10","v":0},{"$f":"SUM($J10:BI10)*BI10","v":0},{"$f":"SUM($J10:BJ10)*BJ10","v":0},{"$f":"SUM($J10:BK10)*BK10","v":0},{"$f":"SUM($J10:BL10)*BL10","v":0},{"$f":"SUM($J10:BM10)*BM10","v":0},{"$f":"SUM($J10:BN10)*BN10","v":0},{"$f":"SUM($J10:BO10)*BO10","v":0},{"$f":"SUM($J10:BP10)*BP10","v":0},{"$f":"SUM($J10:BQ10)*BQ10","v":0},{"$f":"SUM($J10:BR10)*BR10","v":0},{"$f":"SUM($J10:BS10)*BS10","v":0},{"$f":"SUM($J10:BT10)*BT10","v":0},{"$f":"SUM($J10:BU10)*BU10","v":0},{"$f":"SUM($J10:BV10)*BV10","v":0},{"$f":"SUM($J10:BW10)*BW10","v":0},{"$f":"SUM($J10:BX10)*BX10","v":0},{"$f":"SUM($J10:BY10)*BY10","v":0},{"$f":"SUM($J10:BZ10)*BZ10","v":0},{"$f":"SUM($J10:CA10)*CA10","v":0},{"$f":"SUM($J10:CB10)*CB10","v":0},{"$f":"SUM($J10:CC10)*CC10","v":0},{"$f":"SUM($J10:CD10)*CD10","v":0},{"$f":"SUM($J10:CE10)*CE10","v":0},{"$f":"SUM($J10:CF10)*CF10","v":0},{"$f":"SUM($J10:CG10)*CG10","v":0},{"$f":"SUM($J10:CH10)*CH10","v":0},{"$f":"SUM($J10:CI10)*CI10","v":0},{"$f":"SUM($J10:CJ10)*CJ10","v":0},{"$f":"SUM($J10:CK10)*CK10","v":0},{"$f":"SUM($J10:CL10)*CL10","v":0},{"$f":"SUM($J10:CM10)*CM10","v":0},{"$f":"SUM($J10:CN10)*CN10","v":0},{"$f":"SUM($J10:CO10)*CO10","v":0},{"$f":"SUM($J10:CP10)*CP10","v":0},{"$f":"SUM($J10:CQ10)*CQ10","v":0},{"$f":"SUM($J10:CR10)*CR10","v":0},{"$f":"SUM($J10:CS10)*CS10","v":0},{"$f":"SUM($J10:CT10)*CT10","v":0},{"$f":"SUM($J10:CU10)*CU10","v":0},{"$f":"SUM($J10:CV10)*CV10","v":0},{"$f":"SUM($J10:CW10)*CW10","v":0},{"$f":"SUM($J10:CX10)*CX10","v":0},{"$f":"SUM($J10:CY10)*CY10","v":0},{"$f":"SUM($J10:CZ10)*CZ10","v":0},{"$f":"SUM($J10:DA10)*DA10","v":0},{"$f":"SUM($J10:DB10)*DB10","v":0},{"$f":"SUM($J10:DC10)*DC10","v":0},{"$f":"SUM($J10:DD10)*DD10","v":0},{"$f":"SUM($J10:DE10)*DE10","v":0},{"$f":"SUM($J10:DF10)*DF10","v":0},{"$f":"SUM($J10:DG10)*DG10","v":0},{"$f":"SUM($J10:DH10)*DH10","v":0},{"$f":"SUM($J10:DI10)*DI10","v":0},{"$f":"SUM($J10:DJ10)*DJ10","v":0},{"$f":"SUM($J10:DK10)*DK10","v":0},{"$f":"SUM($J10:DL10)*DL10","v":0},{"$f":"SUM($J10:DM10)*DM10","v":0},{"$f":"SUM($J10:DN10)*DN10","v":0},{"$f":"SUM($J10:DO10)*DO10","v":0},{"$f":"SUM($J10:DP10)*DP10","v":0},{"$f":"SUM($J10:DQ10)*DQ10","v":0},{"$f":"SUM($J10:DR10)*DR10","v":0},{"$f":"SUM($J10:DS10)*DS10","v":0},{"$f":"SUM($J10:DT10)*DT10","v":0},{"$f":"SUM($J10:DU10)*DU10","v":0},{"$f":"SUM($J10:DV10)*DV10","v":0},{"$f":"SUM($J10:DW10)*DW10","v":0},{"$f":"SUM($J10:DX10)*DX10","v":0},{"$f":"SUM($J10:DY10)*DY10","v":0},{"$f":"SUM($J10:DZ10)*DZ10","v":0},{"$f":"SUM($J10:EA10)*EA10","v":0},{"$f":"SUM($J10:EB10)*EB10","v":0},{"$f":"SUM($J10:EC10)*EC10","v":0},{"$f":"SUM($J10:ED10)*ED10","v":0},{"$f":"SUM($J10:EE10)*EE10","v":0},{"$f":"SUM($J10:EF10)*EF10","v":0},{"$f":"SUM($J10:EG10)*EG10","v":0},{"$f":"SUM($J10:EH10)*EH10","v":0},{"$f":"SUM($J10:EI10)*EI10","v":0},{"$f":"SUM($J10:EJ10)*EJ10","v":0},{"$f":"SUM($J10:EK10)*EK10","v":0}]
[null,null,"Care & maintenance","Num#",null,null,null,null,null,{"$f":"SUM($J11:J11)*J11","v":0},{"$f":"SUM($J11:K11)*K11","v":0},{"$f":"SUM($J11:L11)*L11","v":0},{"$f":"SUM($J11:M11)*M11","v":0},{"$f":"SUM($J11:N11)*N11","v":0},{"$f":"SUM($J11:O11)*O11","v":1},{"$f":"SUM($J11:P11)*P11","v":2},{"$f":"SUM($J11:Q11)*Q11","v":3},{"$f":"SUM($J11:R11)*R11","v":4},{"$f":"SUM($J11:S11)*S11","v":0},{"$f":"SUM($J11:T11)*T11","v":0},{"$f":"SUM($J11:U11)*U11","v":0},{"$f":"SUM($J11:V11)*V11","v":0},{"$f":"SUM($J11:W11)*W11","v":0},{"$f":"SUM($J11:X11)*X11","v":0},{"$f":"SUM($J11:Y11)*Y11","v":0},{"$f":"SUM($J11:Z11)*Z11","v":0},{"$f":"SUM($J11:AA11)*AA11","v":0},{"$f":"SUM($J11:AB11)*AB11","v":0},{"$f":"SUM($J11:AC11)*AC11","v":0},{"$f":"SUM($J11:AD11)*AD11","v":0},{"$f":"SUM($J11:AE11)*AE11","v":0},{"$f":"SUM($J11:AF11)*AF11","v":0},{"$f":"SUM($J11:AG11)*AG11","v":0},{"$f":"SUM($J11:AH11)*AH11","v":0},{"$f":"SUM($J11:AI11)*AI11","v":0},{"$f":"SUM($J11:AJ11)*AJ11","v":0},{"$f":"SUM($J11:AK11)*AK11","v":0},{"$f":"SUM($J11:AL11)*AL11","v":0},{"$f":"SUM($J11:AM11)*AM11","v":0},{"$f":"SUM($J11:AN11)*AN11","v":0},{"$f":"SUM($J11:AO11)*AO11","v":0},{"$f":"SUM($J11:AP11)*AP11","v":0},{"$f":"SUM($J11:AQ11)*AQ11","v":0},{"$f":"SUM($J11:AR11)*AR11","v":0},{"$f":"SUM($J11:AS11)*AS11","v":0},{"$f":"SUM($J11:AT11)*AT11","v":0},{"$f":"SUM($J11:AU11)*AU11","v":0},{"$f":"SUM($J11:AV11)*AV11","v":0},{"$f":"SUM($J11:AW11)*AW11","v":0},{"$f":"SUM($J11:AX11)*AX11","v":0},{"$f":"SUM($J11:AY11)*AY11","v":0},{"$f":"SUM($J11:AZ11)*AZ11","v":0},{"$f":"SUM($J11:BA11)*BA11","v":0},{"$f":"SUM($J11:BB11)*BB11","v":0},{"$f":"SUM($J11:BC11)*BC11","v":0},{"$f":"SUM($J11:BD11)*BD11","v":0},{"$f":"SUM($J11:BE11)*BE11","v":0},{"$f":"SUM($J11:BF11)*BF11","v":0},{"$f":"SUM($J11:BG11)*BG11","v":0},{"$f":"SUM($J11:BH11)*BH11","v":0},{"$f":"SUM($J11:BI11)*BI11","v":0},{"$f":"SUM($J11:BJ11)*BJ11","v":0},{"$f":"SUM($J11:BK11)*BK11","v":0},{"$f":"SUM($J11:BL11)*BL11","v":0},{"$f":"SUM($J11:BM11)*BM11","v":0},{"$f":"SUM($J11:BN11)*BN11","v":0},{"$f":"SUM($J11:BO11)*BO11","v":0},{"$f":"SUM($J11:BP11)*BP11","v":0},{"$f":"SUM($J11:BQ11)*BQ11","v":0},{"$f":"SUM($J11:BR11)*BR11","v":0},{"$f":"SUM($J11:BS11)*BS11","v":0},{"$f":"SUM($J11:BT11)*BT11","v":0},{"$f":"SUM($J11:BU11)*BU11","v":0},{"$f":"SUM($J11:BV11)*BV11","v":0},{"$f":"SUM($J11:BW11)*BW11","v":0},{"$f":"SUM($J11:BX11)*BX11","v":0},{"$f":"SUM($J11:BY11)*BY11","v":0},{"$f":"SUM($J11:BZ11)*BZ11","v":0},{"$f":"SUM($J11:CA11)*CA11","v":0},{"$f":"SUM($J11:CB11)*CB11","v":0},{"$f":"SUM($J11:CC11)*CC11","v":0},{"$f":"SUM($J11:CD11)*CD11","v":0},{"$f":"SUM($J11:CE11)*CE11","v":0},{"$f":"SUM($J11:CF11)*CF11","v":0},{"$f":"SUM($J11:CG11)*CG11","v":0},{"$f":"SUM($J11:CH11)*CH11","v":0},{"$f":"SUM($J11:CI11)*CI11","v":0},{"$f":"SUM($J11:CJ11)*CJ11","v":0},{"$f":"SUM($J11:CK11)*CK11","v":0},{"$f":"SUM($J11:CL11)*CL11","v":0},{"$f":"SUM($J11:CM11)*CM11","v":0},{"$f":"SUM($J11:CN11)*CN11","v":0},{"$f":"SUM($J11:CO11)*CO11","v":0},{"$f":"SUM($J11:CP11)*CP11","v":0},{"$f":"SUM($J11:CQ11)*CQ11","v":0},{"$f":"SUM($J11:CR11)*CR11","v":0},{"$f":"SUM($J11:CS11)*CS11","v":0},{"$f":"SUM($J11:CT11)*CT11","v":0},{"$f":"SUM($J11:CU11)*CU11","v":0},{"$f":"SUM($J11:CV11)*CV11","v":0},{"$f":"SUM($J11:CW11)*CW11","v":0},{"$f":"SUM($J11:CX11)*CX11","v":0},{"$f":"SUM($J11:CY11)*CY11","v":0},{"$f":"SUM($J11:CZ11)*CZ11","v":0},{"$f":"SUM($J11:DA11)*DA11","v":0},{"$f":"SUM($J11:DB11)*DB11","v":0},{"$f":"SUM($J11:DC11)*DC11","v":0},{"$f":"SUM($J11:DD11)*DD11","v":0},{"$f":"SUM($J11:DE11)*DE11","v":0},{"$f":"SUM($J11:DF11)*DF11","v":0},{"$f":"SUM($J11:DG11)*DG11","v":0},{"$f":"SUM($J11:DH11)*DH11","v":0},{"$f":"SUM($J11:DI11)*DI11","v":0},{"$f":"SUM($J11:DJ11)*DJ11","v":0},{"$f":"SUM($J11:DK11)*DK11","v":0},{"$f":"SUM($J11:DL11)*DL11","v":0},{"$f":"SUM($J11:DM11)*DM11","v":0},{"$f":"SUM($J11:DN11)*DN11","v":0},{"$f":"SUM($J11:DO11)*DO11","v":0},{"$f":"SUM($J11:DP11)*DP11","v":0},{"$f":"SUM($J11:DQ11)*DQ11","v":0},{"$f":"SUM($J11:DR11)*DR11","v":0},{"$f":"SUM($J11:DS11)*DS11","v":0},{"$f":"SUM($J11:DT11)*DT11","v":0},{"$f":"SUM($J11:DU11)*DU11","v":0},{"$f":"SUM($J11:DV11)*DV11","v":0},{"$f":"SUM($J11:DW11)*DW11","v":0},{"$f":"SUM($J11:DX11)*DX11","v":0},{"$f":"SUM($J11:DY11)*DY11","v":0},{"$f":"SUM($J11:DZ11)*DZ11","v":0},{"$f":"SUM($J11:EA11)*EA11","v":0},{"$f":"SUM($J11:EB11)*EB11","v":0},{"$f":"SUM($J11:EC11)*EC11","v":0},{"$f":"SUM($J11:ED11)*ED11","v":0},{"$f":"SUM($J11:EE11)*EE11","v":0},{"$f":"SUM($J11:EF11)*EF11","v":0},{"$f":"SUM($J11:EG11)*EG11","v":0},{"$f":"SUM($J11:EH11)*EH11","v":0},{"$f":"SUM($J11:EI11)*EI11","v":0},{"$f":"SUM($J11:EJ11)*EJ11","v":0},{"$f":"SUM($J11:EK11)*EK11","v":0}]
[null,null,"Restart from C&M","Num#",null,null,null,null,null,{"$f":"SUM($J12:J12)*J12","v":0},{"$f":"SUM($J12:K12)*K12","v":0},{"$f":"SUM($J12:L12)*L12","v":0},{"$f":"SUM($J12:M12)*M12","v":0},{"$f":"SUM($J12:N12)*N12","v":0},{"$f":"SUM($J12:O12)*O12","v":0},{"$f":"SUM($J12:P12)*P12","v":0},{"$f":"SUM($J12:Q12)*Q12","v":0},{"$f":"SUM($J12:R12)*R12","v":0},{"$f":"SUM($J12:S12)*S12","v":1},{"$f":"SUM($J12:T12)*T12","v":2},{"$f":"SUM($J12:U12)*U12","v":0},{"$f":"SUM($J12:V12)*V12","v":0},{"$f":"SUM($J12:W12)*W12","v":0},{"$f":"SUM($J12:X12)*X12","v":0},{"$f":"SUM($J12:Y12)*Y12","v":0},{"$f":"SUM($J12:Z12)*Z12","v":0},{"$f":"SUM($J12:AA12)*AA12","v":0},{"$f":"SUM($J12:AB12)*AB12","v":0},{"$f":"SUM($J12:AC12)*AC12","v":0},{"$f":"SUM($J12:AD12)*AD12","v":0},{"$f":"SUM($J12:AE12)*AE12","v":0},{"$f":"SUM($J12:AF12)*AF12","v":0},{"$f":"SUM($J12:AG12)*AG12","v":0},{"$f":"SUM($J12:AH12)*AH12","v":0},{"$f":"SUM($J12:AI12)*AI12","v":0},{"$f":"SUM($J12:AJ12)*AJ12","v":0},{"$f":"SUM($J12:AK12)*AK12","v":0},{"$f":"SUM($J12:AL12)*AL12","v":0},{"$f":"SUM($J12:AM12)*AM12","v":0},{"$f":"SUM($J12:AN12)*AN12","v":0},{"$f":"SUM($J12:AO12)*AO12","v":0},{"$f":"SUM($J12:AP12)*AP12","v":0},{"$f":"SUM($J12:AQ12)*AQ12","v":0},{"$f":"SUM($J12:AR12)*AR12","v":0},{"$f":"SUM($J12:AS12)*AS12","v":0},{"$f":"SUM($J12:AT12)*AT12","v":0},{"$f":"SUM($J12:AU12)*AU12","v":0},{"$f":"SUM($J12:AV12)*AV12","v":0},{"$f":"SUM($J12:AW12)*AW12","v":0},{"$f":"SUM($J12:AX12)*AX12","v":0},{"$f":"SUM($J12:AY12)*AY12","v":0},{"$f":"SUM($J12:AZ12)*AZ12","v":0},{"$f":"SUM($J12:BA12)*BA12","v":0},{"$f":"SUM($J12:BB12)*BB12","v":0},{"$f":"SUM($J12:BC12)*BC12","v":0},{"$f":"SUM($J12:BD12)*BD12","v":0},{"$f":"SUM($J12:BE12)*BE12","v":0},{"$f":"SUM($J12:BF12)*BF12","v":0},{"$f":"SUM($J12:BG12)*BG12","v":0},{"$f":"SUM($J12:BH12)*BH12","v":0},{"$f":"SUM($J12:BI12)*BI12","v":0},{"$f":"SUM($J12:BJ12)*BJ12","v":0},{"$f":"SUM($J12:BK12)*BK12","v":0},{"$f":"SUM($J12:BL12)*BL12","v":0},{"$f":"SUM($J12:BM12)*BM12","v":0},{"$f":"SUM($J12:BN12)*BN12","v":0},{"$f":"SUM($J12:BO12)*BO12","v":0},{"$f":"SUM($J12:BP12)*BP12","v":0},{"$f":"SUM($J12:BQ12)*BQ12","v":0},{"$f":"SUM($J12:BR12)*BR12","v":0},{"$f":"SUM($J12:BS12)*BS12","v":0},{"$f":"SUM($J12:BT12)*BT12","v":0},{"$f":"SUM($J12:BU12)*BU12","v":0},{"$f":"SUM($J12:BV12)*BV12","v":0},{"$f":"SUM($J12:BW12)*BW12","v":0},{"$f":"SUM($J12:BX12)*BX12","v":0},{"$f":"SUM($J12:BY12)*BY12","v":0},{"$f":"SUM($J12:BZ12)*BZ12","v":0},{"$f":"SUM($J12:CA12)*CA12","v":0},{"$f":"SUM($J12:CB12)*CB12","v":0},{"$f":"SUM($J12:CC12)*CC12","v":0},{"$f":"SUM($J12:CD12)*CD12","v":0},{"$f":"SUM($J12:CE12)*CE12","v":0},{"$f":"SUM($J12:CF12)*CF12","v":0},{"$f":"SUM($J12:CG12)*CG12","v":0},{"$f":"SUM($J12:CH12)*CH12","v":0},{"$f":"SUM($J12:CI12)*CI12","v":0},{"$f":"SUM($J12:CJ12)*CJ12","v":0},{"$f":"SUM($J12:CK12)*CK12","v":0},{"$f":"SUM($J12:CL12)*CL12","v":0},{"$f":"SUM($J12:CM12)*CM12","v":0},{"$f":"SUM($J12:CN12)*CN12","v":0},{"$f":"SUM($J12:CO12)*CO12","v":0},{"$f":"SUM($J12:CP12)*CP12","v":0},{"$f":"SUM($J12:CQ12)*CQ12","v":0},{"$f":"SUM($J12:CR12)*CR12","v":0},{"$f":"SUM($J12:CS12)*CS12","v":0},{"$f":"SUM($J12:CT12)*CT12","v":0},{"$f":"SUM($J12:CU12)*CU12","v":0},{"$f":"SUM($J12:CV12)*CV12","v":0},{"$f":"SUM($J12:CW12)*CW12","v":0},{"$f":"SUM($J12:CX12)*CX12","v":0},{"$f":"SUM($J12:CY12)*CY12","v":0},{"$f":"SUM($J12:CZ12)*CZ12","v":0},{"$f":"SUM($J12:DA12)*DA12","v":0},{"$f":"SUM($J12:DB12)*DB12","v":0},{"$f":"SUM($J12:DC12)*DC12","v":0},{"$f":"SUM($J12:DD12)*DD12","v":0},{"$f":"SUM($J12:DE12)*DE12","v":0},{"$f":"SUM($J12:DF12)*DF12","v":0},{"$f":"SUM($J12:DG12)*DG12","v":0},{"$f":"SUM($J12:DH12)*DH12","v":0},{"$f":"SUM($J12:DI12)*DI12","v":0},{"$f":"SUM($J12:DJ12)*DJ12","v":0},{"$f":"SUM($J12:DK12)*DK12","v":0},{"$f":"SUM($J12:DL12)*DL12","v":0},{"$f":"SUM($J12:DM12)*DM12","v":0},{"$f":"SUM($J12:DN12)*DN12","v":0},{"$f":"SUM($J12:DO12)*DO12","v":0},{"$f":"SUM($J12:DP12)*DP12","v":0},{"$f":"SUM($J12:DQ12)*DQ12","v":0},{"$f":"SUM($J12:DR12)*DR12","v":0},{"$f":"SUM($J12:DS12)*DS12","v":0},{"$f":"SUM($J12:DT12)*DT12","v":0},{"$f":"SUM($J12:DU12)*DU12","v":0},{"$f":"SUM($J12:DV12)*DV12","v":0},{"$f":"SUM($J12:DW12)*DW12","v":0},{"$f":"SUM($J12:DX12)*DX12","v":0},{"$f":"SUM($J12:DY12)*DY12","v":0},{"$f":"SUM($J12:DZ12)*DZ12","v":0},{"$f":"SUM($J12:EA12)*EA12","v":0},{"$f":"SUM($J12:EB12)*EB12","v":0},{"$f":"SUM($J12:EC12)*EC12","v":0},{"$f":"SUM($J12:ED12)*ED12","v":0},{"$f":"SUM($J12:EE12)*EE12","v":0},{"$f":"SUM($J12:EF12)*EF12","v":0},{"$f":"SUM($J12:EG12)*EG12","v":0},{"$f":"SUM($J12:EH12)*EH12","v":0},{"$f":"SUM($J12:EI12)*EI12","v":0},{"$f":"SUM($J12:EJ12)*EJ12","v":0},{"$f":"SUM($J12:EK12)*EK12","v":0}]
[null,null,"Production","Num#",null,null,null,null,null,{"$f":"SUM($J13:J13)*J13","v":0},{"$f":"SUM($J13:K13)*K13","v":0},{"$f":"SUM($J13:L13)*L13","v":0},{"$f":"SUM($J13:M13)*M13","v":0},{"$f":"SUM($J13:N13)*N13","v":0},{"$f":"SUM($J13:O13)*O13","v":0},{"$f":"SUM($J13:P13)*P13","v":0},{"$f":"SUM($J13:Q13)*Q13","v":0},{"$f":"SUM($J13:R13)*R13","v":0},{"$f":"SUM($J13:S13)*S13","v":0},{"$f":"SUM($J13:T13)*T13","v":0},{"$f":"SUM($J13:U13)*U13","v":1},{"$f":"SUM($J13:V13)*V13","v":2},{"$f":"SUM($J13:W13)*W13","v":3},{"$f":"SUM($J13:X13)*X13","v":4},{"$f":"SUM($J13:Y13)*Y13","v":5},{"$f":"SUM($J13:Z13)*Z13","v":6},{"$f":"SUM($J13:AA13)*AA13","v":7},{"$f":"SUM($J13:AB13)*AB13","v":8},{"$f":"SUM($J13:AC13)*AC13","v":9},{"$f":"SUM($J13:AD13)*AD13","v":10},{"$f":"SUM($J13:AE13)*AE13","v":11},{"$f":"SUM($J13:AF13)*AF13","v":12},{"$f":"SUM($J13:AG13)*AG13","v":13},{"$f":"SUM($J13:AH13)*AH13","v":14},{"$f":"SUM($J13:AI13)*AI13","v":15},{"$f":"SUM($J13:AJ13)*AJ13","v":16},{"$f":"SUM($J13:AK13)*AK13","v":17},{"$f":"SUM($J13:AL13)*AL13","v":18},{"$f":"SUM($J13:AM13)*AM13","v":19},{"$f":"SUM($J13:AN13)*AN13","v":20},{"$f":"SUM($J13:AO13)*AO13","v":21},{"$f":"SUM($J13:AP13)*AP13","v":22},{"$f":"SUM($J13:AQ13)*AQ13","v":23},{"$f":"SUM($J13:AR13)*AR13","v":24},{"$f":"SUM($J13:AS13)*AS13","v":25},{"$f":"SUM($J13:AT13)*AT13","v":26},{"$f":"SUM($J13:AU13)*AU13","v":27},{"$f":"SUM($J13:AV13)*AV13","v":28},{"$f":"SUM($J13:AW13)*AW13","v":29},{"$f":"SUM($J13:AX13)*AX13","v":30},{"$f":"SUM($J13:AY13)*AY13","v":31},{"$f":"SUM($J13:AZ13)*AZ13","v":32},{"$f":"SUM($J13:BA13)*BA13","v":33},{"$f":"SUM($J13:BB13)*BB13","v":34},{"$f":"SUM($J13:BC13)*BC13","v":35},{"$f":"SUM($J13:BD13)*BD13","v":36},{"$f":"SUM($J13:BE13)*BE13","v":37},{"$f":"SUM($J13:BF13)*BF13","v":38},{"$f":"SUM($J13:BG13)*BG13","v":39},{"$f":"SUM($J13:BH13)*BH13","v":40},{"$f":"SUM($J13:BI13)*BI13","v":41},{"$f":"SUM($J13:BJ13)*BJ13","v":42},{"$f":"SUM($J13:BK13)*BK13","v":43},{"$f":"SUM($J13:BL13)*BL13","v":44},{"$f":"SUM($J13:BM13)*BM13","v":45},{"$f":"SUM($J13:BN13)*BN13","v":46},{"$f":"SUM($J13:BO13)*BO13","v":47},{"$f":"SUM($J13:BP13)*BP13","v":48},{"$f":"SUM($J13:BQ13)*BQ13","v":49},{"$f":"SUM($J13:BR13)*BR13","v":50},{"$f":"SUM($J13:BS13)*BS13","v":51},{"$f":"SUM($J13:BT13)*BT13","v":52},{"$f":"SUM($J13:BU13)*BU13","v":53},{"$f":"SUM($J13:BV13)*BV13","v":54},{"$f":"SUM($J13:BW13)*BW13","v":55},{"$f":"SUM($J13:BX13)*BX13","v":56},{"$f":"SUM($J13:BY13)*BY13","v":57},{"$f":"SUM($J13:BZ13)*BZ13","v":58},{"$f":"SUM($J13:CA13)*CA13","v":59},{"$f":"SUM($J13:CB13)*CB13","v":60},{"$f":"SUM($J13:CC13)*CC13","v":61},{"$f":"SUM($J13:CD13)*CD13","v":62},{"$f":"SUM($J13:CE13)*CE13","v":63},{"$f":"SUM($J13:CF13)*CF13","v":64},{"$f":"SUM($J13:CG13)*CG13","v":65},{"$f":"SUM($J13:CH13)*CH13","v":66},{"$f":"SUM($J13:CI13)*CI13","v":67},{"$f":"SUM($J13:CJ13)*CJ13","v":68},{"$f":"SUM($J13:CK13)*CK13","v":69},{"$f":"SUM($J13:CL13)*CL13","v":70},{"$f":"SUM($J13:CM13)*CM13","v":71},{"$f":"SUM($J13:CN13)*CN13","v":72},{"$f":"SUM($J13:CO13)*CO13","v":73},{"$f":"SUM($J13:CP13)*CP13","v":74},{"$f":"SUM($J13:CQ13)*CQ13","v":75},{"$f":"SUM($J13:CR13)*CR13","v":76},{"$f":"SUM($J13:CS13)*CS13","v":77},{"$f":"SUM($J13:CT13)*CT13","v":78},{"$f":"SUM($J13:CU13)*CU13","v":79},{"$f":"SUM($J13:CV13)*CV13","v":80},{"$f":"SUM($J13:CW13)*CW13","v":81},{"$f":"SUM($J13:CX13)*CX13","v":82},{"$f":"SUM($J13:CY13)*CY13","v":83},{"$f":"SUM($J13:CZ13)*CZ13","v":84},{"$f":"SUM($J13:DA13)*DA13","v":85},{"$f":"SUM($J13:DB13)*DB13","v":86},{"$f":"SUM($J13:DC13)*DC13","v":87},{"$f":"SUM($J13:DD13)*DD13","v":88},{"$f":"SUM($J13:DE13)*DE13","v":89},{"$f":"SUM($J13:DF13)*DF13","v":90},{"$f":"SUM($J13:DG13)*DG13","v":91},{"$f":"SUM($J13:DH13)*DH13","v":92},{"$f":"SUM($J13:DI13)*DI13","v":93},{"$f":"SUM($J13:DJ13)*DJ13","v":94},{"$f":"SUM($J13:DK13)*DK13","v":0},{"$f":"SUM($J13:DL13)*DL13","v":0},{"$f":"SUM($J13:DM13)*DM13","v":0},{"$f":"SUM($J13:DN13)*DN13","v":0},{"$f":"SUM($J13:DO13)*DO13","v":0},{"$f":"SUM($J13:DP13)*DP13","v":0},{"$f":"SUM($J13:DQ13)*DQ13","v":0},{"$f":"SUM($J13:DR13)*DR13","v":0},{"$f":"SUM($J13:DS13)*DS13","v":0},{"$f":"SUM($J13:DT13)*DT13","v":0},{"$f":"SUM($J13:DU13)*DU13","v":0},{"$f":"SUM($J13:DV13)*DV13","v":0},{"$f":"SUM($J13:DW13)*DW13","v":0},{"$f":"SUM($J13:DX13)*DX13","v":0},{"$f":"SUM($J13:DY13)*DY13","v":0},{"$f":"SUM($J13:DZ13)*DZ13","v":0},{"$f":"SUM($J13:EA13)*EA13","v":0},{"$f":"SUM($J13:EB13)*EB13","v":0},{"$f":"SUM($J13:EC13)*EC13","v":0},{"$f":"SUM($J13:ED13)*ED13","v":0},{"$f":"SUM($J13:EE13)*EE13","v":0},{"$f":"SUM($J13:EF13)*EF13","v":0},{"$f":"SUM($J13:EG13)*EG13","v":0},{"$f":"SUM($J13:EH13)*EH13","v":0},{"$f":"SUM($J13:EI13)*EI13","v":0},{"$f":"SUM($J13:EJ13)*EJ13","v":0},{"$f":"SUM($J13:EK13)*EK13","v":0}]
[null,null,"Restoration","Num#",null,null,null,null,null,{"$f":"SUM($J14:J14)*J14","v":0},{"$f":"SUM($J14:K14)*K14","v":0},{"$f":"SUM($J14:L14)*L14","v":0},{"$f":"SUM($J14:M14)*M14","v":0},{"$f":"SUM($J14:N14)*N14","v":0},{"$f":"SUM($J14:O14)*O14","v":0},{"$f":"SUM($J14:P14)*P14","v":0},{"$f":"SUM($J14:Q14)*Q14","v":0},{"$f":"SUM($J14:R14)*R14","v":0},{"$f":"SUM($J14:S14)*S14","v":0},{"$f":"SUM($J14:T14)*T14","v":0},{"$f":"SUM($J14:U14)*U14","v":0},{"$f":"SUM($J14:V14)*V14","v":0},{"$f":"SUM($J14:W14)*W14","v":0},{"$f":"SUM($J14:X14)*X14","v":0},{"$f":"SUM($J14:Y14)*Y14","v":0},{"$f":"SUM($J14:Z14)*Z14","v":0},{"$f":"SUM($J14:AA14)*AA14","v":0},{"$f":"SUM($J14:AB14)*AB14","v":0},{"$f":"SUM($J14:AC14)*AC14","v":0},{"$f":"SUM($J14:AD14)*AD14","v":0},{"$f":"SUM($J14:AE14)*AE14","v":0},{"$f":"SUM($J14:AF14)*AF14","v":0},{"$f":"SUM($J14:AG14)*AG14","v":0},{"$f":"SUM($J14:AH14)*AH14","v":0},{"$f":"SUM($J14:AI14)*AI14","v":0},{"$f":"SUM($J14:AJ14)*AJ14","v":0},{"$f":"SUM($J14:AK14)*AK14","v":0},{"$f":"SUM($J14:AL14)*AL14","v":0},{"$f":"SUM($J14:AM14)*AM14","v":0},{"$f":"SUM($J14:AN14)*AN14","v":0},{"$f":"SUM($J14:AO14)*AO14","v":0},{"$f":"SUM($J14:AP14)*AP14","v":0},{"$f":"SUM($J14:AQ14)*AQ14","v":0},{"$f":"SUM($J14:AR14)*AR14","v":0},{"$f":"SUM($J14:AS14)*AS14","v":0},{"$f":"SUM($J14:AT14)*AT14","v":0},{"$f":"SUM($J14:AU14)*AU14","v":0},{"$f":"SUM($J14:AV14)*AV14","v":0},{"$f":"SUM($J14:AW14)*AW14","v":0},{"$f":"SUM($J14:AX14)*AX14","v":0},{"$f":"SUM($J14:AY14)*AY14","v":0},{"$f":"SUM($J14:AZ14)*AZ14","v":0},{"$f":"SUM($J14:BA14)*BA14","v":0},{"$f":"SUM($J14:BB14)*BB14","v":0},{"$f":"SUM($J14:BC14)*BC14","v":0},{"$f":"SUM($J14:BD14)*BD14","v":0},{"$f":"SUM($J14:BE14)*BE14","v":0},{"$f":"SUM($J14:BF14)*BF14","v":0},{"$f":"SUM($J14:BG14)*BG14","v":0},{"$f":"SUM($J14:BH14)*BH14","v":0},{"$f":"SUM($J14:BI14)*BI14","v":0},{"$f":"SUM($J14:BJ14)*BJ14","v":0},{"$f":"SUM($J14:BK14)*BK14","v":0},{"$f":"SUM($J14:BL14)*BL14","v":0},{"$f":"SUM($J14:BM14)*BM14","v":0},{"$f":"SUM($J14:BN14)*BN14","v":0},{"$f":"SUM($J14:BO14)*BO14","v":0},{"$f":"SUM($J14:BP14)*BP14","v":0},{"$f":"SUM($J14:BQ14)*BQ14","v":0},{"$f":"SUM($J14:BR14)*BR14","v":0},{"$f":"SUM($J14:BS14)*BS14","v":0},{"$f":"SUM($J14:BT14)*BT14","v":0},{"$f":"SUM($J14:BU14)*BU14","v":0},{"$f":"SUM($J14:BV14)*BV14","v":0},{"$f":"SUM($J14:BW14)*BW14","v":0},{"$f":"SUM($J14:BX14)*BX14","v":0},{"$f":"SUM($J14:BY14)*BY14","v":0},{"$f":"SUM($J14:BZ14)*BZ14","v":0},{"$f":"SUM($J14:CA14)*CA14","v":0},{"$f":"SUM($J14:CB14)*CB14","v":0},{"$f":"SUM($J14:CC14)*CC14","v":0},{"$f":"SUM($J14:CD14)*CD14","v":0},{"$f":"SUM($J14:CE14)*CE14","v":0},{"$f":"SUM($J14:CF14)*CF14","v":0},{"$f":"SUM($J14:CG14)*CG14","v":0},{"$f":"SUM($J14:CH14)*CH14","v":0},{"$f":"SUM($J14:CI14)*CI14","v":0},{"$f":"SUM($J14:CJ14)*CJ14","v":0},{"$f":"SUM($J14:CK14)*CK14","v":0},{"$f":"SUM($J14:CL14)*CL14","v":0},{"$f":"SUM($J14:CM14)*CM14","v":0},{"$f":"SUM($J14:CN14)*CN14","v":0},{"$f":"SUM($J14:CO14)*CO14","v":0},{"$f":"SUM($J14:CP14)*CP14","v":0},{"$f":"SUM($J14:CQ14)*CQ14","v":0},{"$f":"SUM($J14:CR14)*CR14","v":0},{"$f":"SUM($J14:CS14)*CS14","v":0},{"$f":"SUM($J14:CT14)*CT14","v":0},{"$f":"SUM($J14:CU14)*CU14","v":0},{"$f":"SUM($J14:CV14)*CV14","v":0},{"$f":"SUM($J14:CW14)*CW14","v":0},{"$f":"SUM($J14:CX14)*CX14","v":0},{"$f":"SUM($J14:CY14)*CY14","v":0},{"$f":"SUM($J14:CZ14)*CZ14","v":0},{"$f":"SUM($J14:DA14)*DA14","v":0},{"$f":"SUM($J14:DB14)*DB14","v":0},{"$f":"SUM($J14:DC14)*DC14","v":0},{"$f":"SUM($J14:DD14)*DD14","v":0},{"$f":"SUM($J14:DE14)*DE14","v":0},{"$f":"SUM($J14:DF14)*DF14","v":0},{"$f":"SUM($J14:DG14)*DG14","v":0},{"$f":"SUM($J14:DH14)*DH14","v":0},{"$f":"SUM($J14:DI14)*DI14","v":0},{"$f":"SUM($J14:DJ14)*DJ14","v":0},{"$f":"SUM($J14:DK14)*DK14","v":0},{"$f":"SUM($J14:DL14)*DL14","v":1},{"$f":"SUM($J14:DM14)*DM14","v":2},{"$f":"SUM($J14:DN14)*DN14","v":3},{"$f":"SUM($J14:DO14)*DO14","v":4},{"$f":"SUM($J14:DP14)*DP14","v":5},{"$f":"SUM($J14:DQ14)*DQ14","v":6},{"$f":"SUM($J14:DR14)*DR14","v":7},{"$f":"SUM($J14:DS14)*DS14","v":0},{"$f":"SUM($J14:DT14)*DT14","v":0},{"$f":"SUM($J14:DU14)*DU14","v":0},{"$f":"SUM($J14:DV14)*DV14","v":0},{"$f":"SUM($J14:DW14)*DW14","v":0},{"$f":"SUM($J14:DX14)*DX14","v":0},{"$f":"SUM($J14:DY14)*DY14","v":0},{"$f":"SUM($J14:DZ14)*DZ14","v":0},{"$f":"SUM($J14:EA14)*EA14","v":0},{"$f":"SUM($J14:EB14)*EB14","v":0},{"$f":"SUM($J14:EC14)*EC14","v":0},{"$f":"SUM($J14:ED14)*ED14","v":0},{"$f":"SUM($J14:EE14)*EE14","v":0},{"$f":"SUM($J14:EF14)*EF14","v":0},{"$f":"SUM($J14:EG14)*EG14","v":0},{"$f":"SUM($J14:EH14)*EH14","v":0},{"$f":"SUM($J14:EI14)*EI14","v":0},{"$f":"SUM($J14:EJ14)*EJ14","v":0},{"$f":"SUM($J14:EK14)*EK14","v":0}]
[]
[null,null,"Production Quarter","Num#",null,null,null,null,null,{"$f":"(SUM($J13:J13,$J9:J9)*MAX(J9,J13))","v":1},{"$f":"(SUM($J13:K13,$J9:K9)*MAX(K9,K13))","v":2},{"$f":"(SUM($J13:L13,$J9:L9)*MAX(L9,L13))","v":3},{"$f":"(SUM($J13:M13,$J9:M9)*MAX(M9,M13))","v":4},{"$f":"(SUM($J13:N13,$J9:N9)*MAX(N9,N13))","v":0},{"$f":"(SUM($J13:O13,$J9:O9)*MAX(O9,O13))","v":0},{"$f":"(SUM($J13:P13,$J9:P9)*MAX(P9,P13))","v":0},{"$f":"(SUM($J13:Q13,$J9:Q9)*MAX(Q9,Q13))","v":0},{"$f":"(SUM($J13:R13,$J9:R9)*MAX(R9,R13))","v":0},{"$f":"(SUM($J13:S13,$J9:S9)*MAX(S9,S13))","v":0},{"$f":"(SUM($J13:T13,$J9:T9)*MAX(T9,T13))","v":0},{"$f":"(SUM($J13:U13,$J9:U9)*MAX(U9,U13))","v":5},{"$f":"(SUM($J13:V13,$J9:V9)*MAX(V9,V13))","v":6},{"$f":"(SUM($J13:W13,$J9:W9)*MAX(W9,W13))","v":7},{"$f":"(SUM($J13:X13,$J9:X9)*MAX(X9,X13))","v":8},{"$f":"(SUM($J13:Y13,$J9:Y9)*MAX(Y9,Y13))","v":9},{"$f":"(SUM($J13:Z13,$J9:Z9)*MAX(Z9,Z13))","v":10},{"$f":"(SUM($J13:AA13,$J9:AA9)*MAX(AA9,AA13))","v":11},{"$f":"(SUM($J13:AB13,$J9:AB9)*MAX(AB9,AB13))","v":12},{"$f":"(SUM($J13:AC13,$J9:AC9)*MAX(AC9,AC13))","v":13},{"$f":"(SUM($J13:AD13,$J9:AD9)*MAX(AD9,AD13))","v":14},{"$f":"(SUM($J13:AE13,$J9:AE9)*MAX(AE9,AE13))","v":15},{"$f":"(SUM($J13:AF13,$J9:AF9)*MAX(AF9,AF13))","v":16},{"$f":"(SUM($J13:AG13,$J9:AG9)*MAX(AG9,AG13))","v":17},{"$f":"(SUM($J13:AH13,$J9:AH9)*MAX(AH9,AH13))","v":18},{"$f":"(SUM($J13:AI13,$J9:AI9)*MAX(AI9,AI13))","v":19},{"$f":"(SUM($J13:AJ13,$J9:AJ9)*MAX(AJ9,AJ13))","v":20},{"$f":"(SUM($J13:AK13,$J9:AK9)*MAX(AK9,AK13))","v":21},{"$f":"(SUM($J13:AL13,$J9:AL9)*MAX(AL9,AL13))","v":22},{"$f":"(SUM($J13:AM13,$J9:AM9)*MAX(AM9,AM13))","v":23},{"$f":"(SUM($J13:AN13,$J9:AN9)*MAX(AN9,AN13))","v":24},{"$f":"(SUM($J13:AO13,$J9:AO9)*MAX(AO9,AO13))","v":25},{"$f":"(SUM($J13:AP13,$J9:AP9)*MAX(AP9,AP13))","v":26},{"$f":"(SUM($J13:AQ13,$J9:AQ9)*MAX(AQ9,AQ13))","v":27},{"$f":"(SUM($J13:AR13,$J9:AR9)*MAX(AR9,AR13))","v":28},{"$f":"(SUM($J13:AS13,$J9:AS9)*MAX(AS9,AS13))","v":29},{"$f":"(SUM($J13:AT13,$J9:AT9)*MAX(AT9,AT13))","v":30},{"$f":"(SUM($J13:AU13,$J9:AU9)*MAX(AU9,AU13))","v":31},{"$f":"(SUM($J13:AV13,$J9:AV9)*MAX(AV9,AV13))","v":32},{"$f":"(SUM($J13:AW13,$J9:AW9)*MAX(AW9,AW13))","v":33},{"$f":"(SUM($J13:AX13,$J9:AX9)*MAX(AX9,AX13))","v":34},{"$f":"(SUM($J13:AY13,$J9:AY9)*MAX(AY9,AY13))","v":35},{"$f":"(SUM($J13:AZ13,$J9:AZ9)*MAX(AZ9,AZ13))","v":36},{"$f":"(SUM($J13:BA13,$J9:BA9)*MAX(BA9,BA13))","v":37},{"$f":"(SUM($J13:BB13,$J9:BB9)*MAX(BB9,BB13))","v":38},{"$f":"(SUM($J13:BC13,$J9:BC9)*MAX(BC9,BC13))","v":39},{"$f":"(SUM($J13:BD13,$J9:BD9)*MAX(BD9,BD13))","v":40},{"$f":"(SUM($J13:BE13,$J9:BE9)*MAX(BE9,BE13))","v":41},{"$f":"(SUM($J13:BF13,$J9:BF9)*MAX(BF9,BF13))","v":42},{"$f":"(SUM($J13:BG13,$J9:BG9)*MAX(BG9,BG13))","v":43},{"$f":"(SUM($J13:BH13,$J9:BH9)*MAX(BH9,BH13))","v":44},{"$f":"(SUM($J13:BI13,$J9:BI9)*MAX(BI9,BI13))","v":45},{"$f":"(SUM($J13:BJ13,$J9:BJ9)*MAX(BJ9,BJ13))","v":46},{"$f":"(SUM($J13:BK13,$J9:BK9)*MAX(BK9,BK13))","v":47},{"$f":"(SUM($J13:BL13,$J9:BL9)*MAX(BL9,BL13))","v":48},{"$f":"(SUM($J13:BM13,$J9:BM9)*MAX(BM9,BM13))","v":49},{"$f":"(SUM($J13:BN13,$J9:BN9)*MAX(BN9,BN13))","v":50},{"$f":"(SUM($J13:BO13,$J9:BO9)*MAX(BO9,BO13))","v":51},{"$f":"(SUM($J13:BP13,$J9:BP9)*MAX(BP9,BP13))","v":52},{"$f":"(SUM($J13:BQ13,$J9:BQ9)*MAX(BQ9,BQ13))","v":53},{"$f":"(SUM($J13:BR13,$J9:BR9)*MAX(BR9,BR13))","v":54},{"$f":"(SUM($J13:BS13,$J9:BS9)*MAX(BS9,BS13))","v":55},{"$f":"(SUM($J13:BT13,$J9:BT9)*MAX(BT9,BT13))","v":56},{"$f":"(SUM($J13:BU13,$J9:BU9)*MAX(BU9,BU13))","v":57},{"$f":"(SUM($J13:BV13,$J9:BV9)*MAX(BV9,BV13))","v":58},{"$f":"(SUM($J13:BW13,$J9:BW9)*MAX(BW9,BW13))","v":59},{"$f":"(SUM($J13:BX13,$J9:BX9)*MAX(BX9,BX13))","v":60},{"$f":"(SUM($J13:BY13,$J9:BY9)*MAX(BY9,BY13))","v":61},{"$f":"(SUM($J13:BZ13,$J9:BZ9)*MAX(BZ9,BZ13))","v":62},{"$f":"(SUM($J13:CA13,$J9:CA9)*MAX(CA9,CA13))","v":63},{"$f":"(SUM($J13:CB13,$J9:CB9)*MAX(CB9,CB13))","v":64},{"$f":"(SUM($J13:CC13,$J9:CC9)*MAX(CC9,CC13))","v":65},{"$f":"(SUM($J13:CD13,$J9:CD9)*MAX(CD9,CD13))","v":66},{"$f":"(SUM($J13:CE13,$J9:CE9)*MAX(CE9,CE13))","v":67},{"$f":"(SUM($J13:CF13,$J9:CF9)*MAX(CF9,CF13))","v":68},{"$f":"(SUM($J13:CG13,$J9:CG9)*MAX(CG9,CG13))","v":69},{"$f":"(SUM($J13:CH13,$J9:CH9)*MAX(CH9,CH13))","v":70},{"$f":"(SUM($J13:CI13,$J9:CI9)*MAX(CI9,CI13))","v":71},{"$f":"(SUM($J13:CJ13,$J9:CJ9)*MAX(CJ9,CJ13))","v":72},{"$f":"(SUM($J13:CK13,$J9:CK9)*MAX(CK9,CK13))","v":73},{"$f":"(SUM($J13:CL13,$J9:CL9)*MAX(CL9,CL13))","v":74},{"$f":"(SUM($J13:CM13,$J9:CM9)*MAX(CM9,CM13))","v":75},{"$f":"(SUM($J13:CN13,$J9:CN9)*MAX(CN9,CN13))","v":76},{"$f":"(SUM($J13:CO13,$J9:CO9)*MAX(CO9,CO13))","v":77},{"$f":"(SUM($J13:CP13,$J9:CP9)*MAX(CP9,CP13))","v":78},{"$f":"(SUM($J13:CQ13,$J9:CQ9)*MAX(CQ9,CQ13))","v":79},{"$f":"(SUM($J13:CR13,$J9:CR9)*MAX(CR9,CR13))","v":80},{"$f":"(SUM($J13:CS13,$J9:CS9)*MAX(CS9,CS13))","v":81},{"$f":"(SUM($J13:CT13,$J9:CT9)*MAX(CT9,CT13))","v":82},{"$f":"(SUM($J13:CU13,$J9:CU9)*MAX(CU9,CU13))","v":83},{"$f":"(SUM($J13:CV13,$J9:CV9)*MAX(CV9,CV13))","v":84},{"$f":"(SUM($J13:CW13,$J9:CW9)*MAX(CW9,CW13))","v":85},{"$f":"(SUM($J13:CX13,$J9:CX9)*MAX(CX9,CX13))","v":86},{"$f":"(SUM($J13:CY13,$J9:CY9)*MAX(CY9,CY13))","v":87},{"$f":"(SUM($J13:CZ13,$J9:CZ9)*MAX(CZ9,CZ13))","v":88},{"$f":"(SUM($J13:DA13,$J9:DA9)*MAX(DA9,DA13))","v":89},{"$f":"(SUM($J13:DB13,$J9:DB9)*MAX(DB9,DB13))","v":90},{"$f":"(SUM($J13:DC13,$J9:DC9)*MAX(DC9,DC13))","v":91},{"$f":"(SUM($J13:DD13,$J9:DD9)*MAX(DD9,DD13))","v":92},{"$f":"(SUM($J13:DE13,$J9:DE9)*MAX(DE9,DE13))","v":93},{"$f":"(SUM($J13:DF13,$J9:DF9)*MAX(DF9,DF13))","v":94},{"$f":"(SUM($J13:DG13,$J9:DG9)*MAX(DG9,DG13))","v":95},{"$f":"(SUM($J13:DH13,$J9:DH9)*MAX(DH9,DH13))","v":96},{"$f":"(SUM($J13:DI13,$J9:DI9)*MAX(DI9,DI13))","v":97},{"$f":"(SUM($J13:DJ13,$J9:DJ9)*MAX(DJ9,DJ13))","v":98},{"$f":"(SUM($J13:DK13,$J9:DK9)*MAX(DK9,DK13))","v":0},{"$f":"(SUM($J13:DL13,$J9:DL9)*MAX(DL9,DL13))","v":0},{"$f":"(SUM($J13:DM13,$J9:DM9)*MAX(DM9,DM13))","v":0},{"$f":"(SUM($J13:DN13,$J9:DN9)*MAX(DN9,DN13))","v":0},{"$f":"(SUM($J13:DO13,$J9:DO9)*MAX(DO9,DO13))","v":0},{"$f":"(SUM($J13:DP13,$J9:DP9)*MAX(DP9,DP13))","v":0},{"$f":"(SUM($J13:DQ13,$J9:DQ9)*MAX(DQ9,DQ13))","v":0},{"$f":"(SUM($J13:DR13,$J9:DR9)*MAX(DR9,DR13))","v":0},{"$f":"(SUM($J13:DS13,$J9:DS9)*MAX(DS9,DS13))","v":0},{"$f":"(SUM($J13:DT13,$J9:DT9)*MAX(DT9,DT13))","v":0},{"$f":"(SUM($J13:DU13,$J9:DU9)*MAX(DU9,DU13))","v":0},{"$f":"(SUM($J13:DV13,$J9:DV9)*MAX(DV9,DV13))","v":0},{"$f":"(SUM($J13:DW13,$J9:DW9)*MAX(DW9,DW13))","v":0},{"$f":"(SUM($J13:DX13,$J9:DX9)*MAX(DX9,DX13))","v":0},{"$f":"(SUM($J13:DY13,$J9:DY9)*MAX(DY9,DY13))","v":0},{"$f":"(SUM($J13:DZ13,$J9:DZ9)*MAX(DZ9,DZ13))","v":0},{"$f":"(SUM($J13:EA13,$J9:EA9)*MAX(EA9,EA13))","v":0},{"$f":"(SUM($J13:EB13,$J9:EB9)*MAX(EB9,EB13))","v":0},{"$f":"(SUM($J13:EC13,$J9:EC9)*MAX(EC9,EC13))","v":0},{"$f":"(SUM($J13:ED13,$J9:ED9)*MAX(ED9,ED13))","v":0},{"$f":"(SUM($J13:EE13,$J9:EE9)*MAX(EE9,EE13))","v":0},{"$f":"(SUM($J13:EF13,$J9:EF9)*MAX(EF9,EF13))","v":0},{"$f":"(SUM($J13:EG13,$J9:EG9)*MAX(EG9,EG13))","v":0},{"$f":"(SUM($J13:EH13,$J9:EH9)*MAX(EH9,EH13))","v":0},{"$f":"(SUM($J13:EI13,$J9:EI9)*MAX(EI9,EI13))","v":0},{"$f":"(SUM($J13:EJ13,$J9:EJ9)*MAX(EJ9,EJ13))","v":0},{"$f":"(SUM($J13:EK13,$J9:EK9)*MAX(EK9,EK13))","v":0}]
[null,null,"Production Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J34/Qtrs_Yr,0)","v":1},1,1,1,0,0,0,0,0,0,0,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,{"$f":"ROUNDUP(AP34/Qtrs_Yr,0)","v":7},7,7,8,8,8,8,9,9,9,9,10,10,10,10,11,11,11,11,12,12,12,12,13,{"$f":"ROUNDUP(BN34/Qtrs_Yr,0)","v":13},13,13,14,14,14,14,15,15,15,15,16,16,16,16,17,17,17,17,18,18,18,18,19,19,19,19,20,20,20,20,21,21,21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(DZ34/Qtrs_Yr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J5)","v":2018},2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,{"$f":"YEAR(AP5)","v":2026},2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,{"$f":"YEAR(BV5)","v":2034},2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,{"$f":"YEAR(DB5)","v":2042},2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J5-J4+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"AP5-AP4+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"BV5-BV4+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,{"$f":"DB5-DB4+1","v":92},92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J5:J5)","v":1},{"$f":"COUNT($J5:K5)","v":2},{"$f":"COUNT($J5:L5)","v":3},{"$f":"COUNT($J5:M5)","v":4},{"$f":"COUNT($J5:N5)","v":5},{"$f":"COUNT($J5:O5)","v":6},{"$f":"COUNT($J5:P5)","v":7},{"$f":"COUNT($J5:Q5)","v":8},{"$f":"COUNT($J5:R5)","v":9},{"$f":"COUNT($J5:S5)","v":10},{"$f":"COUNT($J5:T5)","v":11},{"$f":"COUNT($J5:U5)","v":12},{"$f":"COUNT($J5:V5)","v":13},{"$f":"COUNT($J5:W5)","v":14},{"$f":"COUNT($J5:X5)","v":15},{"$f":"COUNT($J5:Y5)","v":16},{"$f":"COUNT($J5:Z5)","v":17},{"$f":"COUNT($J5:AA5)","v":18},{"$f":"COUNT($J5:AB5)","v":19},{"$f":"COUNT($J5:AC5)","v":20},{"$f":"COUNT($J5:AD5)","v":21},{"$f":"COUNT($J5:AE5)","v":22},{"$f":"COUNT($J5:AF5)","v":23},{"$f":"COUNT($J5:AG5)","v":24},{"$f":"COUNT($J5:AH5)","v":25},{"$f":"COUNT($J5:AI5)","v":26},{"$f":"COUNT($J5:AJ5)","v":27},{"$f":"COUNT($J5:AK5)","v":28},{"$f":"COUNT($J5:AL5)","v":29},{"$f":"COUNT($J5:AM5)","v":30},{"$f":"COUNT($J5:AN5)","v":31},{"$f":"COUNT($J5:AO5)","v":32},{"$f":"COUNT($J5:AP5)","v":33},{"$f":"COUNT($J5:AQ5)","v":34},{"$f":"COUNT($J5:AR5)","v":35},{"$f":"COUNT($J5:AS5)","v":36},{"$f":"COUNT($J5:AT5)","v":37},{"$f":"COUNT($J5:AU5)","v":38},{"$f":"COUNT($J5:AV5)","v":39},{"$f":"COUNT($J5:AW5)","v":40},{"$f":"COUNT($J5:AX5)","v":41},{"$f":"COUNT($J5:AY5)","v":42},{"$f":"COUNT($J5:AZ5)","v":43},{"$f":"COUNT($J5:BA5)","v":44},{"$f":"COUNT($J5:BB5)","v":45},{"$f":"COUNT($J5:BC5)","v":46},{"$f":"COUNT($J5:BD5)","v":47},{"$f":"COUNT($J5:BE5)","v":48},{"$f":"COUNT($J5:BF5)","v":49},{"$f":"COUNT($J5:BG5)","v":50},{"$f":"COUNT($J5:BH5)","v":51},{"$f":"COUNT($J5:BI5)","v":52},{"$f":"COUNT($J5:BJ5)","v":53},{"$f":"COUNT($J5:BK5)","v":54},{"$f":"COUNT($J5:BL5)","v":55},{"$f":"COUNT($J5:BM5)","v":56},{"$f":"COUNT($J5:BN5)","v":57},{"$f":"COUNT($J5:BO5)","v":58},{"$f":"COUNT($J5:BP5)","v":59},{"$f":"COUNT($J5:BQ5)","v":60},{"$f":"COUNT($J5:BR5)","v":61},{"$f":"COUNT($J5:BS5)","v":62},{"$f":"COUNT($J5:BT5)","v":63},{"$f":"COUNT($J5:BU5)","v":64},{"$f":"COUNT($J5:BV5)","v":65},{"$f":"COUNT($J5:BW5)","v":66},{"$f":"COUNT($J5:BX5)","v":67},{"$f":"COUNT($J5:BY5)","v":68},{"$f":"COUNT($J5:BZ5)","v":69},{"$f":"COUNT($J5:CA5)","v":70},{"$f":"COUNT($J5:CB5)","v":71},{"$f":"COUNT($J5:CC5)","v":72},{"$f":"COUNT($J5:CD5)","v":73},{"$f":"COUNT($J5:CE5)","v":74},{"$f":"COUNT($J5:CF5)","v":75},{"$f":"COUNT($J5:CG5)","v":76},{"$f":"COUNT($J5:CH5)","v":77},{"$f":"COUNT($J5:CI5)","v":78},{"$f":"COUNT($J5:CJ5)","v":79},{"$f":"COUNT($J5:CK5)","v":80},{"$f":"COUNT($J5:CL5)","v":81},{"$f":"COUNT($J5:CM5)","v":82},{"$f":"COUNT($J5:CN5)","v":83},{"$f":"COUNT($J5:CO5)","v":84},{"$f":"COUNT($J5:CP5)","v":85},{"$f":"COUNT($J5:CQ5)","v":86},{"$f":"COUNT($J5:CR5)","v":87},{"$f":"COUNT($J5:CS5)","v":88},{"$f":"COUNT($J5:CT5)","v":89},{"$f":"COUNT($J5:CU5)","v":90},{"$f":"COUNT($J5:CV5)","v":91},{"$f":"COUNT($J5:CW5)","v":92},{"$f":"COUNT($J5:CX5)","v":93},{"$f":"COUNT($J5:CY5)","v":94},{"$f":"COUNT($J5:CZ5)","v":95},{"$f":"COUNT($J5:DA5)","v":96},{"$f":"COUNT($J5:DB5)","v":97},{"$f":"COUNT($J5:DC5)","v":98},{"$f":"COUNT($J5:DD5)","v":99},{"$f":"COUNT($J5:DE5)","v":100},{"$f":"COUNT($J5:DF5)","v":101},{"$f":"COUNT($J5:DG5)","v":102},{"$f":"COUNT($J5:DH5)","v":103},{"$f":"COUNT($J5:DI5)","v":104},{"$f":"COUNT($J5:DJ5)","v":105},{"$f":"COUNT($J5:DK5)","v":106},{"$f":"COUNT($J5:DL5)","v":107},{"$f":"COUNT($J5:DM5)","v":108},{"$f":"COUNT($J5:DN5)","v":109},{"$f":"COUNT($J5:DO5)","v":110},{"$f":"COUNT($J5:DP5)","v":111},{"$f":"COUNT($J5:DQ5)","v":112},{"$f":"COUNT($J5:DR5)","v":113},{"$f":"COUNT($J5:DS5)","v":114},{"$f":"COUNT($J5:DT5)","v":115},{"$f":"COUNT($J5:DU5)","v":116},{"$f":"COUNT($J5:DV5)","v":117},{"$f":"COUNT($J5:DW5)","v":118},{"$f":"COUNT($J5:DX5)","v":119},{"$f":"COUNT($J5:DY5)","v":120},{"$f":"COUNT($J5:DZ5)","v":121},{"$f":"COUNT($J5:EA5)","v":122},{"$f":"COUNT($J5:EB5)","v":123},{"$f":"COUNT($J5:EC5)","v":124},{"$f":"COUNT($J5:ED5)","v":125},{"$f":"COUNT($J5:EE5)","v":126},{"$f":"COUNT($J5:EF5)","v":127},{"$f":"COUNT($J5:EG5)","v":128},{"$f":"COUNT($J5:EH5)","v":129},{"$f":"COUNT($J5:EI5)","v":130},{"$f":"COUNT($J5:EJ5)","v":131},{"$f":"COUNT($J5:EK5)","v":132}]
[]
[null,null,"KM"]
[]
[null,null,{"$f":"C29","v":"Care & maintenance"},"Num#",null,null,null,null,null,{"$f":"SUM($J16:J16)*J16","v":1},{"$f":"SUM($J16:K16)*K16","v":2},{"$f":"SUM($J16:L16)*L16","v":3},{"$f":"SUM($J16:M16)*M16","v":4},{"$f":"SUM($J16:N16)*N16","v":5},{"$f":"SUM($J16:O16)*O16","v":6},{"$f":"SUM($J16:P16)*P16","v":7},{"$f":"SUM($J16:Q16)*Q16","v":8},{"$f":"SUM($J16:R16)*R16","v":9},{"$f":"SUM($J16:S16)*S16","v":10},{"$f":"SUM($J16:T16)*T16","v":11},{"$f":"SUM($J16:U16)*U16","v":12},{"$f":"SUM($J16:V16)*V16","v":0},{"$f":"SUM($J16:W16)*W16","v":0},{"$f":"SUM($J16:X16)*X16","v":0},{"$f":"SUM($J16:Y16)*Y16","v":0},{"$f":"SUM($J16:Z16)*Z16","v":0},{"$f":"SUM($J16:AA16)*AA16","v":0},{"$f":"SUM($J16:AB16)*AB16","v":0},{"$f":"SUM($J16:AC16)*AC16","v":0},{"$f":"SUM($J16:AD16)*AD16","v":0},{"$f":"SUM($J16:AE16)*AE16","v":0},{"$f":"SUM($J16:AF16)*AF16","v":0},{"$f":"SUM($J16:AG16)*AG16","v":0},{"$f":"SUM($J16:AH16)*AH16","v":0},{"$f":"SUM($J16:AI16)*AI16","v":0},{"$f":"SUM($J16:AJ16)*AJ16","v":0},{"$f":"SUM($J16:AK16)*AK16","v":0},{"$f":"SUM($J16:AL16)*AL16","v":0},{"$f":"SUM($J16:AM16)*AM16","v":0},{"$f":"SUM($J16:AN16)*AN16","v":0},{"$f":"SUM($J16:AO16)*AO16","v":0},{"$f":"SUM($J16:AP16)*AP16","v":0},{"$f":"SUM($J16:AQ16)*AQ16","v":0},{"$f":"SUM($J16:AR16)*AR16","v":0},{"$f":"SUM($J16:AS16)*AS16","v":0},{"$f":"SUM($J16:AT16)*AT16","v":0},{"$f":"SUM($J16:AU16)*AU16","v":0},{"$f":"SUM($J16:AV16)*AV16","v":0},{"$f":"SUM($J16:AW16)*AW16","v":0},{"$f":"SUM($J16:AX16)*AX16","v":0},{"$f":"SUM($J16:AY16)*AY16","v":0},{"$f":"SUM($J16:AZ16)*AZ16","v":0},{"$f":"SUM($J16:BA16)*BA16","v":0},{"$f":"SUM($J16:BB16)*BB16","v":0},{"$f":"SUM($J16:BC16)*BC16","v":0},{"$f":"SUM($J16:BD16)*BD16","v":0},{"$f":"SUM($J16:BE16)*BE16","v":0},{"$f":"SUM($J16:BF16)*BF16","v":0},{"$f":"SUM($J16:BG16)*BG16","v":0},{"$f":"SUM($J16:BH16)*BH16","v":0},{"$f":"SUM($J16:BI16)*BI16","v":0},{"$f":"SUM($J16:BJ16)*BJ16","v":0},{"$f":"SUM($J16:BK16)*BK16","v":0},{"$f":"SUM($J16:BL16)*BL16","v":0},{"$f":"SUM($J16:BM16)*BM16","v":0},{"$f":"SUM($J16:BN16)*BN16","v":0},{"$f":"SUM($J16:BO16)*BO16","v":0},{"$f":"SUM($J16:BP16)*BP16","v":0},{"$f":"SUM($J16:BQ16)*BQ16","v":0},{"$f":"SUM($J16:BR16)*BR16","v":0},{"$f":"SUM($J16:BS16)*BS16","v":0},{"$f":"SUM($J16:BT16)*BT16","v":0},{"$f":"SUM($J16:BU16)*BU16","v":0},{"$f":"SUM($J16:BV16)*BV16","v":0},{"$f":"SUM($J16:BW16)*BW16","v":0},{"$f":"SUM($J16:BX16)*BX16","v":0},{"$f":"SUM($J16:BY16)*BY16","v":0},{"$f":"SUM($J16:BZ16)*BZ16","v":0},{"$f":"SUM($J16:CA16)*CA16","v":0},{"$f":"SUM($J16:CB16)*CB16","v":0},{"$f":"SUM($J16:CC16)*CC16","v":0},{"$f":"SUM($J16:CD16)*CD16","v":0},{"$f":"SUM($J16:CE16)*CE16","v":0},{"$f":"SUM($J16:CF16)*CF16","v":0},{"$f":"SUM($J16:CG16)*CG16","v":0},{"$f":"SUM($J16:CH16)*CH16","v":0},{"$f":"SUM($J16:CI16)*CI16","v":0},{"$f":"SUM($J16:CJ16)*CJ16","v":0},{"$f":"SUM($J16:CK16)*CK16","v":0},{"$f":"SUM($J16:CL16)*CL16","v":0},{"$f":"SUM($J16:CM16)*CM16","v":0},{"$f":"SUM($J16:CN16)*CN16","v":0},{"$f":"SUM($J16:CO16)*CO16","v":0},{"$f":"SUM($J16:CP16)*CP16","v":0},{"$f":"SUM($J16:CQ16)*CQ16","v":0},{"$f":"SUM($J16:CR16)*CR16","v":0},{"$f":"SUM($J16:CS16)*CS16","v":0},{"$f":"SUM($J16:CT16)*CT16","v":0},{"$f":"SUM($J16:CU16)*CU16","v":0},{"$f":"SUM($J16:CV16)*CV16","v":0},{"$f":"SUM($J16:CW16)*CW16","v":0},{"$f":"SUM($J16:CX16)*CX16","v":0},{"$f":"SUM($J16:CY16)*CY16","v":0},{"$f":"SUM($J16:CZ16)*CZ16","v":0},{"$f":"SUM($J16:DA16)*DA16","v":0},{"$f":"SUM($J16:DB16)*DB16","v":0},{"$f":"SUM($J16:DC16)*DC16","v":0},{"$f":"SUM($J16:DD16)*DD16","v":0},{"$f":"SUM($J16:DE16)*DE16","v":0},{"$f":"SUM($J16:DF16)*DF16","v":0},{"$f":"SUM($J16:DG16)*DG16","v":0},{"$f":"SUM($J16:DH16)*DH16","v":0},{"$f":"SUM($J16:DI16)*DI16","v":0},{"$f":"SUM($J16:DJ16)*DJ16","v":0},{"$f":"SUM($J16:DK16)*DK16","v":0},{"$f":"SUM($J16:DL16)*DL16","v":0},{"$f":"SUM($J16:DM16)*DM16","v":0},{"$f":"SUM($J16:DN16)*DN16","v":0},{"$f":"SUM($J16:DO16)*DO16","v":0},{"$f":"SUM($J16:DP16)*DP16","v":0},{"$f":"SUM($J16:DQ16)*DQ16","v":0},{"$f":"SUM($J16:DR16)*DR16","v":0},{"$f":"SUM($J16:DS16)*DS16","v":0},{"$f":"SUM($J16:DT16)*DT16","v":0},{"$f":"SUM($J16:DU16)*DU16","v":0},{"$f":"SUM($J16:DV16)*DV16","v":0},{"$f":"SUM($J16:DW16)*DW16","v":0},{"$f":"SUM($J16:DX16)*DX16","v":0},{"$f":"SUM($J16:DY16)*DY16","v":0},{"$f":"SUM($J16:DZ16)*DZ16","v":0},{"$f":"SUM($J16:EA16)*EA16","v":0},{"$f":"SUM($J16:EB16)*EB16","v":0},{"$f":"SUM($J16:EC16)*EC16","v":0},{"$f":"SUM($J16:ED16)*ED16","v":0},{"$f":"SUM($J16:EE16)*EE16","v":0},{"$f":"SUM($J16:EF16)*EF16","v":0},{"$f":"SUM($J16:EG16)*EG16","v":0},{"$f":"SUM($J16:EH16)*EH16","v":0},{"$f":"SUM($J16:EI16)*EI16","v":0},{"$f":"SUM($J16:EJ16)*EJ16","v":0},{"$f":"SUM($J16:EK16)*EK16","v":0}]
[null,null,{"$f":"C30","v":"Restart from C&M"},"Num#",null,null,null,null,null,{"$f":"SUM($J17:J17)*J17","v":0},{"$f":"SUM($J17:K17)*K17","v":0},{"$f":"SUM($J17:L17)*L17","v":0},{"$f":"SUM($J17:M17)*M17","v":0},{"$f":"SUM($J17:N17)*N17","v":0},{"$f":"SUM($J17:O17)*O17","v":0},{"$f":"SUM($J17:P17)*P17","v":0},{"$f":"SUM($J17:Q17)*Q17","v":0},{"$f":"SUM($J17:R17)*R17","v":0},{"$f":"SUM($J17:S17)*S17","v":0},{"$f":"SUM($J17:T17)*T17","v":0},{"$f":"SUM($J17:U17)*U17","v":0},{"$f":"SUM($J17:V17)*V17","v":1},{"$f":"SUM($J17:W17)*W17","v":2},{"$f":"SUM($J17:X17)*X17","v":0},{"$f":"SUM($J17:Y17)*Y17","v":0},{"$f":"SUM($J17:Z17)*Z17","v":0},{"$f":"SUM($J17:AA17)*AA17","v":0},{"$f":"SUM($J17:AB17)*AB17","v":0},{"$f":"SUM($J17:AC17)*AC17","v":0},{"$f":"SUM($J17:AD17)*AD17","v":0},{"$f":"SUM($J17:AE17)*AE17","v":0},{"$f":"SUM($J17:AF17)*AF17","v":0},{"$f":"SUM($J17:AG17)*AG17","v":0},{"$f":"SUM($J17:AH17)*AH17","v":0},{"$f":"SUM($J17:AI17)*AI17","v":0},{"$f":"SUM($J17:AJ17)*AJ17","v":0},{"$f":"SUM($J17:AK17)*AK17","v":0},{"$f":"SUM($J17:AL17)*AL17","v":0},{"$f":"SUM($J17:AM17)*AM17","v":0},{"$f":"SUM($J17:AN17)*AN17","v":0},{"$f":"SUM($J17:AO17)*AO17","v":0},{"$f":"SUM($J17:AP17)*AP17","v":0},{"$f":"SUM($J17:AQ17)*AQ17","v":0},{"$f":"SUM($J17:AR17)*AR17","v":0},{"$f":"SUM($J17:AS17)*AS17","v":0},{"$f":"SUM($J17:AT17)*AT17","v":0},{"$f":"SUM($J17:AU17)*AU17","v":0},{"$f":"SUM($J17:AV17)*AV17","v":0},{"$f":"SUM($J17:AW17)*AW17","v":0},{"$f":"SUM($J17:AX17)*AX17","v":0},{"$f":"SUM($J17:AY17)*AY17","v":0},{"$f":"SUM($J17:AZ17)*AZ17","v":0},{"$f":"SUM($J17:BA17)*BA17","v":0},{"$f":"SUM($J17:BB17)*BB17","v":0},{"$f":"SUM($J17:BC17)*BC17","v":0},{"$f":"SUM($J17:BD17)*BD17","v":0},{"$f":"SUM($J17:BE17)*BE17","v":0},{"$f":"SUM($J17:BF17)*BF17","v":0},{"$f":"SUM($J17:BG17)*BG17","v":0},{"$f":"SUM($J17:BH17)*BH17","v":0},{"$f":"SUM($J17:BI17)*BI17","v":0},{"$f":"SUM($J17:BJ17)*BJ17","v":0},{"$f":"SUM($J17:BK17)*BK17","v":0},{"$f":"SUM($J17:BL17)*BL17","v":0},{"$f":"SUM($J17:BM17)*BM17","v":0},{"$f":"SUM($J17:BN17)*BN17","v":0},{"$f":"SUM($J17:BO17)*BO17","v":0},{"$f":"SUM($J17:BP17)*BP17","v":0},{"$f":"SUM($J17:BQ17)*BQ17","v":0},{"$f":"SUM($J17:BR17)*BR17","v":0},{"$f":"SUM($J17:BS17)*BS17","v":0},{"$f":"SUM($J17:BT17)*BT17","v":0},{"$f":"SUM($J17:BU17)*BU17","v":0},{"$f":"SUM($J17:BV17)*BV17","v":0},{"$f":"SUM($J17:BW17)*BW17","v":0},{"$f":"SUM($J17:BX17)*BX17","v":0},{"$f":"SUM($J17:BY17)*BY17","v":0},{"$f":"SUM($J17:BZ17)*BZ17","v":0},{"$f":"SUM($J17:CA17)*CA17","v":0},{"$f":"SUM($J17:CB17)*CB17","v":0},{"$f":"SUM($J17:CC17)*CC17","v":0},{"$f":"SUM($J17:CD17)*CD17","v":0},{"$f":"SUM($J17:CE17)*CE17","v":0},{"$f":"SUM($J17:CF17)*CF17","v":0},{"$f":"SUM($J17:CG17)*CG17","v":0},{"$f":"SUM($J17:CH17)*CH17","v":0},{"$f":"SUM($J17:CI17)*CI17","v":0},{"$f":"SUM($J17:CJ17)*CJ17","v":0},{"$f":"SUM($J17:CK17)*CK17","v":0},{"$f":"SUM($J17:CL17)*CL17","v":0},{"$f":"SUM($J17:CM17)*CM17","v":0},{"$f":"SUM($J17:CN17)*CN17","v":0},{"$f":"SUM($J17:CO17)*CO17","v":0},{"$f":"SUM($J17:CP17)*CP17","v":0},{"$f":"SUM($J17:CQ17)*CQ17","v":0},{"$f":"SUM($J17:CR17)*CR17","v":0},{"$f":"SUM($J17:CS17)*CS17","v":0},{"$f":"SUM($J17:CT17)*CT17","v":0},{"$f":"SUM($J17:CU17)*CU17","v":0},{"$f":"SUM($J17:CV17)*CV17","v":0},{"$f":"SUM($J17:CW17)*CW17","v":0},{"$f":"SUM($J17:CX17)*CX17","v":0},{"$f":"SUM($J17:CY17)*CY17","v":0},{"$f":"SUM($J17:CZ17)*CZ17","v":0},{"$f":"SUM($J17:DA17)*DA17","v":0},{"$f":"SUM($J17:DB17)*DB17","v":0},{"$f":"SUM($J17:DC17)*DC17","v":0},{"$f":"SUM($J17:DD17)*DD17","v":0},{"$f":"SUM($J17:DE17)*DE17","v":0},{"$f":"SUM($J17:DF17)*DF17","v":0},{"$f":"SUM($J17:DG17)*DG17","v":0},{"$f":"SUM($J17:DH17)*DH17","v":0},{"$f":"SUM($J17:DI17)*DI17","v":0},{"$f":"SUM($J17:DJ17)*DJ17","v":0},{"$f":"SUM($J17:DK17)*DK17","v":0},{"$f":"SUM($J17:DL17)*DL17","v":0},{"$f":"SUM($J17:DM17)*DM17","v":0},{"$f":"SUM($J17:DN17)*DN17","v":0},{"$f":"SUM($J17:DO17)*DO17","v":0},{"$f":"SUM($J17:DP17)*DP17","v":0},{"$f":"SUM($J17:DQ17)*DQ17","v":0},{"$f":"SUM($J17:DR17)*DR17","v":0},{"$f":"SUM($J17:DS17)*DS17","v":0},{"$f":"SUM($J17:DT17)*DT17","v":0},{"$f":"SUM($J17:DU17)*DU17","v":0},{"$f":"SUM($J17:DV17)*DV17","v":0},{"$f":"SUM($J17:DW17)*DW17","v":0},{"$f":"SUM($J17:DX17)*DX17","v":0},{"$f":"SUM($J17:DY17)*DY17","v":0},{"$f":"SUM($J17:DZ17)*DZ17","v":0},{"$f":"SUM($J17:EA17)*EA17","v":0},{"$f":"SUM($J17:EB17)*EB17","v":0},{"$f":"SUM($J17:EC17)*EC17","v":0},{"$f":"SUM($J17:ED17)*ED17","v":0},{"$f":"SUM($J17:EE17)*EE17","v":0},{"$f":"SUM($J17:EF17)*EF17","v":0},{"$f":"SUM($J17:EG17)*EG17","v":0},{"$f":"SUM($J17:EH17)*EH17","v":0},{"$f":"SUM($J17:EI17)*EI17","v":0},{"$f":"SUM($J17:EJ17)*EJ17","v":0},{"$f":"SUM($J17:EK17)*EK17","v":0}]
[null,null,{"$f":"C31","v":"Production"},"Num#",null,null,null,null,null,{"$f":"SUM($J18:J18)*J18","v":0},{"$f":"SUM($J18:K18)*K18","v":0},{"$f":"SUM($J18:L18)*L18","v":0},{"$f":"SUM($J18:M18)*M18","v":0},{"$f":"SUM($J18:N18)*N18","v":0},{"$f":"SUM($J18:O18)*O18","v":0},{"$f":"SUM($J18:P18)*P18","v":0},{"$f":"SUM($J18:Q18)*Q18","v":0},{"$f":"SUM($J18:R18)*R18","v":0},{"$f":"SUM($J18:S18)*S18","v":0},{"$f":"SUM($J18:T18)*T18","v":0},{"$f":"SUM($J18:U18)*U18","v":0},{"$f":"SUM($J18:V18)*V18","v":0},{"$f":"SUM($J18:W18)*W18","v":0},{"$f":"SUM($J18:X18)*X18","v":1},{"$f":"SUM($J18:Y18)*Y18","v":2},{"$f":"SUM($J18:Z18)*Z18","v":3},{"$f":"SUM($J18:AA18)*AA18","v":4},{"$f":"SUM($J18:AB18)*AB18","v":5},{"$f":"SUM($J18:AC18)*AC18","v":6},{"$f":"SUM($J18:AD18)*AD18","v":7},{"$f":"SUM($J18:AE18)*AE18","v":8},{"$f":"SUM($J18:AF18)*AF18","v":9},{"$f":"SUM($J18:AG18)*AG18","v":10},{"$f":"SUM($J18:AH18)*AH18","v":11},{"$f":"SUM($J18:AI18)*AI18","v":12},{"$f":"SUM($J18:AJ18)*AJ18","v":13},{"$f":"SUM($J18:AK18)*AK18","v":14},{"$f":"SUM($J18:AL18)*AL18","v":15},{"$f":"SUM($J18:AM18)*AM18","v":16},{"$f":"SUM($J18:AN18)*AN18","v":17},{"$f":"SUM($J18:AO18)*AO18","v":18},{"$f":"SUM($J18:AP18)*AP18","v":19},{"$f":"SUM($J18:AQ18)*AQ18","v":20},{"$f":"SUM($J18:AR18)*AR18","v":21},{"$f":"SUM($J18:AS18)*AS18","v":22},{"$f":"SUM($J18:AT18)*AT18","v":23},{"$f":"SUM($J18:AU18)*AU18","v":24},{"$f":"SUM($J18:AV18)*AV18","v":25},{"$f":"SUM($J18:AW18)*AW18","v":26},{"$f":"SUM($J18:AX18)*AX18","v":27},{"$f":"SUM($J18:AY18)*AY18","v":28},{"$f":"SUM($J18:AZ18)*AZ18","v":29},{"$f":"SUM($J18:BA18)*BA18","v":30},{"$f":"SUM($J18:BB18)*BB18","v":31},{"$f":"SUM($J18:BC18)*BC18","v":32},{"$f":"SUM($J18:BD18)*BD18","v":0},{"$f":"SUM($J18:BE18)*BE18","v":0},{"$f":"SUM($J18:BF18)*BF18","v":0},{"$f":"SUM($J18:BG18)*BG18","v":0},{"$f":"SUM($J18:BH18)*BH18","v":0},{"$f":"SUM($J18:BI18)*BI18","v":0},{"$f":"SUM($J18:BJ18)*BJ18","v":0},{"$f":"SUM($J18:BK18)*BK18","v":0},{"$f":"SUM($J18:BL18)*BL18","v":0},{"$f":"SUM($J18:BM18)*BM18","v":0},{"$f":"SUM($J18:BN18)*BN18","v":0},{"$f":"SUM($J18:BO18)*BO18","v":0},{"$f":"SUM($J18:BP18)*BP18","v":0},{"$f":"SUM($J18:BQ18)*BQ18","v":0},{"$f":"SUM($J18:BR18)*BR18","v":0},{"$f":"SUM($J18:BS18)*BS18","v":0},{"$f":"SUM($J18:BT18)*BT18","v":0},{"$f":"SUM($J18:BU18)*BU18","v":0},{"$f":"SUM($J18:BV18)*BV18","v":0},{"$f":"SUM($J18:BW18)*BW18","v":0},{"$f":"SUM($J18:BX18)*BX18","v":0},{"$f":"SUM($J18:BY18)*BY18","v":0},{"$f":"SUM($J18:BZ18)*BZ18","v":0},{"$f":"SUM($J18:CA18)*CA18","v":0},{"$f":"SUM($J18:CB18)*CB18","v":0},{"$f":"SUM($J18:CC18)*CC18","v":0},{"$f":"SUM($J18:CD18)*CD18","v":0},{"$f":"SUM($J18:CE18)*CE18","v":0},{"$f":"SUM($J18:CF18)*CF18","v":0},{"$f":"SUM($J18:CG18)*CG18","v":0},{"$f":"SUM($J18:CH18)*CH18","v":0},{"$f":"SUM($J18:CI18)*CI18","v":0},{"$f":"SUM($J18:CJ18)*CJ18","v":0},{"$f":"SUM($J18:CK18)*CK18","v":0},{"$f":"SUM($J18:CL18)*CL18","v":0},{"$f":"SUM($J18:CM18)*CM18","v":0},{"$f":"SUM($J18:CN18)*CN18","v":0},{"$f":"SUM($J18:CO18)*CO18","v":0},{"$f":"SUM($J18:CP18)*CP18","v":0},{"$f":"SUM($J18:CQ18)*CQ18","v":0},{"$f":"SUM($J18:CR18)*CR18","v":0},{"$f":"SUM($J18:CS18)*CS18","v":0},{"$f":"SUM($J18:CT18)*CT18","v":0},{"$f":"SUM($J18:CU18)*CU18","v":0},{"$f":"SUM($J18:CV18)*CV18","v":0},{"$f":"SUM($J18:CW18)*CW18","v":0},{"$f":"SUM($J18:CX18)*CX18","v":0},{"$f":"SUM($J18:CY18)*CY18","v":0},{"$f":"SUM($J18:CZ18)*CZ18","v":0},{"$f":"SUM($J18:DA18)*DA18","v":0},{"$f":"SUM($J18:DB18)*DB18","v":0},{"$f":"SUM($J18:DC18)*DC18","v":0},{"$f":"SUM($J18:DD18)*DD18","v":0},{"$f":"SUM($J18:DE18)*DE18","v":0},{"$f":"SUM($J18:DF18)*DF18","v":0},{"$f":"SUM($J18:DG18)*DG18","v":0},{"$f":"SUM($J18:DH18)*DH18","v":0},{"$f":"SUM($J18:DI18)*DI18","v":0},{"$f":"SUM($J18:DJ18)*DJ18","v":0},{"$f":"SUM($J18:DK18)*DK18","v":0},{"$f":"SUM($J18:DL18)*DL18","v":0},{"$f":"SUM($J18:DM18)*DM18","v":0},{"$f":"SUM($J18:DN18)*DN18","v":0},{"$f":"SUM($J18:DO18)*DO18","v":0},{"$f":"SUM($J18:DP18)*DP18","v":0},{"$f":"SUM($J18:DQ18)*DQ18","v":0},{"$f":"SUM($J18:DR18)*DR18","v":0},{"$f":"SUM($J18:DS18)*DS18","v":0},{"$f":"SUM($J18:DT18)*DT18","v":0},{"$f":"SUM($J18:DU18)*DU18","v":0},{"$f":"SUM($J18:DV18)*DV18","v":0},{"$f":"SUM($J18:DW18)*DW18","v":0},{"$f":"SUM($J18:DX18)*DX18","v":0},{"$f":"SUM($J18:DY18)*DY18","v":0},{"$f":"SUM($J18:DZ18)*DZ18","v":0},{"$f":"SUM($J18:EA18)*EA18","v":0},{"$f":"SUM($J18:EB18)*EB18","v":0},{"$f":"SUM($J18:EC18)*EC18","v":0},{"$f":"SUM($J18:ED18)*ED18","v":0},{"$f":"SUM($J18:EE18)*EE18","v":0},{"$f":"SUM($J18:EF18)*EF18","v":0},{"$f":"SUM($J18:EG18)*EG18","v":0},{"$f":"SUM($J18:EH18)*EH18","v":0},{"$f":"SUM($J18:EI18)*EI18","v":0},{"$f":"SUM($J18:EJ18)*EJ18","v":0},{"$f":"SUM($J18:EK18)*EK18","v":0}]
[null,null,{"$f":"C32","v":"Restoration"},"Num#",null,null,null,null,null,{"$f":"SUM($J19:J19)*J19","v":0},{"$f":"SUM($J19:K19)*K19","v":0},{"$f":"SUM($J19:L19)*L19","v":0},{"$f":"SUM($J19:M19)*M19","v":0},{"$f":"SUM($J19:N19)*N19","v":0},{"$f":"SUM($J19:O19)*O19","v":0},{"$f":"SUM($J19:P19)*P19","v":0},{"$f":"SUM($J19:Q19)*Q19","v":0},{"$f":"SUM($J19:R19)*R19","v":0},{"$f":"SUM($J19:S19)*S19","v":0},{"$f":"SUM($J19:T19)*T19","v":0},{"$f":"SUM($J19:U19)*U19","v":0},{"$f":"SUM($J19:V19)*V19","v":0},{"$f":"SUM($J19:W19)*W19","v":0},{"$f":"SUM($J19:X19)*X19","v":0},{"$f":"SUM($J19:Y19)*Y19","v":0},{"$f":"SUM($J19:Z19)*Z19","v":0},{"$f":"SUM($J19:AA19)*AA19","v":0},{"$f":"SUM($J19:AB19)*AB19","v":0},{"$f":"SUM($J19:AC19)*AC19","v":0},{"$f":"SUM($J19:AD19)*AD19","v":0},{"$f":"SUM($J19:AE19)*AE19","v":0},{"$f":"SUM($J19:AF19)*AF19","v":0},{"$f":"SUM($J19:AG19)*AG19","v":0},{"$f":"SUM($J19:AH19)*AH19","v":0},{"$f":"SUM($J19:AI19)*AI19","v":0},{"$f":"SUM($J19:AJ19)*AJ19","v":0},{"$f":"SUM($J19:AK19)*AK19","v":0},{"$f":"SUM($J19:AL19)*AL19","v":0},{"$f":"SUM($J19:AM19)*AM19","v":0},{"$f":"SUM($J19:AN19)*AN19","v":0},{"$f":"SUM($J19:AO19)*AO19","v":0},{"$f":"SUM($J19:AP19)*AP19","v":0},{"$f":"SUM($J19:AQ19)*AQ19","v":0},{"$f":"SUM($J19:AR19)*AR19","v":0},{"$f":"SUM($J19:AS19)*AS19","v":0},{"$f":"SUM($J19:AT19)*AT19","v":0},{"$f":"SUM($J19:AU19)*AU19","v":0},{"$f":"SUM($J19:AV19)*AV19","v":0},{"$f":"SUM($J19:AW19)*AW19","v":0},{"$f":"SUM($J19:AX19)*AX19","v":0},{"$f":"SUM($J19:AY19)*AY19","v":0},{"$f":"SUM($J19:AZ19)*AZ19","v":0},{"$f":"SUM($J19:BA19)*BA19","v":0},{"$f":"SUM($J19:BB19)*BB19","v":0},{"$f":"SUM($J19:BC19)*BC19","v":0},{"$f":"SUM($J19:BD19)*BD19","v":0},{"$f":"SUM($J19:BE19)*BE19","v":1},{"$f":"SUM($J19:BF19)*BF19","v":2},{"$f":"SUM($J19:BG19)*BG19","v":3},{"$f":"SUM($J19:BH19)*BH19","v":0},{"$f":"SUM($J19:BI19)*BI19","v":0},{"$f":"SUM($J19:BJ19)*BJ19","v":0},{"$f":"SUM($J19:BK19)*BK19","v":0},{"$f":"SUM($J19:BL19)*BL19","v":0},{"$f":"SUM($J19:BM19)*BM19","v":0},{"$f":"SUM($J19:BN19)*BN19","v":0},{"$f":"SUM($J19:BO19)*BO19","v":0},{"$f":"SUM($J19:BP19)*BP19","v":0},{"$f":"SUM($J19:BQ19)*BQ19","v":0},{"$f":"SUM($J19:BR19)*BR19","v":0},{"$f":"SUM($J19:BS19)*BS19","v":0},{"$f":"SUM($J19:BT19)*BT19","v":0},{"$f":"SUM($J19:BU19)*BU19","v":0},{"$f":"SUM($J19:BV19)*BV19","v":0},{"$f":"SUM($J19:BW19)*BW19","v":0},{"$f":"SUM($J19:BX19)*BX19","v":0},{"$f":"SUM($J19:BY19)*BY19","v":0},{"$f":"SUM($J19:BZ19)*BZ19","v":0},{"$f":"SUM($J19:CA19)*CA19","v":0},{"$f":"SUM($J19:CB19)*CB19","v":0},{"$f":"SUM($J19:CC19)*CC19","v":0},{"$f":"SUM($J19:CD19)*CD19","v":0},{"$f":"SUM($J19:CE19)*CE19","v":0},{"$f":"SUM($J19:CF19)*CF19","v":0},{"$f":"SUM($J19:CG19)*CG19","v":0},{"$f":"SUM($J19:CH19)*CH19","v":0},{"$f":"SUM($J19:CI19)*CI19","v":0},{"$f":"SUM($J19:CJ19)*CJ19","v":0},{"$f":"SUM($J19:CK19)*CK19","v":0},{"$f":"SUM($J19:CL19)*CL19","v":0},{"$f":"SUM($J19:CM19)*CM19","v":0},{"$f":"SUM($J19:CN19)*CN19","v":0},{"$f":"SUM($J19:CO19)*CO19","v":0},{"$f":"SUM($J19:CP19)*CP19","v":0},{"$f":"SUM($J19:CQ19)*CQ19","v":0},{"$f":"SUM($J19:CR19)*CR19","v":0},{"$f":"SUM($J19:CS19)*CS19","v":0},{"$f":"SUM($J19:CT19)*CT19","v":0},{"$f":"SUM($J19:CU19)*CU19","v":0},{"$f":"SUM($J19:CV19)*CV19","v":0},{"$f":"SUM($J19:CW19)*CW19","v":0},{"$f":"SUM($J19:CX19)*CX19","v":0},{"$f":"SUM($J19:CY19)*CY19","v":0},{"$f":"SUM($J19:CZ19)*CZ19","v":0},{"$f":"SUM($J19:DA19)*DA19","v":0},{"$f":"SUM($J19:DB19)*DB19","v":0},{"$f":"SUM($J19:DC19)*DC19","v":0},{"$f":"SUM($J19:DD19)*DD19","v":0},{"$f":"SUM($J19:DE19)*DE19","v":0},{"$f":"SUM($J19:DF19)*DF19","v":0},{"$f":"SUM($J19:DG19)*DG19","v":0},{"$f":"SUM($J19:DH19)*DH19","v":0},{"$f":"SUM($J19:DI19)*DI19","v":0},{"$f":"SUM($J19:DJ19)*DJ19","v":0},{"$f":"SUM($J19:DK19)*DK19","v":0},{"$f":"SUM($J19:DL19)*DL19","v":0},{"$f":"SUM($J19:DM19)*DM19","v":0},{"$f":"SUM($J19:DN19)*DN19","v":0},{"$f":"SUM($J19:DO19)*DO19","v":0},{"$f":"SUM($J19:DP19)*DP19","v":0},{"$f":"SUM($J19:DQ19)*DQ19","v":0},{"$f":"SUM($J19:DR19)*DR19","v":0},{"$f":"SUM($J19:DS19)*DS19","v":0},{"$f":"SUM($J19:DT19)*DT19","v":0},{"$f":"SUM($J19:DU19)*DU19","v":0},{"$f":"SUM($J19:DV19)*DV19","v":0},{"$f":"SUM($J19:DW19)*DW19","v":0},{"$f":"SUM($J19:DX19)*DX19","v":0},{"$f":"SUM($J19:DY19)*DY19","v":0},{"$f":"SUM($J19:DZ19)*DZ19","v":0},{"$f":"SUM($J19:EA19)*EA19","v":0},{"$f":"SUM($J19:EB19)*EB19","v":0},{"$f":"SUM($J19:EC19)*EC19","v":0},{"$f":"SUM($J19:ED19)*ED19","v":0},{"$f":"SUM($J19:EE19)*EE19","v":0},{"$f":"SUM($J19:EF19)*EF19","v":0},{"$f":"SUM($J19:EG19)*EG19","v":0},{"$f":"SUM($J19:EH19)*EH19","v":0},{"$f":"SUM($J19:EI19)*EI19","v":0},{"$f":"SUM($J19:EJ19)*EJ19","v":0},{"$f":"SUM($J19:EK19)*EK19","v":0}]
[]
[null,null,{"$f":"C34","v":"Production Quarter"},"Num#",null,null,null,null,null,{"$f":"(SUM($J18:J18)*MAX(J18))","v":0},{"$f":"(SUM($J18:K18)*MAX(K18))","v":0},{"$f":"(SUM($J18:L18)*MAX(L18))","v":0},{"$f":"(SUM($J18:M18)*MAX(M18))","v":0},{"$f":"(SUM($J18:N18)*MAX(N18))","v":0},{"$f":"(SUM($J18:O18)*MAX(O18))","v":0},{"$f":"(SUM($J18:P18)*MAX(P18))","v":0},{"$f":"(SUM($J18:Q18)*MAX(Q18))","v":0},{"$f":"(SUM($J18:R18)*MAX(R18))","v":0},{"$f":"(SUM($J18:S18)*MAX(S18))","v":0},{"$f":"(SUM($J18:T18)*MAX(T18))","v":0},{"$f":"(SUM($J18:U18)*MAX(U18))","v":0},{"$f":"(SUM($J18:V18)*MAX(V18))","v":0},{"$f":"(SUM($J18:W18)*MAX(W18))","v":0},{"$f":"(SUM($J18:X18)*MAX(X18))","v":1},{"$f":"(SUM($J18:Y18)*MAX(Y18))","v":2},{"$f":"(SUM($J18:Z18)*MAX(Z18))","v":3},{"$f":"(SUM($J18:AA18)*MAX(AA18))","v":4},{"$f":"(SUM($J18:AB18)*MAX(AB18))","v":5},{"$f":"(SUM($J18:AC18)*MAX(AC18))","v":6},{"$f":"(SUM($J18:AD18)*MAX(AD18))","v":7},{"$f":"(SUM($J18:AE18)*MAX(AE18))","v":8},{"$f":"(SUM($J18:AF18)*MAX(AF18))","v":9},{"$f":"(SUM($J18:AG18)*MAX(AG18))","v":10},{"$f":"(SUM($J18:AH18)*MAX(AH18))","v":11},{"$f":"(SUM($J18:AI18)*MAX(AI18))","v":12},{"$f":"(SUM($J18:AJ18)*MAX(AJ18))","v":13},{"$f":"(SUM($J18:AK18)*MAX(AK18))","v":14},{"$f":"(SUM($J18:AL18)*MAX(AL18))","v":15},{"$f":"(SUM($J18:AM18)*MAX(AM18))","v":16},{"$f":"(SUM($J18:AN18)*MAX(AN18))","v":17},{"$f":"(SUM($J18:AO18)*MAX(AO18))","v":18},{"$f":"(SUM($J18:AP18)*MAX(AP18))","v":19},{"$f":"(SUM($J18:AQ18)*MAX(AQ18))","v":20},{"$f":"(SUM($J18:AR18)*MAX(AR18))","v":21},{"$f":"(SUM($J18:AS18)*MAX(AS18))","v":22},{"$f":"(SUM($J18:AT18)*MAX(AT18))","v":23},{"$f":"(SUM($J18:AU18)*MAX(AU18))","v":24},{"$f":"(SUM($J18:AV18)*MAX(AV18))","v":25},{"$f":"(SUM($J18:AW18)*MAX(AW18))","v":26},{"$f":"(SUM($J18:AX18)*MAX(AX18))","v":27},{"$f":"(SUM($J18:AY18)*MAX(AY18))","v":28},{"$f":"(SUM($J18:AZ18)*MAX(AZ18))","v":29},{"$f":"(SUM($J18:BA18)*MAX(BA18))","v":30},{"$f":"(SUM($J18:BB18)*MAX(BB18))","v":31},{"$f":"(SUM($J18:BC18)*MAX(BC18))","v":32},{"$f":"(SUM($J18:BD18)*MAX(BD18))","v":0},{"$f":"(SUM($J18:BE18)*MAX(BE18))","v":0},{"$f":"(SUM($J18:BF18)*MAX(BF18))","v":0},{"$f":"(SUM($J18:BG18)*MAX(BG18))","v":0},{"$f":"(SUM($J18:BH18)*MAX(BH18))","v":0},{"$f":"(SUM($J18:BI18)*MAX(BI18))","v":0},{"$f":"(SUM($J18:BJ18)*MAX(BJ18))","v":0},{"$f":"(SUM($J18:BK18)*MAX(BK18))","v":0},{"$f":"(SUM($J18:BL18)*MAX(BL18))","v":0},{"$f":"(SUM($J18:BM18)*MAX(BM18))","v":0},{"$f":"(SUM($J18:BN18)*MAX(BN18))","v":0},{"$f":"(SUM($J18:BO18)*MAX(BO18))","v":0},{"$f":"(SUM($J18:BP18)*MAX(BP18))","v":0},{"$f":"(SUM($J18:BQ18)*MAX(BQ18))","v":0},{"$f":"(SUM($J18:BR18)*MAX(BR18))","v":0},{"$f":"(SUM($J18:BS18)*MAX(BS18))","v":0},{"$f":"(SUM($J18:BT18)*MAX(BT18))","v":0},{"$f":"(SUM($J18:BU18)*MAX(BU18))","v":0},{"$f":"(SUM($J18:BV18)*MAX(BV18))","v":0},{"$f":"(SUM($J18:BW18)*MAX(BW18))","v":0},{"$f":"(SUM($J18:BX18)*MAX(BX18))","v":0},{"$f":"(SUM($J18:BY18)*MAX(BY18))","v":0},{"$f":"(SUM($J18:BZ18)*MAX(BZ18))","v":0},{"$f":"(SUM($J18:CA18)*MAX(CA18))","v":0},{"$f":"(SUM($J18:CB18)*MAX(CB18))","v":0},{"$f":"(SUM($J18:CC18)*MAX(CC18))","v":0},{"$f":"(SUM($J18:CD18)*MAX(CD18))","v":0},{"$f":"(SUM($J18:CE18)*MAX(CE18))","v":0},{"$f":"(SUM($J18:CF18)*MAX(CF18))","v":0},{"$f":"(SUM($J18:CG18)*MAX(CG18))","v":0},{"$f":"(SUM($J18:CH18)*MAX(CH18))","v":0},{"$f":"(SUM($J18:CI18)*MAX(CI18))","v":0},{"$f":"(SUM($J18:CJ18)*MAX(CJ18))","v":0},{"$f":"(SUM($J18:CK18)*MAX(CK18))","v":0},{"$f":"(SUM($J18:CL18)*MAX(CL18))","v":0},{"$f":"(SUM($J18:CM18)*MAX(CM18))","v":0},{"$f":"(SUM($J18:CN18)*MAX(CN18))","v":0},{"$f":"(SUM($J18:CO18)*MAX(CO18))","v":0},{"$f":"(SUM($J18:CP18)*MAX(CP18))","v":0},{"$f":"(SUM($J18:CQ18)*MAX(CQ18))","v":0},{"$f":"(SUM($J18:CR18)*MAX(CR18))","v":0},{"$f":"(SUM($J18:CS18)*MAX(CS18))","v":0},{"$f":"(SUM($J18:CT18)*MAX(CT18))","v":0},{"$f":"(SUM($J18:CU18)*MAX(CU18))","v":0},{"$f":"(SUM($J18:CV18)*MAX(CV18))","v":0},{"$f":"(SUM($J18:CW18)*MAX(CW18))","v":0},{"$f":"(SUM($J18:CX18)*MAX(CX18))","v":0},{"$f":"(SUM($J18:CY18)*MAX(CY18))","v":0},{"$f":"(SUM($J18:CZ18)*MAX(CZ18))","v":0},{"$f":"(SUM($J18:DA18)*MAX(DA18))","v":0},{"$f":"(SUM($J18:DB18)*MAX(DB18))","v":0},{"$f":"(SUM($J18:DC18)*MAX(DC18))","v":0},{"$f":"(SUM($J18:DD18)*MAX(DD18))","v":0},{"$f":"(SUM($J18:DE18)*MAX(DE18))","v":0},{"$f":"(SUM($J18:DF18)*MAX(DF18))","v":0},{"$f":"(SUM($J18:DG18)*MAX(DG18))","v":0},{"$f":"(SUM($J18:DH18)*MAX(DH18))","v":0},{"$f":"(SUM($J18:DI18)*MAX(DI18))","v":0},{"$f":"(SUM($J18:DJ18)*MAX(DJ18))","v":0},{"$f":"(SUM($J18:DK18)*MAX(DK18))","v":0},{"$f":"(SUM($J18:DL18)*MAX(DL18))","v":0},{"$f":"(SUM($J18:DM18)*MAX(DM18))","v":0},{"$f":"(SUM($J18:DN18)*MAX(DN18))","v":0},{"$f":"(SUM($J18:DO18)*MAX(DO18))","v":0},{"$f":"(SUM($J18:DP18)*MAX(DP18))","v":0},{"$f":"(SUM($J18:DQ18)*MAX(DQ18))","v":0},{"$f":"(SUM($J18:DR18)*MAX(DR18))","v":0},{"$f":"(SUM($J18:DS18)*MAX(DS18))","v":0},{"$f":"(SUM($J18:DT18)*MAX(DT18))","v":0},{"$f":"(SUM($J18:DU18)*MAX(DU18))","v":0},{"$f":"(SUM($J18:DV18)*MAX(DV18))","v":0},{"$f":"(SUM($J18:DW18)*MAX(DW18))","v":0},{"$f":"(SUM($J18:DX18)*MAX(DX18))","v":0},{"$f":"(SUM($J18:DY18)*MAX(DY18))","v":0},{"$f":"(SUM($J18:DZ18)*MAX(DZ18))","v":0},{"$f":"(SUM($J18:EA18)*MAX(EA18))","v":0},{"$f":"(SUM($J18:EB18)*MAX(EB18))","v":0},{"$f":"(SUM($J18:EC18)*MAX(EC18))","v":0},{"$f":"(SUM($J18:ED18)*MAX(ED18))","v":0},{"$f":"(SUM($J18:EE18)*MAX(EE18))","v":0},{"$f":"(SUM($J18:EF18)*MAX(EF18))","v":0},{"$f":"(SUM($J18:EG18)*MAX(EG18))","v":0},{"$f":"(SUM($J18:EH18)*MAX(EH18))","v":0},{"$f":"(SUM($J18:EI18)*MAX(EI18))","v":0},{"$f":"(SUM($J18:EJ18)*MAX(EJ18))","v":0},{"$f":"(SUM($J18:EK18)*MAX(EK18))","v":0}]
[null,null,{"$f":"C35","v":"Production Year"},"Num#",null,null,null,null,null,{"$f":"ROUNDUP(J47/Qtrs_Yr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,7,7,7,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BV47/Qtrs_Yr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(EH47/Qtrs_Yr,0)","v":0},{"$f":"ROUNDUP(EI47/Qtrs_Yr,0)","v":0},{"$f":"ROUNDUP(EJ47/Qtrs_Yr,0)","v":0},{"$f":"ROUNDUP(EK47/Qtrs_Yr,0)","v":0}]
[null,null,{"$f":"C36","v":"Calendar Year"},"Num#",null,null,null,null,null,{"$f":"YEAR(J5)","v":2018},{"$f":"YEAR(K5)","v":2018},2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,{"$f":"YEAR(BW5)","v":2034},2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,{"$f":"YEAR(EI5)","v":2050},{"$f":"YEAR(EJ5)","v":2051},{"$f":"YEAR(EK5)","v":2051}]
[null,null,{"$f":"C37","v":"Days in period"},"Num#",null,null,null,null,null,{"$f":"J5-J4+1","v":92},{"$f":"K5-K4+1","v":92},90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,{"$f":"BW5-BW4+1","v":92},90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,{"$f":"EI5-EI4+1","v":92},{"$f":"EJ5-EJ4+1","v":90},{"$f":"EK5-EK4+1","v":91}]
[null,null,{"$f":"C38","v":"Period number"},"Num#",null,null,null,null,null,{"$f":"COUNT($J5:J5)","v":1},{"$f":"COUNT($J5:K5)","v":2},{"$f":"COUNT($J5:L5)","v":3},{"$f":"COUNT($J5:M5)","v":4},{"$f":"COUNT($J5:N5)","v":5},{"$f":"COUNT($J5:O5)","v":6},{"$f":"COUNT($J5:P5)","v":7},{"$f":"COUNT($J5:Q5)","v":8},{"$f":"COUNT($J5:R5)","v":9},{"$f":"COUNT($J5:S5)","v":10},{"$f":"COUNT($J5:T5)","v":11},{"$f":"COUNT($J5:U5)","v":12},{"$f":"COUNT($J5:V5)","v":13},{"$f":"COUNT($J5:W5)","v":14},{"$f":"COUNT($J5:X5)","v":15},{"$f":"COUNT($J5:Y5)","v":16},{"$f":"COUNT($J5:Z5)","v":17},{"$f":"COUNT($J5:AA5)","v":18},{"$f":"COUNT($J5:AB5)","v":19},{"$f":"COUNT($J5:AC5)","v":20},{"$f":"COUNT($J5:AD5)","v":21},{"$f":"COUNT($J5:AE5)","v":22},{"$f":"COUNT($J5:AF5)","v":23},{"$f":"COUNT($J5:AG5)","v":24},{"$f":"COUNT($J5:AH5)","v":25},{"$f":"COUNT($J5:AI5)","v":26},{"$f":"COUNT($J5:AJ5)","v":27},{"$f":"COUNT($J5:AK5)","v":28},{"$f":"COUNT($J5:AL5)","v":29},{"$f":"COUNT($J5:AM5)","v":30},{"$f":"COUNT($J5:AN5)","v":31},{"$f":"COUNT($J5:AO5)","v":32},{"$f":"COUNT($J5:AP5)","v":33},{"$f":"COUNT($J5:AQ5)","v":34},{"$f":"COUNT($J5:AR5)","v":35},{"$f":"COUNT($J5:AS5)","v":36},{"$f":"COUNT($J5:AT5)","v":37},{"$f":"COUNT($J5:AU5)","v":38},{"$f":"COUNT($J5:AV5)","v":39},{"$f":"COUNT($J5:AW5)","v":40},{"$f":"COUNT($J5:AX5)","v":41},{"$f":"COUNT($J5:AY5)","v":42},{"$f":"COUNT($J5:AZ5)","v":43},{"$f":"COUNT($J5:BA5)","v":44},{"$f":"COUNT($J5:BB5)","v":45},{"$f":"COUNT($J5:BC5)","v":46},{"$f":"COUNT($J5:BD5)","v":47},{"$f":"COUNT($J5:BE5)","v":48},{"$f":"COUNT($J5:BF5)","v":49},{"$f":"COUNT($J5:BG5)","v":50},{"$f":"COUNT($J5:BH5)","v":51},{"$f":"COUNT($J5:BI5)","v":52},{"$f":"COUNT($J5:BJ5)","v":53},{"$f":"COUNT($J5:BK5)","v":54},{"$f":"COUNT($J5:BL5)","v":55},{"$f":"COUNT($J5:BM5)","v":56},{"$f":"COUNT($J5:BN5)","v":57},{"$f":"COUNT($J5:BO5)","v":58},{"$f":"COUNT($J5:BP5)","v":59},{"$f":"COUNT($J5:BQ5)","v":60},{"$f":"COUNT($J5:BR5)","v":61},{"$f":"COUNT($J5:BS5)","v":62},{"$f":"COUNT($J5:BT5)","v":63},{"$f":"COUNT($J5:BU5)","v":64},{"$f":"COUNT($J5:BV5)","v":65},{"$f":"COUNT($J5:BW5)","v":66},{"$f":"COUNT($J5:BX5)","v":67},{"$f":"COUNT($J5:BY5)","v":68},{"$f":"COUNT($J5:BZ5)","v":69},{"$f":"COUNT($J5:CA5)","v":70},{"$f":"COUNT($J5:CB5)","v":71},{"$f":"COUNT($J5:CC5)","v":72},{"$f":"COUNT($J5:CD5)","v":73},{"$f":"COUNT($J5:CE5)","v":74},{"$f":"COUNT($J5:CF5)","v":75},{"$f":"COUNT($J5:CG5)","v":76},{"$f":"COUNT($J5:CH5)","v":77},{"$f":"COUNT($J5:CI5)","v":78},{"$f":"COUNT($J5:CJ5)","v":79},{"$f":"COUNT($J5:CK5)","v":80},{"$f":"COUNT($J5:CL5)","v":81},{"$f":"COUNT($J5:CM5)","v":82},{"$f":"COUNT($J5:CN5)","v":83},{"$f":"COUNT($J5:CO5)","v":84},{"$f":"COUNT($J5:CP5)","v":85},{"$f":"COUNT($J5:CQ5)","v":86},{"$f":"COUNT($J5:CR5)","v":87},{"$f":"COUNT($J5:CS5)","v":88},{"$f":"COUNT($J5:CT5)","v":89},{"$f":"COUNT($J5:CU5)","v":90},{"$f":"COUNT($J5:CV5)","v":91},{"$f":"COUNT($J5:CW5)","v":92},{"$f":"COUNT($J5:CX5)","v":93},{"$f":"COUNT($J5:CY5)","v":94},{"$f":"COUNT($J5:CZ5)","v":95},{"$f":"COUNT($J5:DA5)","v":96},{"$f":"COUNT($J5:DB5)","v":97},{"$f":"COUNT($J5:DC5)","v":98},{"$f":"COUNT($J5:DD5)","v":99},{"$f":"COUNT($J5:DE5)","v":100},{"$f":"COUNT($J5:DF5)","v":101},{"$f":"COUNT($J5:DG5)","v":102},{"$f":"COUNT($J5:DH5)","v":103},{"$f":"COUNT($J5:DI5)","v":104},{"$f":"COUNT($J5:DJ5)","v":105},{"$f":"COUNT($J5:DK5)","v":106},{"$f":"COUNT($J5:DL5)","v":107},{"$f":"COUNT($J5:DM5)","v":108},{"$f":"COUNT($J5:DN5)","v":109},{"$f":"COUNT($J5:DO5)","v":110},{"$f":"COUNT($J5:DP5)","v":111},{"$f":"COUNT($J5:DQ5)","v":112},{"$f":"COUNT($J5:DR5)","v":113},{"$f":"COUNT($J5:DS5)","v":114},{"$f":"COUNT($J5:DT5)","v":115},{"$f":"COUNT($J5:DU5)","v":116},{"$f":"COUNT($J5:DV5)","v":117},{"$f":"COUNT($J5:DW5)","v":118},{"$f":"COUNT($J5:DX5)","v":119},{"$f":"COUNT($J5:DY5)","v":120},{"$f":"COUNT($J5:DZ5)","v":121},{"$f":"COUNT($J5:EA5)","v":122},{"$f":"COUNT($J5:EB5)","v":123},{"$f":"COUNT($J5:EC5)","v":124},{"$f":"COUNT($J5:ED5)","v":125},{"$f":"COUNT($J5:EE5)","v":126},{"$f":"COUNT($J5:EF5)","v":127},{"$f":"COUNT($J5:EG5)","v":128},{"$f":"COUNT($J5:EH5)","v":129},{"$f":"COUNT($J5:EI5)","v":130},{"$f":"COUNT($J5:EJ5)","v":131},{"$f":"COUNT($J5:EK5)","v":132}]
[]
[]
[]
[]
[]
[null,null,"Inflation"]
[]
[null,null,"Inflation Rate","% p.a",null,null,null,null,null,{"$f":"LOOKUP(J36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(K36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(L36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(M36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(N36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(O36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(P36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(R36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(S36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(T36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(U36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(V36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(W36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Y36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Z36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AA36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AB36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AC36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AD36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AE36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AF36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AG36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AH36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AI36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AV36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AW36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AX36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AY36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AZ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BA36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BB36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BC36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BD36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BE36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BF36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BG36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BH36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BI36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BJ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BK36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BL36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BM36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BN36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BO36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BP36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BQ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BR36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BS36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BT36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BU36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BV36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BW36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BX36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BY36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BZ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CA36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CB36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CC36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CD36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CE36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CF36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CG36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CH36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CI36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CJ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CK36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CL36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CM36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CN36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CO36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CP36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CQ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CR36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CS36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CT36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CU36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CV36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CW36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CX36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CY36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CZ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DA36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DB36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DC36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DD36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DE36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DF36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DG36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DH36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DI36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DJ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DK36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DL36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DM36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DN36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DO36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DP36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DQ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DR36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DS36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DT36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DU36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DV36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DW36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DX36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DY36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DZ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EA36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EB36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EC36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(ED36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EE36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EF36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EG36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EH36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EI36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EJ36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EK36,'Inputs - 2'!$E$395:$J$395,'Inputs - 2'!$E$396:$J$396)","v":2.5000000000000001E-2}]
[null,null,"Inflation Rate","% p.q",null,null,null,null,null,{"$f":"(1+J59)^(1/Qtrs_Yr)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+AP59)^(1/Qtrs_Yr)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+BN59)^(1/Qtrs_Yr)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,{"$f":"(1+DZ59)^(1/Qtrs_Yr)-1","v":6.192246325636086E-3},6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3,6.192246325636086E-3]
[null,null,"Indexation","Index",null,null,null,null,1,{"$f":"I61*(1+J60)","v":1.0061922463256361},{"$f":"J61*(1+K60)","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,{"$f":"BM61*(1+BN60)","v":1.4217233029249192},1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,1.5029473913670941,1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,{"$f":"CS61*(1+CT60)","v":1.7322317917410972},1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,{"$f":"DY61*(1+DZ60)","v":2.110556234216157},2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,2.2311338500415974,2.2449495804265198,2.2588508612171543]
[]
[null,null,"Other"]
[]
[null,null,"Forex","AUD/USD",null,null,null,null,null,{"$f":"LOOKUP(J36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(K36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(L36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(M36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(N36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(O36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(P36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(Q36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(R36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(S36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(T36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(U36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(V36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(W36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(X36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(Y36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(Z36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(AZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(BZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(CZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(DZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(ED36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75},{"$f":"LOOKUP(EK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$380:$J$380)","v":0.75}]
[null,null,"Forex","AUD/NAD",null,null,null,null,null,{"$f":"LOOKUP(J36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.11},{"$f":"LOOKUP(K36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.11},{"$f":"LOOKUP(L36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.1},{"$f":"LOOKUP(M36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.1},{"$f":"LOOKUP(N36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.1},{"$f":"LOOKUP(O36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.1},{"$f":"LOOKUP(P36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":9.5000000000000001E-2},{"$f":"LOOKUP(Q36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":9.5000000000000001E-2},{"$f":"LOOKUP(R36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":9.5000000000000001E-2},{"$f":"LOOKUP(S36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":9.5000000000000001E-2},{"$f":"LOOKUP(T36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(U36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(V36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(W36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(X36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(Y36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(Z36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(AZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(BZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(CZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(DZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(ED36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09},{"$f":"LOOKUP(EK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$381:$J$381)","v":0.09}]
[null,null,"Forex","AUD/MWK",null,null,null,null,null,{"$f":"LOOKUP(J36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":1.8E-3},{"$f":"LOOKUP(K36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":1.8E-3},{"$f":"LOOKUP(L36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(M36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(N36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(O36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(P36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(Q36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(R36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(S36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(T36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(U36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(V36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(W36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(X36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(Y36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(Z36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(AZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(BZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(CZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DD36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DL36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DM36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DN36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DO36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DP36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DQ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DR36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DS36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DT36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DU36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DV36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DW36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DX36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DY36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(DZ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EA36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EB36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EC36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(ED36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EE36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EF36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EG36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EH36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EI36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EJ36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3},{"$f":"LOOKUP(EK36,'Inputs - 2'!$E$379:$J$379,'Inputs - 2'!$E$382:$J$382)","v":2E-3}]
[]
[]
[null,null,"Pre-tax discount rate for restoration provisions","%",null,null,null,null,null,{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2},{"$f":"'Inputs - 2'!$E$375","v":7.0000000000000007E-2}]

{"sheet":"CAPEX","index":8,"n_rows":95,"n_cols":141,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Development"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,null,null,{"$f":"Master_check","v":{"$error":"#REF!"}}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"Timing!J4","v":"2018-07-01"},{"$f":"Timing!K4","v":"2018-10-01"},{"$f":"Timing!L4","v":"2019-01-01"},{"$f":"Timing!M4","v":"2019-04-01"},{"$f":"Timing!N4","v":"2019-07-01"},{"$f":"Timing!O4","v":"2019-10-01"},{"$f":"Timing!P4","v":"2020-01-01"},{"$f":"Timing!Q4","v":"2020-04-01"},{"$f":"Timing!R4","v":"2020-07-01"},{"$f":"Timing!S4","v":"2020-10-01"},{"$f":"Timing!T4","v":"2021-01-01"},{"$f":"Timing!U4","v":"2021-04-01"},{"$f":"Timing!V4","v":"2021-07-01"},{"$f":"Timing!W4","v":"2021-10-01"},{"$f":"Timing!X4","v":"2022-01-01"},{"$f":"Timing!Y4","v":"2022-04-01"},{"$f":"Timing!Z4","v":"2022-07-01"},{"$f":"Timing!AA4","v":"2022-10-01"},{"$f":"Timing!AB4","v":"2023-01-01"},{"$f":"Timing!AC4","v":"2023-04-01"},{"$f":"Timing!AD4","v":"2023-07-01"},{"$f":"Timing!AE4","v":"2023-10-01"},{"$f":"Timing!AF4","v":"2024-01-01"},{"$f":"Timing!AG4","v":"2024-04-01"},{"$f":"Timing!AH4","v":"2024-07-01"},{"$f":"Timing!AI4","v":"2024-10-01"},{"$f":"Timing!AJ4","v":"2025-01-01"},{"$f":"Timing!AK4","v":"2025-04-01"},{"$f":"Timing!AL4","v":"2025-07-01"},{"$f":"Timing!AM4","v":"2025-10-01"},{"$f":"Timing!AN4","v":"2026-01-01"},{"$f":"Timing!AO4","v":"2026-04-01"},{"$f":"Timing!AP4","v":"2026-07-01"},{"$f":"Timing!AQ4","v":"2026-10-01"},{"$f":"Timing!AR4","v":"2027-01-01"},{"$f":"Timing!AS4","v":"2027-04-01"},{"$f":"Timing!AT4","v":"2027-07-01"},{"$f":"Timing!AU4","v":"2027-10-01"},{"$f":"Timing!AV4","v":"2028-01-01"},{"$f":"Timing!AW4","v":"2028-04-01"},{"$f":"Timing!AX4","v":"2028-07-01"},{"$f":"Timing!AY4","v":"2028-10-01"},{"$f":"Timing!AZ4","v":"2029-01-01"},{"$f":"Timing!BA4","v":"2029-04-01"},{"$f":"Timing!BB4","v":"2029-07-01"},{"$f":"Timing!BC4","v":"2029-10-01"},{"$f":"Timing!BD4","v":"2030-01-01"},{"$f":"Timing!BE4","v":"2030-04-01"},{"$f":"Timing!BF4","v":"2030-07-01"},{"$f":"Timing!BG4","v":"2030-10-01"},{"$f":"Timing!BH4","v":"2031-01-01"},{"$f":"Timing!BI4","v":"2031-04-01"},{"$f":"Timing!BJ4","v":"2031-07-01"},{"$f":"Timing!BK4","v":"2031-10-01"},{"$f":"Timing!BL4","v":"2032-01-01"},{"$f":"Timing!BM4","v":"2032-04-01"},{"$f":"Timing!BN4","v":"2032-07-01"},{"$f":"Timing!BO4","v":"2032-10-01"},{"$f":"Timing!BP4","v":"2033-01-01"},{"$f":"Timing!BQ4","v":"2033-04-01"},{"$f":"Timing!BR4","v":"2033-07-01"},{"$f":"Timing!BS4","v":"2033-10-01"},{"$f":"Timing!BT4","v":"2034-01-01"},{"$f":"Timing!BU4","v":"2034-04-01"},{"$f":"Timing!BV4","v":"2034-07-01"},{"$f":"Timing!BW4","v":"2034-10-01"},{"$f":"Timing!BX4","v":"2035-01-01"},{"$f":"Timing!BY4","v":"2035-04-01"},{"$f":"Timing!BZ4","v":"2035-07-01"},{"$f":"Timing!CA4","v":"2035-10-01"},{"$f":"Timing!CB4","v":"2036-01-01"},{"$f":"Timing!CC4","v":"2036-04-01"},{"$f":"Timing!CD4","v":"2036-07-01"},{"$f":"Timing!CE4","v":"2036-10-01"},{"$f":"Timing!CF4","v":"2037-01-01"},{"$f":"Timing!CG4","v":"2037-04-01"},{"$f":"Timing!CH4","v":"2037-07-01"},{"$f":"Timing!CI4","v":"2037-10-01"},{"$f":"Timing!CJ4","v":"2038-01-01"},{"$f":"Timing!CK4","v":"2038-04-01"},{"$f":"Timing!CL4","v":"2038-07-01"},{"$f":"Timing!CM4","v":"2038-10-01"},{"$f":"Timing!CN4","v":"2039-01-01"},{"$f":"Timing!CO4","v":"2039-04-01"},{"$f":"Timing!CP4","v":"2039-07-01"},{"$f":"Timing!CQ4","v":"2039-10-01"},{"$f":"Timing!CR4","v":"2040-01-01"},{"$f":"Timing!CS4","v":"2040-04-01"},{"$f":"Timing!CT4","v":"2040-07-01"},{"$f":"Timing!CU4","v":"2040-10-01"},{"$f":"Timing!CV4","v":"2041-01-01"},{"$f":"Timing!CW4","v":"2041-04-01"},{"$f":"Timing!CX4","v":"2041-07-01"},{"$f":"Timing!CY4","v":"2041-10-01"},{"$f":"Timing!CZ4","v":"2042-01-01"},{"$f":"Timing!DA4","v":"2042-04-01"},{"$f":"Timing!DB4","v":"2042-07-01"},{"$f":"Timing!DC4","v":"2042-10-01"},{"$f":"Timing!DD4","v":"2043-01-01"},{"$f":"Timing!DE4","v":"2043-04-01"},{"$f":"Timing!DF4","v":"2043-07-01"},{"$f":"Timing!DG4","v":"2043-10-01"},{"$f":"Timing!DH4","v":"2044-01-01"},{"$f":"Timing!DI4","v":"2044-04-01"},{"$f":"Timing!DJ4","v":"2044-07-01"},{"$f":"Timing!DK4","v":"2044-10-01"},{"$f":"Timing!DL4","v":"2045-01-01"},{"$f":"Timing!DM4","v":"2045-04-01"},{"$f":"Timing!DN4","v":"2045-07-01"},{"$f":"Timing!DO4","v":"2045-10-01"},{"$f":"Timing!DP4","v":"2046-01-01"},{"$f":"Timing!DQ4","v":"2046-04-01"},{"$f":"Timing!DR4","v":"2046-07-01"},{"$f":"Timing!DS4","v":"2046-10-01"},{"$f":"Timing!DT4","v":"2047-01-01"},{"$f":"Timing!DU4","v":"2047-04-01"},{"$f":"Timing!DV4","v":"2047-07-01"},{"$f":"Timing!DW4","v":"2047-10-01"},{"$f":"Timing!DX4","v":"2048-01-01"},{"$f":"Timing!DY4","v":"2048-04-01"},{"$f":"Timing!DZ4","v":"2048-07-01"},{"$f":"Timing!EA4","v":"2048-10-01"},{"$f":"Timing!EB4","v":"2049-01-01"},{"$f":"Timing!EC4","v":"2049-04-01"},{"$f":"Timing!ED4","v":"2049-07-01"},{"$f":"Timing!EE4","v":"2049-10-01"},{"$f":"Timing!EF4","v":"2050-01-01"},{"$f":"Timing!EG4","v":"2050-04-01"},{"$f":"Timing!EH4","v":"2050-07-01"},{"$f":"Timing!EI4","v":"2050-10-01"},{"$f":"Timing!EJ4","v":"2051-01-01"},{"$f":"Timing!EK4","v":"2051-04-01"}]
[null,null,"Period End",null,null,null,null,null,{"$f":"Timing!I5","v":"2018-06-30"},{"$f":"Timing!J5","v":"2018-09-30"},{"$f":"Timing!K5","v":"2018-12-31"},{"$f":"Timing!L5","v":"2019-03-31"},{"$f":"Timing!M5","v":"2019-06-30"},{"$f":"Timing!N5","v":"2019-09-30"},{"$f":"Timing!O5","v":"2019-12-31"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-06-30"},{"$f":"Timing!R5","v":"2020-09-30"},{"$f":"Timing!S5","v":"2020-12-31"},{"$f":"Timing!T5","v":"2021-03-31"},{"$f":"Timing!U5","v":"2021-06-30"},{"$f":"Timing!V5","v":"2021-09-30"},{"$f":"Timing!W5","v":"2021-12-31"},{"$f":"Timing!X5","v":"2022-03-31"},{"$f":"Timing!Y5","v":"2022-06-30"},{"$f":"Timing!Z5","v":"2022-09-30"},{"$f":"Timing!AA5","v":"2022-12-31"},{"$f":"Timing!AB5","v":"2023-03-31"},{"$f":"Timing!AC5","v":"2023-06-30"},{"$f":"Timing!AD5","v":"2023-09-30"},{"$f":"Timing!AE5","v":"2023-12-31"},{"$f":"Timing!AF5","v":"2024-03-31"},{"$f":"Timing!AG5","v":"2024-06-30"},{"$f":"Timing!AH5","v":"2024-09-30"},{"$f":"Timing!AI5","v":"2024-12-31"},{"$f":"Timing!AJ5","v":"2025-03-31"},{"$f":"Timing!AK5","v":"2025-06-30"},{"$f":"Timing!AL5","v":"2025-09-30"},{"$f":"Timing!AM5","v":"2025-12-31"},{"$f":"Timing!AN5","v":"2026-03-31"},{"$f":"Timing!AO5","v":"2026-06-30"},{"$f":"Timing!AP5","v":"2026-09-30"},{"$f":"Timing!AQ5","v":"2026-12-31"},{"$f":"Timing!AR5","v":"2027-03-31"},{"$f":"Timing!AS5","v":"2027-06-30"},{"$f":"Timing!AT5","v":"2027-09-30"},{"$f":"Timing!AU5","v":"2027-12-31"},{"$f":"Timing!AV5","v":"2028-03-31"},{"$f":"Timing!AW5","v":"2028-06-30"},{"$f":"Timing!AX5","v":"2028-09-30"},{"$f":"Timing!AY5","v":"2028-12-31"},{"$f":"Timing!AZ5","v":"2029-03-31"},{"$f":"Timing!BA5","v":"2029-06-30"},{"$f":"Timing!BB5","v":"2029-09-30"},{"$f":"Timing!BC5","v":"2029-12-31"},{"$f":"Timing!BD5","v":"2030-03-31"},{"$f":"Timing!BE5","v":"2030-06-30"},{"$f":"Timing!BF5","v":"2030-09-30"},{"$f":"Timing!BG5","v":"2030-12-31"},{"$f":"Timing!BH5","v":"2031-03-31"},{"$f":"Timing!BI5","v":"2031-06-30"},{"$f":"Timing!BJ5","v":"2031-09-30"},{"$f":"Timing!BK5","v":"2031-12-31"},{"$f":"Timing!BL5","v":"2032-03-31"},{"$f":"Timing!BM5","v":"2032-06-30"},{"$f":"Timing!BN5","v":"2032-09-30"},{"$f":"Timing!BO5","v":"2032-12-31"},{"$f":"Timing!BP5","v":"2033-03-31"},{"$f":"Timing!BQ5","v":"2033-06-30"},{"$f":"Timing!BR5","v":"2033-09-30"},{"$f":"Timing!BS5","v":"2033-12-31"},{"$f":"Timing!BT5","v":"2034-03-31"},{"$f":"Timing!BU5","v":"2034-06-30"},{"$f":"Timing!BV5","v":"2034-09-30"},{"$f":"Timing!BW5","v":"2034-12-31"},{"$f":"Timing!BX5","v":"2035-03-31"},{"$f":"Timing!BY5","v":"2035-06-30"},{"$f":"Timing!BZ5","v":"2035-09-30"},{"$f":"Timing!CA5","v":"2035-12-31"},{"$f":"Timing!CB5","v":"2036-03-31"},{"$f":"Timing!CC5","v":"2036-06-30"},{"$f":"Timing!CD5","v":"2036-09-30"},{"$f":"Timing!CE5","v":"2036-12-31"},{"$f":"Timing!CF5","v":"2037-03-31"},{"$f":"Timing!CG5","v":"2037-06-30"},{"$f":"Timing!CH5","v":"2037-09-30"},{"$f":"Timing!CI5","v":"2037-12-31"},{"$f":"Timing!CJ5","v":"2038-03-31"},{"$f":"Timing!CK5","v":"2038-06-30"},{"$f":"Timing!CL5","v":"2038-09-30"},{"$f":"Timing!CM5","v":"2038-12-31"},{"$f":"Timing!CN5","v":"2039-03-31"},{"$f":"Timing!CO5","v":"2039-06-30"},{"$f":"Timing!CP5","v":"2039-09-30"},{"$f":"Timing!CQ5","v":"2039-12-31"},{"$f":"Timing!CR5","v":"2040-03-31"},{"$f":"Timing!CS5","v":"2040-06-30"},{"$f":"Timing!CT5","v":"2040-09-30"},{"$f":"Timing!CU5","v":"2040-12-31"},{"$f":"Timing!CV5","v":"2041-03-31"},{"$f":"Timing!CW5","v":"2041-06-30"},{"$f":"Timing!CX5","v":"2041-09-30"},{"$f":"Timing!CY5","v":"2041-12-31"},{"$f":"Timing!CZ5","v":"2042-03-31"},{"$f":"Timing!DA5","v":"2042-06-30"},{"$f":"Timing!DB5","v":"2042-09-30"},{"$f":"Timing!DC5","v":"2042-12-31"},{"$f":"Timing!DD5","v":"2043-03-31"},{"$f":"Timing!DE5","v":"2043-06-30"},{"$f":"Timing!DF5","v":"2043-09-30"},{"$f":"Timing!DG5","v":"2043-12-31"},{"$f":"Timing!DH5","v":"2044-03-31"},{"$f":"Timing!DI5","v":"2044-06-30"},{"$f":"Timing!DJ5","v":"2044-09-30"},{"$f":"Timing!DK5","v":"2044-12-31"},{"$f":"Timing!DL5","v":"2045-03-31"},{"$f":"Timing!DM5","v":"2045-06-30"},{"$f":"Timing!DN5","v":"2045-09-30"},{"$f":"Timing!DO5","v":"2045-12-31"},{"$f":"Timing!DP5","v":"2046-03-31"},{"$f":"Timing!DQ5","v":"2046-06-30"},{"$f":"Timing!DR5","v":"2046-09-30"},{"$f":"Timing!DS5","v":"2046-12-31"},{"$f":"Timing!DT5","v":"2047-03-31"},{"$f":"Timing!DU5","v":"2047-06-30"},{"$f":"Timing!DV5","v":"2047-09-30"},{"$f":"Timing!DW5","v":"2047-12-31"},{"$f":"Timing!DX5","v":"2048-03-31"},{"$f":"Timing!DY5","v":"2048-06-30"},{"$f":"Timing!DZ5","v":"2048-09-30"},{"$f":"Timing!EA5","v":"2048-12-31"},{"$f":"Timing!EB5","v":"2049-03-31"},{"$f":"Timing!EC5","v":"2049-06-30"},{"$f":"Timing!ED5","v":"2049-09-30"},{"$f":"Timing!EE5","v":"2049-12-31"},{"$f":"Timing!EF5","v":"2050-03-31"},{"$f":"Timing!EG5","v":"2050-06-30"},{"$f":"Timing!EH5","v":"2050-09-30"},{"$f":"Timing!EI5","v":"2050-12-31"},{"$f":"Timing!EJ5","v":"2051-03-31"},{"$f":"Timing!EK5","v":"2051-06-30"}]
[null,null,{"$f":"Timing!C9","v":"Production "},{"$f":"TRANSPOSE('Inputs - 2'!F9:K9)","v":"2018-07-01"},{"$f":"TRANSPOSE('Inputs - 2'!F11:K11)","v":"2019-06-30"},null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":1},{"$f":"Timing!L9","v":1},{"$f":"Timing!M9","v":1},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":0},{"$f":"Timing!Y9","v":0},{"$f":"Timing!Z9","v":0},{"$f":"Timing!AA9","v":0},{"$f":"Timing!AB9","v":0},{"$f":"Timing!AC9","v":0},{"$f":"Timing!AD9","v":0},{"$f":"Timing!AE9","v":0},{"$f":"Timing!AF9","v":0},{"$f":"Timing!AG9","v":0},{"$f":"Timing!AH9","v":0},{"$f":"Timing!AI9","v":0},{"$f":"Timing!AJ9","v":0},{"$f":"Timing!AK9","v":0},{"$f":"Timing!AL9","v":0},{"$f":"Timing!AM9","v":0},{"$f":"Timing!AN9","v":0},{"$f":"Timing!AO9","v":0},{"$f":"Timing!AP9","v":0},{"$f":"Timing!AQ9","v":0},{"$f":"Timing!AR9","v":0},{"$f":"Timing!AS9","v":0},{"$f":"Timing!AT9","v":0},{"$f":"Timing!AU9","v":0},{"$f":"Timing!AV9","v":0},{"$f":"Timing!AW9","v":0},{"$f":"Timing!AX9","v":0},{"$f":"Timing!AY9","v":0},{"$f":"Timing!AZ9","v":0},{"$f":"Timing!BA9","v":0},{"$f":"Timing!BB9","v":0},{"$f":"Timing!BC9","v":0},{"$f":"Timing!BD9","v":0},{"$f":"Timing!BE9","v":0},{"$f":"Timing!BF9","v":0},{"$f":"Timing!BG9","v":0},{"$f":"Timing!BH9","v":0},{"$f":"Timing!BI9","v":0},{"$f":"Timing!BJ9","v":0},{"$f":"Timing!BK9","v":0},{"$f":"Timing!BL9","v":0},{"$f":"Timing!BM9","v":0},{"$f":"Timing!BN9","v":0},{"$f":"Timing!BO9","v":0},{"$f":"Timing!BP9","v":0},{"$f":"Timing!BQ9","v":0},{"$f":"Timing!BR9","v":0},{"$f":"Timing!BS9","v":0},{"$f":"Timing!BT9","v":0},{"$f":"Timing!BU9","v":0},{"$f":"Timing!BV9","v":0},{"$f":"Timing!BW9","v":0},{"$f":"Timing!BX9","v":0},{"$f":"Timing!BY9","v":0},{"$f":"Timing!BZ9","v":0},{"$f":"Timing!CA9","v":0},{"$f":"Timing!CB9","v":0},{"$f":"Timing!CC9","v":0},{"$f":"Timing!CD9","v":0},{"$f":"Timing!CE9","v":0},{"$f":"Timing!CF9","v":0},{"$f":"Timing!CG9","v":0},{"$f":"Timing!CH9","v":0},{"$f":"Timing!CI9","v":0},{"$f":"Timing!CJ9","v":0},{"$f":"Timing!CK9","v":0},{"$f":"Timing!CL9","v":0},{"$f":"Timing!CM9","v":0},{"$f":"Timing!CN9","v":0},{"$f":"Timing!CO9","v":0},{"$f":"Timing!CP9","v":0},{"$f":"Timing!CQ9","v":0},{"$f":"Timing!CR9","v":0},{"$f":"Timing!CS9","v":0},{"$f":"Timing!CT9","v":0},{"$f":"Timing!CU9","v":0},{"$f":"Timing!CV9","v":0},{"$f":"Timing!CW9","v":0},{"$f":"Timing!CX9","v":0},{"$f":"Timing!CY9","v":0},{"$f":"Timing!CZ9","v":0},{"$f":"Timing!DA9","v":0},{"$f":"Timing!DB9","v":0},{"$f":"Timing!DC9","v":0},{"$f":"Timing!DD9","v":0},{"$f":"Timing!DE9","v":0},{"$f":"Timing!DF9","v":0},{"$f":"Timing!DG9","v":0},{"$f":"Timing!DH9","v":0},{"$f":"Timing!DI9","v":0},{"$f":"Timing!DJ9","v":0},{"$f":"Timing!DK9","v":0},{"$f":"Timing!DL9","v":0},{"$f":"Timing!DM9","v":0},{"$f":"Timing!DN9","v":0},{"$f":"Timing!DO9","v":0},{"$f":"Timing!DP9","v":0},{"$f":"Timing!DQ9","v":0},{"$f":"Timing!DR9","v":0},{"$f":"Timing!DS9","v":0},{"$f":"Timing!DT9","v":0},{"$f":"Timing!DU9","v":0},{"$f":"Timing!DV9","v":0},{"$f":"Timing!DW9","v":0},{"$f":"Timing!DX9","v":0},{"$f":"Timing!DY9","v":0},{"$f":"Timing!DZ9","v":0},{"$f":"Timing!EA9","v":0},{"$f":"Timing!EB9","v":0},{"$f":"Timing!EC9","v":0},{"$f":"Timing!ED9","v":0},{"$f":"Timing!EE9","v":0},{"$f":"Timing!EF9","v":0},{"$f":"Timing!EG9","v":0},{"$f":"Timing!EH9","v":0},{"$f":"Timing!EI9","v":0},{"$f":"Timing!EJ9","v":0},{"$f":"Timing!EK9","v":0}]
[null,null,{"$f":"Timing!C10","v":"Placing into C&M"},"2019-07-01","2019-09-30",null,null,null,null,{"$f":"Timing!J10","v":0},{"$f":"Timing!K10","v":0},{"$f":"Timing!L10","v":0},{"$f":"Timing!M10","v":0},{"$f":"Timing!N10","v":1},{"$f":"Timing!O10","v":0},{"$f":"Timing!P10","v":0},{"$f":"Timing!Q10","v":0},{"$f":"Timing!R10","v":0},{"$f":"Timing!S10","v":0},{"$f":"Timing!T10","v":0},{"$f":"Timing!U10","v":0},{"$f":"Timing!V10","v":0},{"$f":"Timing!W10","v":0},{"$f":"Timing!X10","v":0},{"$f":"Timing!Y10","v":0},{"$f":"Timing!Z10","v":0},{"$f":"Timing!AA10","v":0},{"$f":"Timing!AB10","v":0},{"$f":"Timing!AC10","v":0},{"$f":"Timing!AD10","v":0},{"$f":"Timing!AE10","v":0},{"$f":"Timing!AF10","v":0},{"$f":"Timing!AG10","v":0},{"$f":"Timing!AH10","v":0},{"$f":"Timing!AI10","v":0},{"$f":"Timing!AJ10","v":0},{"$f":"Timing!AK10","v":0},{"$f":"Timing!AL10","v":0},{"$f":"Timing!AM10","v":0},{"$f":"Timing!AN10","v":0},{"$f":"Timing!AO10","v":0},{"$f":"Timing!AP10","v":0},{"$f":"Timing!AQ10","v":0},{"$f":"Timing!AR10","v":0},{"$f":"Timing!AS10","v":0},{"$f":"Timing!AT10","v":0},{"$f":"Timing!AU10","v":0},{"$f":"Timing!AV10","v":0},{"$f":"Timing!AW10","v":0},{"$f":"Timing!AX10","v":0},{"$f":"Timing!AY10","v":0},{"$f":"Timing!AZ10","v":0},{"$f":"Timing!BA10","v":0},{"$f":"Timing!BB10","v":0},{"$f":"Timing!BC10","v":0},{"$f":"Timing!BD10","v":0},{"$f":"Timing!BE10","v":0},{"$f":"Timing!BF10","v":0},{"$f":"Timing!BG10","v":0},{"$f":"Timing!BH10","v":0},{"$f":"Timing!BI10","v":0},{"$f":"Timing!BJ10","v":0},{"$f":"Timing!BK10","v":0},{"$f":"Timing!BL10","v":0},{"$f":"Timing!BM10","v":0},{"$f":"Timing!BN10","v":0},{"$f":"Timing!BO10","v":0},{"$f":"Timing!BP10","v":0},{"$f":"Timing!BQ10","v":0},{"$f":"Timing!BR10","v":0},{"$f":"Timing!BS10","v":0},{"$f":"Timing!BT10","v":0},{"$f":"Timing!BU10","v":0},{"$f":"Timing!BV10","v":0},{"$f":"Timing!BW10","v":0},{"$f":"Timing!BX10","v":0},{"$f":"Timing!BY10","v":0},{"$f":"Timing!BZ10","v":0},{"$f":"Timing!CA10","v":0},{"$f":"Timing!CB10","v":0},{"$f":"Timing!CC10","v":0},{"$f":"Timing!CD10","v":0},{"$f":"Timing!CE10","v":0},{"$f":"Timing!CF10","v":0},{"$f":"Timing!CG10","v":0},{"$f":"Timing!CH10","v":0},{"$f":"Timing!CI10","v":0},{"$f":"Timing!CJ10","v":0},{"$f":"Timing!CK10","v":0},{"$f":"Timing!CL10","v":0},{"$f":"Timing!CM10","v":0},{"$f":"Timing!CN10","v":0},{"$f":"Timing!CO10","v":0},{"$f":"Timing!CP10","v":0},{"$f":"Timing!CQ10","v":0},{"$f":"Timing!CR10","v":0},{"$f":"Timing!CS10","v":0},{"$f":"Timing!CT10","v":0},{"$f":"Timing!CU10","v":0},{"$f":"Timing!CV10","v":0},{"$f":"Timing!CW10","v":0},{"$f":"Timing!CX10","v":0},{"$f":"Timing!CY10","v":0},{"$f":"Timing!CZ10","v":0},{"$f":"Timing!DA10","v":0},{"$f":"Timing!DB10","v":0},{"$f":"Timing!DC10","v":0},{"$f":"Timing!DD10","v":0},{"$f":"Timing!DE10","v":0},{"$f":"Timing!DF10","v":0},{"$f":"Timing!DG10","v":0},{"$f":"Timing!DH10","v":0},{"$f":"Timing!DI10","v":0},{"$f":"Timing!DJ10","v":0},{"$f":"Timing!DK10","v":0},{"$f":"Timing!DL10","v":0},{"$f":"Timing!DM10","v":0},{"$f":"Timing!DN10","v":0},{"$f":"Timing!DO10","v":0},{"$f":"Timing!DP10","v":0},{"$f":"Timing!DQ10","v":0},{"$f":"Timing!DR10","v":0},{"$f":"Timing!DS10","v":0},{"$f":"Timing!DT10","v":0},{"$f":"Timing!DU10","v":0},{"$f":"Timing!DV10","v":0},{"$f":"Timing!DW10","v":0},{"$f":"Timing!DX10","v":0},{"$f":"Timing!DY10","v":0},{"$f":"Timing!DZ10","v":0},{"$f":"Timing!EA10","v":0},{"$f":"Timing!EB10","v":0},{"$f":"Timing!EC10","v":0},{"$f":"Timing!ED10","v":0},{"$f":"Timing!EE10","v":0},{"$f":"Timing!EF10","v":0},{"$f":"Timing!EG10","v":0},{"$f":"Timing!EH10","v":0},{"$f":"Timing!EI10","v":0},{"$f":"Timing!EJ10","v":0},{"$f":"Timing!EK10","v":0}]
[null,null,{"$f":"Timing!C11","v":"Care & maintenance"},"2019-10-01","2020-09-30",null,null,null,null,{"$f":"Timing!J11","v":0},{"$f":"Timing!K11","v":0},{"$f":"Timing!L11","v":0},{"$f":"Timing!M11","v":0},{"$f":"Timing!N11","v":0},{"$f":"Timing!O11","v":1},{"$f":"Timing!P11","v":1},{"$f":"Timing!Q11","v":1},{"$f":"Timing!R11","v":1},{"$f":"Timing!S11","v":0},{"$f":"Timing!T11","v":0},{"$f":"Timing!U11","v":0},{"$f":"Timing!V11","v":0},{"$f":"Timing!W11","v":0},{"$f":"Timing!X11","v":0},{"$f":"Timing!Y11","v":0},{"$f":"Timing!Z11","v":0},{"$f":"Timing!AA11","v":0},{"$f":"Timing!AB11","v":0},{"$f":"Timing!AC11","v":0},{"$f":"Timing!AD11","v":0},{"$f":"Timing!AE11","v":0},{"$f":"Timing!AF11","v":0},{"$f":"Timing!AG11","v":0},{"$f":"Timing!AH11","v":0},{"$f":"Timing!AI11","v":0},{"$f":"Timing!AJ11","v":0},{"$f":"Timing!AK11","v":0},{"$f":"Timing!AL11","v":0},{"$f":"Timing!AM11","v":0},{"$f":"Timing!AN11","v":0},{"$f":"Timing!AO11","v":0},{"$f":"Timing!AP11","v":0},{"$f":"Timing!AQ11","v":0},{"$f":"Timing!AR11","v":0},{"$f":"Timing!AS11","v":0},{"$f":"Timing!AT11","v":0},{"$f":"Timing!AU11","v":0},{"$f":"Timing!AV11","v":0},{"$f":"Timing!AW11","v":0},{"$f":"Timing!AX11","v":0},{"$f":"Timing!AY11","v":0},{"$f":"Timing!AZ11","v":0},{"$f":"Timing!BA11","v":0},{"$f":"Timing!BB11","v":0},{"$f":"Timing!BC11","v":0},{"$f":"Timing!BD11","v":0},{"$f":"Timing!BE11","v":0},{"$f":"Timing!BF11","v":0},{"$f":"Timing!BG11","v":0},{"$f":"Timing!BH11","v":0},{"$f":"Timing!BI11","v":0},{"$f":"Timing!BJ11","v":0},{"$f":"Timing!BK11","v":0},{"$f":"Timing!BL11","v":0},{"$f":"Timing!BM11","v":0},{"$f":"Timing!BN11","v":0},{"$f":"Timing!BO11","v":0},{"$f":"Timing!BP11","v":0},{"$f":"Timing!BQ11","v":0},{"$f":"Timing!BR11","v":0},{"$f":"Timing!BS11","v":0},{"$f":"Timing!BT11","v":0},{"$f":"Timing!BU11","v":0},{"$f":"Timing!BV11","v":0},{"$f":"Timing!BW11","v":0},{"$f":"Timing!BX11","v":0},{"$f":"Timing!BY11","v":0},{"$f":"Timing!BZ11","v":0},{"$f":"Timing!CA11","v":0},{"$f":"Timing!CB11","v":0},{"$f":"Timing!CC11","v":0},{"$f":"Timing!CD11","v":0},{"$f":"Timing!CE11","v":0},{"$f":"Timing!CF11","v":0},{"$f":"Timing!CG11","v":0},{"$f":"Timing!CH11","v":0},{"$f":"Timing!CI11","v":0},{"$f":"Timing!CJ11","v":0},{"$f":"Timing!CK11","v":0},{"$f":"Timing!CL11","v":0},{"$f":"Timing!CM11","v":0},{"$f":"Timing!CN11","v":0},{"$f":"Timing!CO11","v":0},{"$f":"Timing!CP11","v":0},{"$f":"Timing!CQ11","v":0},{"$f":"Timing!CR11","v":0},{"$f":"Timing!CS11","v":0},{"$f":"Timing!CT11","v":0},{"$f":"Timing!CU11","v":0},{"$f":"Timing!CV11","v":0},{"$f":"Timing!CW11","v":0},{"$f":"Timing!CX11","v":0},{"$f":"Timing!CY11","v":0},{"$f":"Timing!CZ11","v":0},{"$f":"Timing!DA11","v":0},{"$f":"Timing!DB11","v":0},{"$f":"Timing!DC11","v":0},{"$f":"Timing!DD11","v":0},{"$f":"Timing!DE11","v":0},{"$f":"Timing!DF11","v":0},{"$f":"Timing!DG11","v":0},{"$f":"Timing!DH11","v":0},{"$f":"Timing!DI11","v":0},{"$f":"Timing!DJ11","v":0},{"$f":"Timing!DK11","v":0},{"$f":"Timing!DL11","v":0},{"$f":"Timing!DM11","v":0},{"$f":"Timing!DN11","v":0},{"$f":"Timing!DO11","v":0},{"$f":"Timing!DP11","v":0},{"$f":"Timing!DQ11","v":0},{"$f":"Timing!DR11","v":0},{"$f":"Timing!DS11","v":0},{"$f":"Timing!DT11","v":0},{"$f":"Timing!DU11","v":0},{"$f":"Timing!DV11","v":0},{"$f":"Timing!DW11","v":0},{"$f":"Timing!DX11","v":0},{"$f":"Timing!DY11","v":0},{"$f":"Timing!DZ11","v":0},{"$f":"Timing!EA11","v":0},{"$f":"Timing!EB11","v":0},{"$f":"Timing!EC11","v":0},{"$f":"Timing!ED11","v":0},{"$f":"Timing!EE11","v":0},{"$f":"Timing!EF11","v":0},{"$f":"Timing!EG11","v":0},{"$f":"Timing!EH11","v":0},{"$f":"Timing!EI11","v":0},{"$f":"Timing!EJ11","v":0},{"$f":"Timing!EK11","v":0}]
[null,null,{"$f":"Timing!C12","v":"Restart from C&M"},"2020-10-01","2021-03-31",null,null,null,null,{"$f":"Timing!J12","v":0},{"$f":"Timing!K12","v":0},{"$f":"Timing!L12","v":0},{"$f":"Timing!M12","v":0},{"$f":"Timing!N12","v":0},{"$f":"Timing!O12","v":0},{"$f":"Timing!P12","v":0},{"$f":"Timing!Q12","v":0},{"$f":"Timing!R12","v":0},{"$f":"Timing!S12","v":1},{"$f":"Timing!T12","v":1},{"$f":"Timing!U12","v":0},{"$f":"Timing!V12","v":0},{"$f":"Timing!W12","v":0},{"$f":"Timing!X12","v":0},{"$f":"Timing!Y12","v":0},{"$f":"Timing!Z12","v":0},{"$f":"Timing!AA12","v":0},{"$f":"Timing!AB12","v":0},{"$f":"Timing!AC12","v":0},{"$f":"Timing!AD12","v":0},{"$f":"Timing!AE12","v":0},{"$f":"Timing!AF12","v":0},{"$f":"Timing!AG12","v":0},{"$f":"Timing!AH12","v":0},{"$f":"Timing!AI12","v":0},{"$f":"Timing!AJ12","v":0},{"$f":"Timing!AK12","v":0},{"$f":"Timing!AL12","v":0},{"$f":"Timing!AM12","v":0},{"$f":"Timing!AN12","v":0},{"$f":"Timing!AO12","v":0},{"$f":"Timing!AP12","v":0},{"$f":"Timing!AQ12","v":0},{"$f":"Timing!AR12","v":0},{"$f":"Timing!AS12","v":0},{"$f":"Timing!AT12","v":0},{"$f":"Timing!AU12","v":0},{"$f":"Timing!AV12","v":0},{"$f":"Timing!AW12","v":0},{"$f":"Timing!AX12","v":0},{"$f":"Timing!AY12","v":0},{"$f":"Timing!AZ12","v":0},{"$f":"Timing!BA12","v":0},{"$f":"Timing!BB12","v":0},{"$f":"Timing!BC12","v":0},{"$f":"Timing!BD12","v":0},{"$f":"Timing!BE12","v":0},{"$f":"Timing!BF12","v":0},{"$f":"Timing!BG12","v":0},{"$f":"Timing!BH12","v":0},{"$f":"Timing!BI12","v":0},{"$f":"Timing!BJ12","v":0},{"$f":"Timing!BK12","v":0},{"$f":"Timing!BL12","v":0},{"$f":"Timing!BM12","v":0},{"$f":"Timing!BN12","v":0},{"$f":"Timing!BO12","v":0},{"$f":"Timing!BP12","v":0},{"$f":"Timing!BQ12","v":0},{"$f":"Timing!BR12","v":0},{"$f":"Timing!BS12","v":0},{"$f":"Timing!BT12","v":0},{"$f":"Timing!BU12","v":0},{"$f":"Timing!BV12","v":0},{"$f":"Timing!BW12","v":0},{"$f":"Timing!BX12","v":0},{"$f":"Timing!BY12","v":0},{"$f":"Timing!BZ12","v":0},{"$f":"Timing!CA12","v":0},{"$f":"Timing!CB12","v":0},{"$f":"Timing!CC12","v":0},{"$f":"Timing!CD12","v":0},{"$f":"Timing!CE12","v":0},{"$f":"Timing!CF12","v":0},{"$f":"Timing!CG12","v":0},{"$f":"Timing!CH12","v":0},{"$f":"Timing!CI12","v":0},{"$f":"Timing!CJ12","v":0},{"$f":"Timing!CK12","v":0},{"$f":"Timing!CL12","v":0},{"$f":"Timing!CM12","v":0},{"$f":"Timing!CN12","v":0},{"$f":"Timing!CO12","v":0},{"$f":"Timing!CP12","v":0},{"$f":"Timing!CQ12","v":0},{"$f":"Timing!CR12","v":0},{"$f":"Timing!CS12","v":0},{"$f":"Timing!CT12","v":0},{"$f":"Timing!CU12","v":0},{"$f":"Timing!CV12","v":0},{"$f":"Timing!CW12","v":0},{"$f":"Timing!CX12","v":0},{"$f":"Timing!CY12","v":0},{"$f":"Timing!CZ12","v":0},{"$f":"Timing!DA12","v":0},{"$f":"Timing!DB12","v":0},{"$f":"Timing!DC12","v":0},{"$f":"Timing!DD12","v":0},{"$f":"Timing!DE12","v":0},{"$f":"Timing!DF12","v":0},{"$f":"Timing!DG12","v":0},{"$f":"Timing!DH12","v":0},{"$f":"Timing!DI12","v":0},{"$f":"Timing!DJ12","v":0},{"$f":"Timing!DK12","v":0},{"$f":"Timing!DL12","v":0},{"$f":"Timing!DM12","v":0},{"$f":"Timing!DN12","v":0},{"$f":"Timing!DO12","v":0},{"$f":"Timing!DP12","v":0},{"$f":"Timing!DQ12","v":0},{"$f":"Timing!DR12","v":0},{"$f":"Timing!DS12","v":0},{"$f":"Timing!DT12","v":0},{"$f":"Timing!DU12","v":0},{"$f":"Timing!DV12","v":0},{"$f":"Timing!DW12","v":0},{"$f":"Timing!DX12","v":0},{"$f":"Timing!DY12","v":0},{"$f":"Timing!DZ12","v":0},{"$f":"Timing!EA12","v":0},{"$f":"Timing!EB12","v":0},{"$f":"Timing!EC12","v":0},{"$f":"Timing!ED12","v":0},{"$f":"Timing!EE12","v":0},{"$f":"Timing!EF12","v":0},{"$f":"Timing!EG12","v":0},{"$f":"Timing!EH12","v":0},{"$f":"Timing!EI12","v":0},{"$f":"Timing!EJ12","v":0},{"$f":"Timing!EK12","v":0}]
[null,null,{"$f":"Timing!C13","v":"Production"},"2021-04-01","2044-10-31",null,null,null,null,{"$f":"Timing!J13","v":0},{"$f":"Timing!K13","v":0},{"$f":"Timing!L13","v":0},{"$f":"Timing!M13","v":0},{"$f":"Timing!N13","v":0},{"$f":"Timing!O13","v":0},{"$f":"Timing!P13","v":0},{"$f":"Timing!Q13","v":0},{"$f":"Timing!R13","v":0},{"$f":"Timing!S13","v":0},{"$f":"Timing!T13","v":0},{"$f":"Timing!U13","v":1},{"$f":"Timing!V13","v":1},{"$f":"Timing!W13","v":1},{"$f":"Timing!X13","v":1},{"$f":"Timing!Y13","v":1},{"$f":"Timing!Z13","v":1},{"$f":"Timing!AA13","v":1},{"$f":"Timing!AB13","v":1},{"$f":"Timing!AC13","v":1},{"$f":"Timing!AD13","v":1},{"$f":"Timing!AE13","v":1},{"$f":"Timing!AF13","v":1},{"$f":"Timing!AG13","v":1},{"$f":"Timing!AH13","v":1},{"$f":"Timing!AI13","v":1},{"$f":"Timing!AJ13","v":1},{"$f":"Timing!AK13","v":1},{"$f":"Timing!AL13","v":1},{"$f":"Timing!AM13","v":1},{"$f":"Timing!AN13","v":1},{"$f":"Timing!AO13","v":1},{"$f":"Timing!AP13","v":1},{"$f":"Timing!AQ13","v":1},{"$f":"Timing!AR13","v":1},{"$f":"Timing!AS13","v":1},{"$f":"Timing!AT13","v":1},{"$f":"Timing!AU13","v":1},{"$f":"Timing!AV13","v":1},{"$f":"Timing!AW13","v":1},{"$f":"Timing!AX13","v":1},{"$f":"Timing!AY13","v":1},{"$f":"Timing!AZ13","v":1},{"$f":"Timing!BA13","v":1},{"$f":"Timing!BB13","v":1},{"$f":"Timing!BC13","v":1},{"$f":"Timing!BD13","v":1},{"$f":"Timing!BE13","v":1},{"$f":"Timing!BF13","v":1},{"$f":"Timing!BG13","v":1},{"$f":"Timing!BH13","v":1},{"$f":"Timing!BI13","v":1},{"$f":"Timing!BJ13","v":1},{"$f":"Timing!BK13","v":1},{"$f":"Timing!BL13","v":1},{"$f":"Timing!BM13","v":1},{"$f":"Timing!BN13","v":1},{"$f":"Timing!BO13","v":1},{"$f":"Timing!BP13","v":1},{"$f":"Timing!BQ13","v":1},{"$f":"Timing!BR13","v":1},{"$f":"Timing!BS13","v":1},{"$f":"Timing!BT13","v":1},{"$f":"Timing!BU13","v":1},{"$f":"Timing!BV13","v":1},{"$f":"Timing!BW13","v":1},{"$f":"Timing!BX13","v":1},{"$f":"Timing!BY13","v":1},{"$f":"Timing!BZ13","v":1},{"$f":"Timing!CA13","v":1},{"$f":"Timing!CB13","v":1},{"$f":"Timing!CC13","v":1},{"$f":"Timing!CD13","v":1},{"$f":"Timing!CE13","v":1},{"$f":"Timing!CF13","v":1},{"$f":"Timing!CG13","v":1},{"$f":"Timing!CH13","v":1},{"$f":"Timing!CI13","v":1},{"$f":"Timing!CJ13","v":1},{"$f":"Timing!CK13","v":1},{"$f":"Timing!CL13","v":1},{"$f":"Timing!CM13","v":1},{"$f":"Timing!CN13","v":1},{"$f":"Timing!CO13","v":1},{"$f":"Timing!CP13","v":1},{"$f":"Timing!CQ13","v":1},{"$f":"Timing!CR13","v":1},{"$f":"Timing!CS13","v":1},{"$f":"Timing!CT13","v":1},{"$f":"Timing!CU13","v":1},{"$f":"Timing!CV13","v":1},{"$f":"Timing!CW13","v":1},{"$f":"Timing!CX13","v":1},{"$f":"Timing!CY13","v":1},{"$f":"Timing!CZ13","v":1},{"$f":"Timing!DA13","v":1},{"$f":"Timing!DB13","v":1},{"$f":"Timing!DC13","v":1},{"$f":"Timing!DD13","v":1},{"$f":"Timing!DE13","v":1},{"$f":"Timing!DF13","v":1},{"$f":"Timing!DG13","v":1},{"$f":"Timing!DH13","v":1},{"$f":"Timing!DI13","v":1},{"$f":"Timing!DJ13","v":1},{"$f":"Timing!DK13","v":0},{"$f":"Timing!DL13","v":0},{"$f":"Timing!DM13","v":0},{"$f":"Timing!DN13","v":0},{"$f":"Timing!DO13","v":0},{"$f":"Timing!DP13","v":0},{"$f":"Timing!DQ13","v":0},{"$f":"Timing!DR13","v":0},{"$f":"Timing!DS13","v":0},{"$f":"Timing!DT13","v":0},{"$f":"Timing!DU13","v":0},{"$f":"Timing!DV13","v":0},{"$f":"Timing!DW13","v":0},{"$f":"Timing!DX13","v":0},{"$f":"Timing!DY13","v":0},{"$f":"Timing!DZ13","v":0},{"$f":"Timing!EA13","v":0},{"$f":"Timing!EB13","v":0},{"$f":"Timing!EC13","v":0},{"$f":"Timing!ED13","v":0},{"$f":"Timing!EE13","v":0},{"$f":"Timing!EF13","v":0},{"$f":"Timing!EG13","v":0},{"$f":"Timing!EH13","v":0},{"$f":"Timing!EI13","v":0},{"$f":"Timing!EJ13","v":0},{"$f":"Timing!EK13","v":0}]
[null,null,{"$f":"Timing!C14","v":"Restoration"},"2044-11-01","2046-11-30",null,null,null,null,{"$f":"Timing!J14","v":0},{"$f":"Timing!K14","v":0},{"$f":"Timing!L14","v":0},{"$f":"Timing!M14","v":0},{"$f":"Timing!N14","v":0},{"$f":"Timing!O14","v":0},{"$f":"Timing!P14","v":0},{"$f":"Timing!Q14","v":0},{"$f":"Timing!R14","v":0},{"$f":"Timing!S14","v":0},{"$f":"Timing!T14","v":0},{"$f":"Timing!U14","v":0},{"$f":"Timing!V14","v":0},{"$f":"Timing!W14","v":0},{"$f":"Timing!X14","v":0},{"$f":"Timing!Y14","v":0},{"$f":"Timing!Z14","v":0},{"$f":"Timing!AA14","v":0},{"$f":"Timing!AB14","v":0},{"$f":"Timing!AC14","v":0},{"$f":"Timing!AD14","v":0},{"$f":"Timing!AE14","v":0},{"$f":"Timing!AF14","v":0},{"$f":"Timing!AG14","v":0},{"$f":"Timing!AH14","v":0},{"$f":"Timing!AI14","v":0},{"$f":"Timing!AJ14","v":0},{"$f":"Timing!AK14","v":0},{"$f":"Timing!AL14","v":0},{"$f":"Timing!AM14","v":0},{"$f":"Timing!AN14","v":0},{"$f":"Timing!AO14","v":0},{"$f":"Timing!AP14","v":0},{"$f":"Timing!AQ14","v":0},{"$f":"Timing!AR14","v":0},{"$f":"Timing!AS14","v":0},{"$f":"Timing!AT14","v":0},{"$f":"Timing!AU14","v":0},{"$f":"Timing!AV14","v":0},{"$f":"Timing!AW14","v":0},{"$f":"Timing!AX14","v":0},{"$f":"Timing!AY14","v":0},{"$f":"Timing!AZ14","v":0},{"$f":"Timing!BA14","v":0},{"$f":"Timing!BB14","v":0},{"$f":"Timing!BC14","v":0},{"$f":"Timing!BD14","v":0},{"$f":"Timing!BE14","v":0},{"$f":"Timing!BF14","v":0},{"$f":"Timing!BG14","v":0},{"$f":"Timing!BH14","v":0},{"$f":"Timing!BI14","v":0},{"$f":"Timing!BJ14","v":0},{"$f":"Timing!BK14","v":0},{"$f":"Timing!BL14","v":0},{"$f":"Timing!BM14","v":0},{"$f":"Timing!BN14","v":0},{"$f":"Timing!BO14","v":0},{"$f":"Timing!BP14","v":0},{"$f":"Timing!BQ14","v":0},{"$f":"Timing!BR14","v":0},{"$f":"Timing!BS14","v":0},{"$f":"Timing!BT14","v":0},{"$f":"Timing!BU14","v":0},{"$f":"Timing!BV14","v":0},{"$f":"Timing!BW14","v":0},{"$f":"Timing!BX14","v":0},{"$f":"Timing!BY14","v":0},{"$f":"Timing!BZ14","v":0},{"$f":"Timing!CA14","v":0},{"$f":"Timing!CB14","v":0},{"$f":"Timing!CC14","v":0},{"$f":"Timing!CD14","v":0},{"$f":"Timing!CE14","v":0},{"$f":"Timing!CF14","v":0},{"$f":"Timing!CG14","v":0},{"$f":"Timing!CH14","v":0},{"$f":"Timing!CI14","v":0},{"$f":"Timing!CJ14","v":0},{"$f":"Timing!CK14","v":0},{"$f":"Timing!CL14","v":0},{"$f":"Timing!CM14","v":0},{"$f":"Timing!CN14","v":0},{"$f":"Timing!CO14","v":0},{"$f":"Timing!CP14","v":0},{"$f":"Timing!CQ14","v":0},{"$f":"Timing!CR14","v":0},{"$f":"Timing!CS14","v":0},{"$f":"Timing!CT14","v":0},{"$f":"Timing!CU14","v":0},{"$f":"Timing!CV14","v":0},{"$f":"Timing!CW14","v":0},{"$f":"Timing!CX14","v":0},{"$f":"Timing!CY14","v":0},{"$f":"Timing!CZ14","v":0},{"$f":"Timing!DA14","v":0},{"$f":"Timing!DB14","v":0},{"$f":"Timing!DC14","v":0},{"$f":"Timing!DD14","v":0},{"$f":"Timing!DE14","v":0},{"$f":"Timing!DF14","v":0},{"$f":"Timing!DG14","v":0},{"$f":"Timing!DH14","v":0},{"$f":"Timing!DI14","v":0},{"$f":"Timing!DJ14","v":0},{"$f":"Timing!DK14","v":0},{"$f":"Timing!DL14","v":1},{"$f":"Timing!DM14","v":1},{"$f":"Timing!DN14","v":1},{"$f":"Timing!DO14","v":1},{"$f":"Timing!DP14","v":1},{"$f":"Timing!DQ14","v":1},{"$f":"Timing!DR14","v":1},{"$f":"Timing!DS14","v":0},{"$f":"Timing!DT14","v":0},{"$f":"Timing!DU14","v":0},{"$f":"Timing!DV14","v":0},{"$f":"Timing!DW14","v":0},{"$f":"Timing!DX14","v":0},{"$f":"Timing!DY14","v":0},{"$f":"Timing!DZ14","v":0},{"$f":"Timing!EA14","v":0},{"$f":"Timing!EB14","v":0},{"$f":"Timing!EC14","v":0},{"$f":"Timing!ED14","v":0},{"$f":"Timing!EE14","v":0},{"$f":"Timing!EF14","v":0},{"$f":"Timing!EG14","v":0},{"$f":"Timing!EH14","v":0},{"$f":"Timing!EI14","v":0},{"$f":"Timing!EJ14","v":0},{"$f":"Timing!EK14","v":0}]
[]
[null,null,"Counters"]
[null,null,"LHM"]
[null,null,{"$f":"C6","v":"Production "},"Num#",null,null,null,null,null,{"$f":"MAX(Timing!J27,Timing!J31)","v":1},{"$f":"MAX(Timing!K27,Timing!K31)","v":2},{"$f":"MAX(Timing!L27,Timing!L31)","v":3},{"$f":"MAX(Timing!M27,Timing!M31)","v":4},{"$f":"MAX(Timing!N27,Timing!N31)","v":0},{"$f":"MAX(Timing!O27,Timing!O31)","v":0},{"$f":"MAX(Timing!P27,Timing!P31)","v":0},{"$f":"MAX(Timing!Q27,Timing!Q31)","v":0},{"$f":"MAX(Timing!R27,Timing!R31)","v":0},{"$f":"MAX(Timing!S27,Timing!S31)","v":0},{"$f":"MAX(Timing!T27,Timing!T31)","v":0},{"$f":"MAX(Timing!U27,Timing!U31)","v":1},{"$f":"MAX(Timing!V27,Timing!V31)","v":2},{"$f":"MAX(Timing!W27,Timing!W31)","v":3},{"$f":"MAX(Timing!X27,Timing!X31)","v":4},{"$f":"MAX(Timing!Y27,Timing!Y31)","v":5},{"$f":"MAX(Timing!Z27,Timing!Z31)","v":6},{"$f":"MAX(Timing!AA27,Timing!AA31)","v":7},{"$f":"MAX(Timing!AB27,Timing!AB31)","v":8},{"$f":"MAX(Timing!AC27,Timing!AC31)","v":9},{"$f":"MAX(Timing!AD27,Timing!AD31)","v":10},{"$f":"MAX(Timing!AE27,Timing!AE31)","v":11},{"$f":"MAX(Timing!AF27,Timing!AF31)","v":12},{"$f":"MAX(Timing!AG27,Timing!AG31)","v":13},{"$f":"MAX(Timing!AH27,Timing!AH31)","v":14},{"$f":"MAX(Timing!AI27,Timing!AI31)","v":15},{"$f":"MAX(Timing!AJ27,Timing!AJ31)","v":16},{"$f":"MAX(Timing!AK27,Timing!AK31)","v":17},{"$f":"MAX(Timing!AL27,Timing!AL31)","v":18},{"$f":"MAX(Timing!AM27,Timing!AM31)","v":19},{"$f":"MAX(Timing!AN27,Timing!AN31)","v":20},{"$f":"MAX(Timing!AO27,Timing!AO31)","v":21},{"$f":"MAX(Timing!AP27,Timing!AP31)","v":22},{"$f":"MAX(Timing!AQ27,Timing!AQ31)","v":23},{"$f":"MAX(Timing!AR27,Timing!AR31)","v":24},{"$f":"MAX(Timing!AS27,Timing!AS31)","v":25},{"$f":"MAX(Timing!AT27,Timing!AT31)","v":26},{"$f":"MAX(Timing!AU27,Timing!AU31)","v":27},{"$f":"MAX(Timing!AV27,Timing!AV31)","v":28},{"$f":"MAX(Timing!AW27,Timing!AW31)","v":29},{"$f":"MAX(Timing!AX27,Timing!AX31)","v":30},{"$f":"MAX(Timing!AY27,Timing!AY31)","v":31},{"$f":"MAX(Timing!AZ27,Timing!AZ31)","v":32},{"$f":"MAX(Timing!BA27,Timing!BA31)","v":33},{"$f":"MAX(Timing!BB27,Timing!BB31)","v":34},{"$f":"MAX(Timing!BC27,Timing!BC31)","v":35},{"$f":"MAX(Timing!BD27,Timing!BD31)","v":36},{"$f":"MAX(Timing!BE27,Timing!BE31)","v":37},{"$f":"MAX(Timing!BF27,Timing!BF31)","v":38},{"$f":"MAX(Timing!BG27,Timing!BG31)","v":39},{"$f":"MAX(Timing!BH27,Timing!BH31)","v":40},{"$f":"MAX(Timing!BI27,Timing!BI31)","v":41},{"$f":"MAX(Timing!BJ27,Timing!BJ31)","v":42},{"$f":"MAX(Timing!BK27,Timing!BK31)","v":43},{"$f":"MAX(Timing!BL27,Timing!BL31)","v":44},{"$f":"MAX(Timing!BM27,Timing!BM31)","v":45},{"$f":"MAX(Timing!BN27,Timing!BN31)","v":46},{"$f":"MAX(Timing!BO27,Timing!BO31)","v":47},{"$f":"MAX(Timing!BP27,Timing!BP31)","v":48},{"$f":"MAX(Timing!BQ27,Timing!BQ31)","v":49},{"$f":"MAX(Timing!BR27,Timing!BR31)","v":50},{"$f":"MAX(Timing!BS27,Timing!BS31)","v":51},{"$f":"MAX(Timing!BT27,Timing!BT31)","v":52},{"$f":"MAX(Timing!BU27,Timing!BU31)","v":53},{"$f":"MAX(Timing!BV27,Timing!BV31)","v":54},{"$f":"MAX(Timing!BW27,Timing!BW31)","v":55},{"$f":"MAX(Timing!BX27,Timing!BX31)","v":56},{"$f":"MAX(Timing!BY27,Timing!BY31)","v":57},{"$f":"MAX(Timing!BZ27,Timing!BZ31)","v":58},{"$f":"MAX(Timing!CA27,Timing!CA31)","v":59},{"$f":"MAX(Timing!CB27,Timing!CB31)","v":60},{"$f":"MAX(Timing!CC27,Timing!CC31)","v":61},{"$f":"MAX(Timing!CD27,Timing!CD31)","v":62},{"$f":"MAX(Timing!CE27,Timing!CE31)","v":63},{"$f":"MAX(Timing!CF27,Timing!CF31)","v":64},{"$f":"MAX(Timing!CG27,Timing!CG31)","v":65},{"$f":"MAX(Timing!CH27,Timing!CH31)","v":66},{"$f":"MAX(Timing!CI27,Timing!CI31)","v":67},{"$f":"MAX(Timing!CJ27,Timing!CJ31)","v":68},{"$f":"MAX(Timing!CK27,Timing!CK31)","v":69},{"$f":"MAX(Timing!CL27,Timing!CL31)","v":70},{"$f":"MAX(Timing!CM27,Timing!CM31)","v":71},{"$f":"MAX(Timing!CN27,Timing!CN31)","v":72},{"$f":"MAX(Timing!CO27,Timing!CO31)","v":73},{"$f":"MAX(Timing!CP27,Timing!CP31)","v":74},{"$f":"MAX(Timing!CQ27,Timing!CQ31)","v":75},{"$f":"MAX(Timing!CR27,Timing!CR31)","v":76},{"$f":"MAX(Timing!CS27,Timing!CS31)","v":77},{"$f":"MAX(Timing!CT27,Timing!CT31)","v":78},{"$f":"MAX(Timing!CU27,Timing!CU31)","v":79},{"$f":"MAX(Timing!CV27,Timing!CV31)","v":80},{"$f":"MAX(Timing!CW27,Timing!CW31)","v":81},{"$f":"MAX(Timing!CX27,Timing!CX31)","v":82},{"$f":"MAX(Timing!CY27,Timing!CY31)","v":83},{"$f":"MAX(Timing!CZ27,Timing!CZ31)","v":84},{"$f":"MAX(Timing!DA27,Timing!DA31)","v":85},{"$f":"MAX(Timing!DB27,Timing!DB31)","v":86},{"$f":"MAX(Timing!DC27,Timing!DC31)","v":87},{"$f":"MAX(Timing!DD27,Timing!DD31)","v":88},{"$f":"MAX(Timing!DE27,Timing!DE31)","v":89},{"$f":"MAX(Timing!DF27,Timing!DF31)","v":90},{"$f":"MAX(Timing!DG27,Timing!DG31)","v":91},{"$f":"MAX(Timing!DH27,Timing!DH31)","v":92},{"$f":"MAX(Timing!DI27,Timing!DI31)","v":93},{"$f":"MAX(Timing!DJ27,Timing!DJ31)","v":94},{"$f":"MAX(Timing!DK27,Timing!DK31)","v":0},{"$f":"MAX(Timing!DL27,Timing!DL31)","v":0},{"$f":"MAX(Timing!DM27,Timing!DM31)","v":0},{"$f":"MAX(Timing!DN27,Timing!DN31)","v":0},{"$f":"MAX(Timing!DO27,Timing!DO31)","v":0},{"$f":"MAX(Timing!DP27,Timing!DP31)","v":0},{"$f":"MAX(Timing!DQ27,Timing!DQ31)","v":0},{"$f":"MAX(Timing!DR27,Timing!DR31)","v":0},{"$f":"MAX(Timing!DS27,Timing!DS31)","v":0},{"$f":"MAX(Timing!DT27,Timing!DT31)","v":0},{"$f":"MAX(Timing!DU27,Timing!DU31)","v":0},{"$f":"MAX(Timing!DV27,Timing!DV31)","v":0},{"$f":"MAX(Timing!DW27,Timing!DW31)","v":0},{"$f":"MAX(Timing!DX27,Timing!DX31)","v":0},{"$f":"MAX(Timing!DY27,Timing!DY31)","v":0},{"$f":"MAX(Timing!DZ27,Timing!DZ31)","v":0},{"$f":"MAX(Timing!EA27,Timing!EA31)","v":0},{"$f":"MAX(Timing!EB27,Timing!EB31)","v":0},{"$f":"MAX(Timing!EC27,Timing!EC31)","v":0},{"$f":"MAX(Timing!ED27,Timing!ED31)","v":0},{"$f":"MAX(Timing!EE27,Timing!EE31)","v":0},{"$f":"MAX(Timing!EF27,Timing!EF31)","v":0},{"$f":"MAX(Timing!EG27,Timing!EG31)","v":0},{"$f":"MAX(Timing!EH27,Timing!EH31)","v":0},{"$f":"MAX(Timing!EI27,Timing!EI31)","v":0},{"$f":"MAX(Timing!EJ27,Timing!EJ31)","v":0},{"$f":"MAX(Timing!EK27,Timing!EK31)","v":0}]
[]
[null,null,"BUP","Num#",null,null,null,null,null,{"$f":"Timing!J25","v":1},{"$f":"Timing!K25","v":2},{"$f":"Timing!L25","v":3},{"$f":"Timing!M25","v":4},{"$f":"Timing!N25","v":5},{"$f":"Timing!O25","v":6},{"$f":"Timing!P25","v":0},{"$f":"Timing!Q25","v":0},{"$f":"Timing!R25","v":0},{"$f":"Timing!S25","v":0},{"$f":"Timing!T25","v":0},{"$f":"Timing!U25","v":0},{"$f":"Timing!V25","v":0},{"$f":"Timing!W25","v":0},{"$f":"Timing!X25","v":0},{"$f":"Timing!Y25","v":0},{"$f":"Timing!Z25","v":0},{"$f":"Timing!AA25","v":0},{"$f":"Timing!AB25","v":0},{"$f":"Timing!AC25","v":0},{"$f":"Timing!AD25","v":0},{"$f":"Timing!AE25","v":0},{"$f":"Timing!AF25","v":0},{"$f":"Timing!AG25","v":0},{"$f":"Timing!AH25","v":0},{"$f":"Timing!AI25","v":0},{"$f":"Timing!AJ25","v":0},{"$f":"Timing!AK25","v":0},{"$f":"Timing!AL25","v":0},{"$f":"Timing!AM25","v":0},{"$f":"Timing!AN25","v":0},{"$f":"Timing!AO25","v":0},{"$f":"Timing!AP25","v":0},{"$f":"Timing!AQ25","v":0},{"$f":"Timing!AR25","v":0},{"$f":"Timing!AS25","v":0},{"$f":"Timing!AT25","v":0},{"$f":"Timing!AU25","v":0},{"$f":"Timing!AV25","v":0},{"$f":"Timing!AW25","v":0},{"$f":"Timing!AX25","v":0},{"$f":"Timing!AY25","v":0},{"$f":"Timing!AZ25","v":0},{"$f":"Timing!BA25","v":0},{"$f":"Timing!BB25","v":0},{"$f":"Timing!BC25","v":0},{"$f":"Timing!BD25","v":0},{"$f":"Timing!BE25","v":0},{"$f":"Timing!BF25","v":0},{"$f":"Timing!BG25","v":0},{"$f":"Timing!BH25","v":0},{"$f":"Timing!BI25","v":0},{"$f":"Timing!BJ25","v":0},{"$f":"Timing!BK25","v":0},{"$f":"Timing!BL25","v":0},{"$f":"Timing!BM25","v":0},{"$f":"Timing!BN25","v":0},{"$f":"Timing!BO25","v":0},{"$f":"Timing!BP25","v":0},{"$f":"Timing!BQ25","v":0},{"$f":"Timing!BR25","v":0},{"$f":"Timing!BS25","v":0},{"$f":"Timing!BT25","v":0},{"$f":"Timing!BU25","v":0},{"$f":"Timing!BV25","v":0},{"$f":"Timing!BW25","v":0},{"$f":"Timing!BX25","v":0},{"$f":"Timing!BY25","v":0},{"$f":"Timing!BZ25","v":0},{"$f":"Timing!CA25","v":0},{"$f":"Timing!CB25","v":0},{"$f":"Timing!CC25","v":0},{"$f":"Timing!CD25","v":0},{"$f":"Timing!CE25","v":0},{"$f":"Timing!CF25","v":0},{"$f":"Timing!CG25","v":0},{"$f":"Timing!CH25","v":0},{"$f":"Timing!CI25","v":0},{"$f":"Timing!CJ25","v":0},{"$f":"Timing!CK25","v":0},{"$f":"Timing!CL25","v":0},{"$f":"Timing!CM25","v":0},{"$f":"Timing!CN25","v":0},{"$f":"Timing!CO25","v":0},{"$f":"Timing!CP25","v":0},{"$f":"Timing!CQ25","v":0},{"$f":"Timing!CR25","v":0},{"$f":"Timing!CS25","v":0},{"$f":"Timing!CT25","v":0},{"$f":"Timing!CU25","v":0},{"$f":"Timing!CV25","v":0},{"$f":"Timing!CW25","v":0},{"$f":"Timing!CX25","v":0},{"$f":"Timing!CY25","v":0},{"$f":"Timing!CZ25","v":0},{"$f":"Timing!DA25","v":0},{"$f":"Timing!DB25","v":0},{"$f":"Timing!DC25","v":0},{"$f":"Timing!DD25","v":0},{"$f":"Timing!DE25","v":0},{"$f":"Timing!DF25","v":0},{"$f":"Timing!DG25","v":0},{"$f":"Timing!DH25","v":0},{"$f":"Timing!DI25","v":0},{"$f":"Timing!DJ25","v":0},{"$f":"Timing!DK25","v":0},{"$f":"Timing!DL25","v":0},{"$f":"Timing!DM25","v":0},{"$f":"Timing!DN25","v":0},{"$f":"Timing!DO25","v":0},{"$f":"Timing!DP25","v":0},{"$f":"Timing!DQ25","v":0},{"$f":"Timing!DR25","v":0},{"$f":"Timing!DS25","v":0},{"$f":"Timing!DT25","v":0},{"$f":"Timing!DU25","v":0},{"$f":"Timing!DV25","v":0},{"$f":"Timing!DW25","v":0},{"$f":"Timing!DX25","v":0},{"$f":"Timing!DY25","v":0},{"$f":"Timing!DZ25","v":0},{"$f":"Timing!EA25","v":0},{"$f":"Timing!EB25","v":0},{"$f":"Timing!EC25","v":0},{"$f":"Timing!ED25","v":0},{"$f":"Timing!EE25","v":0},{"$f":"Timing!EF25","v":0},{"$f":"Timing!EG25","v":0},{"$f":"Timing!EH25","v":0},{"$f":"Timing!EI25","v":0},{"$f":"Timing!EJ25","v":0},{"$f":"Timing!EK25","v":0}]
[null,null,"Care & Maintenance ","Num#",null,null,null,null,null,{"$f":"Timing!J28","v":0},{"$f":"Timing!K28","v":0},{"$f":"Timing!L28","v":0},{"$f":"Timing!M28","v":0},{"$f":"Timing!N28","v":1},{"$f":"Timing!O28","v":0},{"$f":"Timing!P28","v":0},{"$f":"Timing!Q28","v":0},{"$f":"Timing!R28","v":0},{"$f":"Timing!S28","v":0},{"$f":"Timing!T28","v":0},{"$f":"Timing!U28","v":0},{"$f":"Timing!V28","v":0},{"$f":"Timing!W28","v":0},{"$f":"Timing!X28","v":0},{"$f":"Timing!Y28","v":0},{"$f":"Timing!Z28","v":0},{"$f":"Timing!AA28","v":0},{"$f":"Timing!AB28","v":0},{"$f":"Timing!AC28","v":0},{"$f":"Timing!AD28","v":0},{"$f":"Timing!AE28","v":0},{"$f":"Timing!AF28","v":0},{"$f":"Timing!AG28","v":0},{"$f":"Timing!AH28","v":0},{"$f":"Timing!AI28","v":0},{"$f":"Timing!AJ28","v":0},{"$f":"Timing!AK28","v":0},{"$f":"Timing!AL28","v":0},{"$f":"Timing!AM28","v":0},{"$f":"Timing!AN28","v":0},{"$f":"Timing!AO28","v":0},{"$f":"Timing!AP28","v":0},{"$f":"Timing!AQ28","v":0},{"$f":"Timing!AR28","v":0},{"$f":"Timing!AS28","v":0},{"$f":"Timing!AT28","v":0},{"$f":"Timing!AU28","v":0},{"$f":"Timing!AV28","v":0},{"$f":"Timing!AW28","v":0},{"$f":"Timing!AX28","v":0},{"$f":"Timing!AY28","v":0},{"$f":"Timing!AZ28","v":0},{"$f":"Timing!BA28","v":0},{"$f":"Timing!BB28","v":0},{"$f":"Timing!BC28","v":0},{"$f":"Timing!BD28","v":0},{"$f":"Timing!BE28","v":0},{"$f":"Timing!BF28","v":0},{"$f":"Timing!BG28","v":0},{"$f":"Timing!BH28","v":0},{"$f":"Timing!BI28","v":0},{"$f":"Timing!BJ28","v":0},{"$f":"Timing!BK28","v":0},{"$f":"Timing!BL28","v":0},{"$f":"Timing!BM28","v":0},{"$f":"Timing!BN28","v":0},{"$f":"Timing!BO28","v":0},{"$f":"Timing!BP28","v":0},{"$f":"Timing!BQ28","v":0},{"$f":"Timing!BR28","v":0},{"$f":"Timing!BS28","v":0},{"$f":"Timing!BT28","v":0},{"$f":"Timing!BU28","v":0},{"$f":"Timing!BV28","v":0},{"$f":"Timing!BW28","v":0},{"$f":"Timing!BX28","v":0},{"$f":"Timing!BY28","v":0},{"$f":"Timing!BZ28","v":0},{"$f":"Timing!CA28","v":0},{"$f":"Timing!CB28","v":0},{"$f":"Timing!CC28","v":0},{"$f":"Timing!CD28","v":0},{"$f":"Timing!CE28","v":0},{"$f":"Timing!CF28","v":0},{"$f":"Timing!CG28","v":0},{"$f":"Timing!CH28","v":0},{"$f":"Timing!CI28","v":0},{"$f":"Timing!CJ28","v":0},{"$f":"Timing!CK28","v":0},{"$f":"Timing!CL28","v":0},{"$f":"Timing!CM28","v":0},{"$f":"Timing!CN28","v":0},{"$f":"Timing!CO28","v":0},{"$f":"Timing!CP28","v":0},{"$f":"Timing!CQ28","v":0},{"$f":"Timing!CR28","v":0},{"$f":"Timing!CS28","v":0},{"$f":"Timing!CT28","v":0},{"$f":"Timing!CU28","v":0},{"$f":"Timing!CV28","v":0},{"$f":"Timing!CW28","v":0},{"$f":"Timing!CX28","v":0},{"$f":"Timing!CY28","v":0},{"$f":"Timing!CZ28","v":0},{"$f":"Timing!DA28","v":0},{"$f":"Timing!DB28","v":0},{"$f":"Timing!DC28","v":0},{"$f":"Timing!DD28","v":0},{"$f":"Timing!DE28","v":0},{"$f":"Timing!DF28","v":0},{"$f":"Timing!DG28","v":0},{"$f":"Timing!DH28","v":0},{"$f":"Timing!DI28","v":0},{"$f":"Timing!DJ28","v":0},{"$f":"Timing!DK28","v":0},{"$f":"Timing!DL28","v":0},{"$f":"Timing!DM28","v":0},{"$f":"Timing!DN28","v":0},{"$f":"Timing!DO28","v":0},{"$f":"Timing!DP28","v":0},{"$f":"Timing!DQ28","v":0},{"$f":"Timing!DR28","v":0},{"$f":"Timing!DS28","v":0},{"$f":"Timing!DT28","v":0},{"$f":"Timing!DU28","v":0},{"$f":"Timing!DV28","v":0},{"$f":"Timing!DW28","v":0},{"$f":"Timing!DX28","v":0},{"$f":"Timing!DY28","v":0},{"$f":"Timing!DZ28","v":0},{"$f":"Timing!EA28","v":0},{"$f":"Timing!EB28","v":0},{"$f":"Timing!EC28","v":0},{"$f":"Timing!ED28","v":0},{"$f":"Timing!EE28","v":0},{"$f":"Timing!EF28","v":0},{"$f":"Timing!EG28","v":0},{"$f":"Timing!EH28","v":0},{"$f":"Timing!EI28","v":0},{"$f":"Timing!EJ28","v":0},{"$f":"Timing!EK28","v":0}]
[null,null,{"$f":"'Inputs - 2'!C32","v":"Restart from C&M"},"Num#",null,null,null,null,null,{"$f":"Timing!J30","v":0},{"$f":"Timing!K30","v":0},{"$f":"Timing!L30","v":0},{"$f":"Timing!M30","v":0},{"$f":"Timing!N30","v":0},{"$f":"Timing!O30","v":0},{"$f":"Timing!P30","v":0},{"$f":"Timing!Q30","v":0},{"$f":"Timing!R30","v":0},{"$f":"Timing!S30","v":1},{"$f":"Timing!T30","v":2},{"$f":"Timing!U30","v":0},{"$f":"Timing!V30","v":0},{"$f":"Timing!W30","v":0},{"$f":"Timing!X30","v":0},{"$f":"Timing!Y30","v":0},{"$f":"Timing!Z30","v":0},{"$f":"Timing!AA30","v":0},{"$f":"Timing!AB30","v":0},{"$f":"Timing!AC30","v":0},{"$f":"Timing!AD30","v":0},{"$f":"Timing!AE30","v":0},{"$f":"Timing!AF30","v":0},{"$f":"Timing!AG30","v":0},{"$f":"Timing!AH30","v":0},{"$f":"Timing!AI30","v":0},{"$f":"Timing!AJ30","v":0},{"$f":"Timing!AK30","v":0},{"$f":"Timing!AL30","v":0},{"$f":"Timing!AM30","v":0},{"$f":"Timing!AN30","v":0},{"$f":"Timing!AO30","v":0},{"$f":"Timing!AP30","v":0},{"$f":"Timing!AQ30","v":0},{"$f":"Timing!AR30","v":0},{"$f":"Timing!AS30","v":0},{"$f":"Timing!AT30","v":0},{"$f":"Timing!AU30","v":0},{"$f":"Timing!AV30","v":0},{"$f":"Timing!AW30","v":0},{"$f":"Timing!AX30","v":0},{"$f":"Timing!AY30","v":0},{"$f":"Timing!AZ30","v":0},{"$f":"Timing!BA30","v":0},{"$f":"Timing!BB30","v":0},{"$f":"Timing!BC30","v":0},{"$f":"Timing!BD30","v":0},{"$f":"Timing!BE30","v":0},{"$f":"Timing!BF30","v":0},{"$f":"Timing!BG30","v":0},{"$f":"Timing!BH30","v":0},{"$f":"Timing!BI30","v":0},{"$f":"Timing!BJ30","v":0},{"$f":"Timing!BK30","v":0},{"$f":"Timing!BL30","v":0},{"$f":"Timing!BM30","v":0},{"$f":"Timing!BN30","v":0},{"$f":"Timing!BO30","v":0},{"$f":"Timing!BP30","v":0},{"$f":"Timing!BQ30","v":0},{"$f":"Timing!BR30","v":0},{"$f":"Timing!BS30","v":0},{"$f":"Timing!BT30","v":0},{"$f":"Timing!BU30","v":0},{"$f":"Timing!BV30","v":0},{"$f":"Timing!BW30","v":0},{"$f":"Timing!BX30","v":0},{"$f":"Timing!BY30","v":0},{"$f":"Timing!BZ30","v":0},{"$f":"Timing!CA30","v":0},{"$f":"Timing!CB30","v":0},{"$f":"Timing!CC30","v":0},{"$f":"Timing!CD30","v":0},{"$f":"Timing!CE30","v":0},{"$f":"Timing!CF30","v":0},{"$f":"Timing!CG30","v":0},{"$f":"Timing!CH30","v":0},{"$f":"Timing!CI30","v":0},{"$f":"Timing!CJ30","v":0},{"$f":"Timing!CK30","v":0},{"$f":"Timing!CL30","v":0},{"$f":"Timing!CM30","v":0},{"$f":"Timing!CN30","v":0},{"$f":"Timing!CO30","v":0},{"$f":"Timing!CP30","v":0},{"$f":"Timing!CQ30","v":0},{"$f":"Timing!CR30","v":0},{"$f":"Timing!CS30","v":0},{"$f":"Timing!CT30","v":0},{"$f":"Timing!CU30","v":0},{"$f":"Timing!CV30","v":0},{"$f":"Timing!CW30","v":0},{"$f":"Timing!CX30","v":0},{"$f":"Timing!CY30","v":0},{"$f":"Timing!CZ30","v":0},{"$f":"Timing!DA30","v":0},{"$f":"Timing!DB30","v":0},{"$f":"Timing!DC30","v":0},{"$f":"Timing!DD30","v":0},{"$f":"Timing!DE30","v":0},{"$f":"Timing!DF30","v":0},{"$f":"Timing!DG30","v":0},{"$f":"Timing!DH30","v":0},{"$f":"Timing!DI30","v":0},{"$f":"Timing!DJ30","v":0},{"$f":"Timing!DK30","v":0},{"$f":"Timing!DL30","v":0},{"$f":"Timing!DM30","v":0},{"$f":"Timing!DN30","v":0},{"$f":"Timing!DO30","v":0},{"$f":"Timing!DP30","v":0},{"$f":"Timing!DQ30","v":0},{"$f":"Timing!DR30","v":0},{"$f":"Timing!DS30","v":0},{"$f":"Timing!DT30","v":0},{"$f":"Timing!DU30","v":0},{"$f":"Timing!DV30","v":0},{"$f":"Timing!DW30","v":0},{"$f":"Timing!DX30","v":0},{"$f":"Timing!DY30","v":0},{"$f":"Timing!DZ30","v":0},{"$f":"Timing!EA30","v":0},{"$f":"Timing!EB30","v":0},{"$f":"Timing!EC30","v":0},{"$f":"Timing!ED30","v":0},{"$f":"Timing!EE30","v":0},{"$f":"Timing!EF30","v":0},{"$f":"Timing!EG30","v":0},{"$f":"Timing!EH30","v":0},{"$f":"Timing!EI30","v":0},{"$f":"Timing!EJ30","v":0},{"$f":"Timing!EK30","v":0}]
[null,null,"Year","Num#",null,null,null,null,null,{"$f":"Timing!J36","v":2018},{"$f":"Timing!K36","v":2018},{"$f":"Timing!L36","v":2019},{"$f":"Timing!M36","v":2019},{"$f":"Timing!N36","v":2019},{"$f":"Timing!O36","v":2019},{"$f":"Timing!P36","v":2020},{"$f":"Timing!Q36","v":2020},{"$f":"Timing!R36","v":2020},{"$f":"Timing!S36","v":2020},{"$f":"Timing!T36","v":2021},{"$f":"Timing!U36","v":2021},{"$f":"Timing!V36","v":2021},{"$f":"Timing!W36","v":2021},{"$f":"Timing!X36","v":2022},{"$f":"Timing!Y36","v":2022},{"$f":"Timing!Z36","v":2022},{"$f":"Timing!AA36","v":2022},{"$f":"Timing!AB36","v":2023},{"$f":"Timing!AC36","v":2023},{"$f":"Timing!AD36","v":2023},{"$f":"Timing!AE36","v":2023},{"$f":"Timing!AF36","v":2024},{"$f":"Timing!AG36","v":2024},{"$f":"Timing!AH36","v":2024},{"$f":"Timing!AI36","v":2024},{"$f":"Timing!AJ36","v":2025},{"$f":"Timing!AK36","v":2025},{"$f":"Timing!AL36","v":2025},{"$f":"Timing!AM36","v":2025},{"$f":"Timing!AN36","v":2026},{"$f":"Timing!AO36","v":2026},{"$f":"Timing!AP36","v":2026},{"$f":"Timing!AQ36","v":2026},{"$f":"Timing!AR36","v":2027},{"$f":"Timing!AS36","v":2027},{"$f":"Timing!AT36","v":2027},{"$f":"Timing!AU36","v":2027},{"$f":"Timing!AV36","v":2028},{"$f":"Timing!AW36","v":2028},{"$f":"Timing!AX36","v":2028},{"$f":"Timing!AY36","v":2028},{"$f":"Timing!AZ36","v":2029},{"$f":"Timing!BA36","v":2029},{"$f":"Timing!BB36","v":2029},{"$f":"Timing!BC36","v":2029},{"$f":"Timing!BD36","v":2030},{"$f":"Timing!BE36","v":2030},{"$f":"Timing!BF36","v":2030},{"$f":"Timing!BG36","v":2030},{"$f":"Timing!BH36","v":2031},{"$f":"Timing!BI36","v":2031},{"$f":"Timing!BJ36","v":2031},{"$f":"Timing!BK36","v":2031},{"$f":"Timing!BL36","v":2032},{"$f":"Timing!BM36","v":2032},{"$f":"Timing!BN36","v":2032},{"$f":"Timing!BO36","v":2032},{"$f":"Timing!BP36","v":2033},{"$f":"Timing!BQ36","v":2033},{"$f":"Timing!BR36","v":2033},{"$f":"Timing!BS36","v":2033},{"$f":"Timing!BT36","v":2034},{"$f":"Timing!BU36","v":2034},{"$f":"Timing!BV36","v":2034},{"$f":"Timing!BW36","v":2034},{"$f":"Timing!BX36","v":2035},{"$f":"Timing!BY36","v":2035},{"$f":"Timing!BZ36","v":2035},{"$f":"Timing!CA36","v":2035},{"$f":"Timing!CB36","v":2036},{"$f":"Timing!CC36","v":2036},{"$f":"Timing!CD36","v":2036},{"$f":"Timing!CE36","v":2036},{"$f":"Timing!CF36","v":2037},{"$f":"Timing!CG36","v":2037},{"$f":"Timing!CH36","v":2037},{"$f":"Timing!CI36","v":2037},{"$f":"Timing!CJ36","v":2038},{"$f":"Timing!CK36","v":2038},{"$f":"Timing!CL36","v":2038},{"$f":"Timing!CM36","v":2038},{"$f":"Timing!CN36","v":2039},{"$f":"Timing!CO36","v":2039},{"$f":"Timing!CP36","v":2039},{"$f":"Timing!CQ36","v":2039},{"$f":"Timing!CR36","v":2040},{"$f":"Timing!CS36","v":2040},{"$f":"Timing!CT36","v":2040},{"$f":"Timing!CU36","v":2040},{"$f":"Timing!CV36","v":2041},{"$f":"Timing!CW36","v":2041},{"$f":"Timing!CX36","v":2041},{"$f":"Timing!CY36","v":2041},{"$f":"Timing!CZ36","v":2042},{"$f":"Timing!DA36","v":2042},{"$f":"Timing!DB36","v":2042},{"$f":"Timing!DC36","v":2042},{"$f":"Timing!DD36","v":2043},{"$f":"Timing!DE36","v":2043},{"$f":"Timing!DF36","v":2043},{"$f":"Timing!DG36","v":2043},{"$f":"Timing!DH36","v":2044},{"$f":"Timing!DI36","v":2044},{"$f":"Timing!DJ36","v":2044},{"$f":"Timing!DK36","v":2044},{"$f":"Timing!DL36","v":2045},{"$f":"Timing!DM36","v":2045},{"$f":"Timing!DN36","v":2045},{"$f":"Timing!DO36","v":2045},{"$f":"Timing!DP36","v":2046},{"$f":"Timing!DQ36","v":2046},{"$f":"Timing!DR36","v":2046},{"$f":"Timing!DS36","v":2046},{"$f":"Timing!DT36","v":2047},{"$f":"Timing!DU36","v":2047},{"$f":"Timing!DV36","v":2047},{"$f":"Timing!DW36","v":2047},{"$f":"Timing!DX36","v":2048},{"$f":"Timing!DY36","v":2048},{"$f":"Timing!DZ36","v":2048},{"$f":"Timing!EA36","v":2048},{"$f":"Timing!EB36","v":2049},{"$f":"Timing!EC36","v":2049},{"$f":"Timing!ED36","v":2049},{"$f":"Timing!EE36","v":2049},{"$f":"Timing!EF36","v":2050},{"$f":"Timing!EG36","v":2050},{"$f":"Timing!EH36","v":2050},{"$f":"Timing!EI36","v":2050},{"$f":"Timing!EJ36","v":2051},{"$f":"Timing!EK36","v":2051}]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"Timing!J37","v":92},{"$f":"Timing!K37","v":92},{"$f":"Timing!L37","v":90},{"$f":"Timing!M37","v":91},{"$f":"Timing!N37","v":92},{"$f":"Timing!O37","v":92},{"$f":"Timing!P37","v":91},{"$f":"Timing!Q37","v":91},{"$f":"Timing!R37","v":92},{"$f":"Timing!S37","v":92},{"$f":"Timing!T37","v":90},{"$f":"Timing!U37","v":91},{"$f":"Timing!V37","v":92},{"$f":"Timing!W37","v":92},{"$f":"Timing!X37","v":90},{"$f":"Timing!Y37","v":91},{"$f":"Timing!Z37","v":92},{"$f":"Timing!AA37","v":92},{"$f":"Timing!AB37","v":90},{"$f":"Timing!AC37","v":91},{"$f":"Timing!AD37","v":92},{"$f":"Timing!AE37","v":92},{"$f":"Timing!AF37","v":91},{"$f":"Timing!AG37","v":91},{"$f":"Timing!AH37","v":92},{"$f":"Timing!AI37","v":92},{"$f":"Timing!AJ37","v":90},{"$f":"Timing!AK37","v":91},{"$f":"Timing!AL37","v":92},{"$f":"Timing!AM37","v":92},{"$f":"Timing!AN37","v":90},{"$f":"Timing!AO37","v":91},{"$f":"Timing!AP37","v":92},{"$f":"Timing!AQ37","v":92},{"$f":"Timing!AR37","v":90},{"$f":"Timing!AS37","v":91},{"$f":"Timing!AT37","v":92},{"$f":"Timing!AU37","v":92},{"$f":"Timing!AV37","v":91},{"$f":"Timing!AW37","v":91},{"$f":"Timing!AX37","v":92},{"$f":"Timing!AY37","v":92},{"$f":"Timing!AZ37","v":90},{"$f":"Timing!BA37","v":91},{"$f":"Timing!BB37","v":92},{"$f":"Timing!BC37","v":92},{"$f":"Timing!BD37","v":90},{"$f":"Timing!BE37","v":91},{"$f":"Timing!BF37","v":92},{"$f":"Timing!BG37","v":92},{"$f":"Timing!BH37","v":90},{"$f":"Timing!BI37","v":91},{"$f":"Timing!BJ37","v":92},{"$f":"Timing!BK37","v":92},{"$f":"Timing!BL37","v":91},{"$f":"Timing!BM37","v":91},{"$f":"Timing!BN37","v":92},{"$f":"Timing!BO37","v":92},{"$f":"Timing!BP37","v":90},{"$f":"Timing!BQ37","v":91},{"$f":"Timing!BR37","v":92},{"$f":"Timing!BS37","v":92},{"$f":"Timing!BT37","v":90},{"$f":"Timing!BU37","v":91},{"$f":"Timing!BV37","v":92},{"$f":"Timing!BW37","v":92},{"$f":"Timing!BX37","v":90},{"$f":"Timing!BY37","v":91},{"$f":"Timing!BZ37","v":92},{"$f":"Timing!CA37","v":92},{"$f":"Timing!CB37","v":91},{"$f":"Timing!CC37","v":91},{"$f":"Timing!CD37","v":92},{"$f":"Timing!CE37","v":92},{"$f":"Timing!CF37","v":90},{"$f":"Timing!CG37","v":91},{"$f":"Timing!CH37","v":92},{"$f":"Timing!CI37","v":92},{"$f":"Timing!CJ37","v":90},{"$f":"Timing!CK37","v":91},{"$f":"Timing!CL37","v":92},{"$f":"Timing!CM37","v":92},{"$f":"Timing!CN37","v":90},{"$f":"Timing!CO37","v":91},{"$f":"Timing!CP37","v":92},{"$f":"Timing!CQ37","v":92},{"$f":"Timing!CR37","v":91},{"$f":"Timing!CS37","v":91},{"$f":"Timing!CT37","v":92},{"$f":"Timing!CU37","v":92},{"$f":"Timing!CV37","v":90},{"$f":"Timing!CW37","v":91},{"$f":"Timing!CX37","v":92},{"$f":"Timing!CY37","v":92},{"$f":"Timing!CZ37","v":90},{"$f":"Timing!DA37","v":91},{"$f":"Timing!DB37","v":92},{"$f":"Timing!DC37","v":92},{"$f":"Timing!DD37","v":90},{"$f":"Timing!DE37","v":91},{"$f":"Timing!DF37","v":92},{"$f":"Timing!DG37","v":92},{"$f":"Timing!DH37","v":91},{"$f":"Timing!DI37","v":91},{"$f":"Timing!DJ37","v":92},{"$f":"Timing!DK37","v":92},{"$f":"Timing!DL37","v":90},{"$f":"Timing!DM37","v":91},{"$f":"Timing!DN37","v":92},{"$f":"Timing!DO37","v":92},{"$f":"Timing!DP37","v":90},{"$f":"Timing!DQ37","v":91},{"$f":"Timing!DR37","v":92},{"$f":"Timing!DS37","v":92},{"$f":"Timing!DT37","v":90},{"$f":"Timing!DU37","v":91},{"$f":"Timing!DV37","v":92},{"$f":"Timing!DW37","v":92},{"$f":"Timing!DX37","v":91},{"$f":"Timing!DY37","v":91},{"$f":"Timing!DZ37","v":92},{"$f":"Timing!EA37","v":92},{"$f":"Timing!EB37","v":90},{"$f":"Timing!EC37","v":91},{"$f":"Timing!ED37","v":92},{"$f":"Timing!EE37","v":92},{"$f":"Timing!EF37","v":90},{"$f":"Timing!EG37","v":91},{"$f":"Timing!EH37","v":92},{"$f":"Timing!EI37","v":92},{"$f":"Timing!EJ37","v":90},{"$f":"Timing!EK37","v":91}]
[]
[null,null,"KM"]
[null,null,{"$f":"C15","v":"Production "},"Num#",null,null,null,null,null,{"$f":"Timing!J44","v":0},{"$f":"Timing!K44","v":0},{"$f":"Timing!L44","v":0},{"$f":"Timing!M44","v":0},{"$f":"Timing!N44","v":0},{"$f":"Timing!O44","v":0},{"$f":"Timing!P44","v":0},{"$f":"Timing!Q44","v":0},{"$f":"Timing!R44","v":0},{"$f":"Timing!S44","v":0},{"$f":"Timing!T44","v":0},{"$f":"Timing!U44","v":0},{"$f":"Timing!V44","v":0},{"$f":"Timing!W44","v":0},{"$f":"Timing!X44","v":1},{"$f":"Timing!Y44","v":2},{"$f":"Timing!Z44","v":3},{"$f":"Timing!AA44","v":4},{"$f":"Timing!AB44","v":5},{"$f":"Timing!AC44","v":6},{"$f":"Timing!AD44","v":7},{"$f":"Timing!AE44","v":8},{"$f":"Timing!AF44","v":9},{"$f":"Timing!AG44","v":10},{"$f":"Timing!AH44","v":11},{"$f":"Timing!AI44","v":12},{"$f":"Timing!AJ44","v":13},{"$f":"Timing!AK44","v":14},{"$f":"Timing!AL44","v":15},{"$f":"Timing!AM44","v":16},{"$f":"Timing!AN44","v":17},{"$f":"Timing!AO44","v":18},{"$f":"Timing!AP44","v":19},{"$f":"Timing!AQ44","v":20},{"$f":"Timing!AR44","v":21},{"$f":"Timing!AS44","v":22},{"$f":"Timing!AT44","v":23},{"$f":"Timing!AU44","v":24},{"$f":"Timing!AV44","v":25},{"$f":"Timing!AW44","v":26},{"$f":"Timing!AX44","v":27},{"$f":"Timing!AY44","v":28},{"$f":"Timing!AZ44","v":29},{"$f":"Timing!BA44","v":30},{"$f":"Timing!BB44","v":31},{"$f":"Timing!BC44","v":32},{"$f":"Timing!BD44","v":0},{"$f":"Timing!BE44","v":0},{"$f":"Timing!BF44","v":0},{"$f":"Timing!BG44","v":0},{"$f":"Timing!BH44","v":0},{"$f":"Timing!BI44","v":0},{"$f":"Timing!BJ44","v":0},{"$f":"Timing!BK44","v":0},{"$f":"Timing!BL44","v":0},{"$f":"Timing!BM44","v":0},{"$f":"Timing!BN44","v":0},{"$f":"Timing!BO44","v":0},{"$f":"Timing!BP44","v":0},{"$f":"Timing!BQ44","v":0},{"$f":"Timing!BR44","v":0},{"$f":"Timing!BS44","v":0},{"$f":"Timing!BT44","v":0},{"$f":"Timing!BU44","v":0},{"$f":"Timing!BV44","v":0},{"$f":"Timing!BW44","v":0},{"$f":"Timing!BX44","v":0},{"$f":"Timing!BY44","v":0},{"$f":"Timing!BZ44","v":0},{"$f":"Timing!CA44","v":0},{"$f":"Timing!CB44","v":0},{"$f":"Timing!CC44","v":0},{"$f":"Timing!CD44","v":0},{"$f":"Timing!CE44","v":0},{"$f":"Timing!CF44","v":0},{"$f":"Timing!CG44","v":0},{"$f":"Timing!CH44","v":0},{"$f":"Timing!CI44","v":0},{"$f":"Timing!CJ44","v":0},{"$f":"Timing!CK44","v":0},{"$f":"Timing!CL44","v":0},{"$f":"Timing!CM44","v":0},{"$f":"Timing!CN44","v":0},{"$f":"Timing!CO44","v":0},{"$f":"Timing!CP44","v":0},{"$f":"Timing!CQ44","v":0},{"$f":"Timing!CR44","v":0},{"$f":"Timing!CS44","v":0},{"$f":"Timing!CT44","v":0},{"$f":"Timing!CU44","v":0},{"$f":"Timing!CV44","v":0},{"$f":"Timing!CW44","v":0},{"$f":"Timing!CX44","v":0},{"$f":"Timing!CY44","v":0},{"$f":"Timing!CZ44","v":0},{"$f":"Timing!DA44","v":0},{"$f":"Timing!DB44","v":0},{"$f":"Timing!DC44","v":0},{"$f":"Timing!DD44","v":0},{"$f":"Timing!DE44","v":0},{"$f":"Timing!DF44","v":0},{"$f":"Timing!DG44","v":0},{"$f":"Timing!DH44","v":0},{"$f":"Timing!DI44","v":0},{"$f":"Timing!DJ44","v":0},{"$f":"Timing!DK44","v":0},{"$f":"Timing!DL44","v":0},{"$f":"Timing!DM44","v":0},{"$f":"Timing!DN44","v":0},{"$f":"Timing!DO44","v":0},{"$f":"Timing!DP44","v":0},{"$f":"Timing!DQ44","v":0},{"$f":"Timing!DR44","v":0},{"$f":"Timing!DS44","v":0},{"$f":"Timing!DT44","v":0},{"$f":"Timing!DU44","v":0},{"$f":"Timing!DV44","v":0},{"$f":"Timing!DW44","v":0},{"$f":"Timing!DX44","v":0},{"$f":"Timing!DY44","v":0},{"$f":"Timing!DZ44","v":0},{"$f":"Timing!EA44","v":0},{"$f":"Timing!EB44","v":0},{"$f":"Timing!EC44","v":0},{"$f":"Timing!ED44","v":0},{"$f":"Timing!EE44","v":0},{"$f":"Timing!EF44","v":0},{"$f":"Timing!EG44","v":0},{"$f":"Timing!EH44","v":0},{"$f":"Timing!EI44","v":0},{"$f":"Timing!EJ44","v":0},{"$f":"Timing!EK44","v":0}]
[]
[null,null,{"$f":"C19","v":"Restart from C&M"},"Num#",null,null,null,null,null,{"$f":"Timing!J43","v":0},{"$f":"Timing!K43","v":0},{"$f":"Timing!L43","v":0},{"$f":"Timing!M43","v":0},{"$f":"Timing!N43","v":0},{"$f":"Timing!O43","v":0},{"$f":"Timing!P43","v":0},{"$f":"Timing!Q43","v":0},{"$f":"Timing!R43","v":0},{"$f":"Timing!S43","v":0},{"$f":"Timing!T43","v":0},{"$f":"Timing!U43","v":0},{"$f":"Timing!V43","v":1},{"$f":"Timing!W43","v":2},{"$f":"Timing!X43","v":0},{"$f":"Timing!Y43","v":0},{"$f":"Timing!Z43","v":0},{"$f":"Timing!AA43","v":0},{"$f":"Timing!AB43","v":0},{"$f":"Timing!AC43","v":0},{"$f":"Timing!AD43","v":0},{"$f":"Timing!AE43","v":0},{"$f":"Timing!AF43","v":0},{"$f":"Timing!AG43","v":0},{"$f":"Timing!AH43","v":0},{"$f":"Timing!AI43","v":0},{"$f":"Timing!AJ43","v":0},{"$f":"Timing!AK43","v":0},{"$f":"Timing!AL43","v":0},{"$f":"Timing!AM43","v":0},{"$f":"Timing!AN43","v":0},{"$f":"Timing!AO43","v":0},{"$f":"Timing!AP43","v":0},{"$f":"Timing!AQ43","v":0},{"$f":"Timing!AR43","v":0},{"$f":"Timing!AS43","v":0},{"$f":"Timing!AT43","v":0},{"$f":"Timing!AU43","v":0},{"$f":"Timing!AV43","v":0},{"$f":"Timing!AW43","v":0},{"$f":"Timing!AX43","v":0},{"$f":"Timing!AY43","v":0},{"$f":"Timing!AZ43","v":0},{"$f":"Timing!BA43","v":0},{"$f":"Timing!BB43","v":0},{"$f":"Timing!BC43","v":0},{"$f":"Timing!BD43","v":0},{"$f":"Timing!BE43","v":0},{"$f":"Timing!BF43","v":0},{"$f":"Timing!BG43","v":0},{"$f":"Timing!BH43","v":0},{"$f":"Timing!BI43","v":0},{"$f":"Timing!BJ43","v":0},{"$f":"Timing!BK43","v":0},{"$f":"Timing!BL43","v":0},{"$f":"Timing!BM43","v":0},{"$f":"Timing!BN43","v":0},{"$f":"Timing!BO43","v":0},{"$f":"Timing!BP43","v":0},{"$f":"Timing!BQ43","v":0},{"$f":"Timing!BR43","v":0},{"$f":"Timing!BS43","v":0},{"$f":"Timing!BT43","v":0},{"$f":"Timing!BU43","v":0},{"$f":"Timing!BV43","v":0},{"$f":"Timing!BW43","v":0},{"$f":"Timing!BX43","v":0},{"$f":"Timing!BY43","v":0},{"$f":"Timing!BZ43","v":0},{"$f":"Timing!CA43","v":0},{"$f":"Timing!CB43","v":0},{"$f":"Timing!CC43","v":0},{"$f":"Timing!CD43","v":0},{"$f":"Timing!CE43","v":0},{"$f":"Timing!CF43","v":0},{"$f":"Timing!CG43","v":0},{"$f":"Timing!CH43","v":0},{"$f":"Timing!CI43","v":0},{"$f":"Timing!CJ43","v":0},{"$f":"Timing!CK43","v":0},{"$f":"Timing!CL43","v":0},{"$f":"Timing!CM43","v":0},{"$f":"Timing!CN43","v":0},{"$f":"Timing!CO43","v":0},{"$f":"Timing!CP43","v":0},{"$f":"Timing!CQ43","v":0},{"$f":"Timing!CR43","v":0},{"$f":"Timing!CS43","v":0},{"$f":"Timing!CT43","v":0},{"$f":"Timing!CU43","v":0},{"$f":"Timing!CV43","v":0},{"$f":"Timing!CW43","v":0},{"$f":"Timing!CX43","v":0},{"$f":"Timing!CY43","v":0},{"$f":"Timing!CZ43","v":0},{"$f":"Timing!DA43","v":0},{"$f":"Timing!DB43","v":0},{"$f":"Timing!DC43","v":0},{"$f":"Timing!DD43","v":0},{"$f":"Timing!DE43","v":0},{"$f":"Timing!DF43","v":0},{"$f":"Timing!DG43","v":0},{"$f":"Timing!DH43","v":0},{"$f":"Timing!DI43","v":0},{"$f":"Timing!DJ43","v":0},{"$f":"Timing!DK43","v":0},{"$f":"Timing!DL43","v":0},{"$f":"Timing!DM43","v":0},{"$f":"Timing!DN43","v":0},{"$f":"Timing!DO43","v":0},{"$f":"Timing!DP43","v":0},{"$f":"Timing!DQ43","v":0},{"$f":"Timing!DR43","v":0},{"$f":"Timing!DS43","v":0},{"$f":"Timing!DT43","v":0},{"$f":"Timing!DU43","v":0},{"$f":"Timing!DV43","v":0},{"$f":"Timing!DW43","v":0},{"$f":"Timing!DX43","v":0},{"$f":"Timing!DY43","v":0},{"$f":"Timing!DZ43","v":0},{"$f":"Timing!EA43","v":0},{"$f":"Timing!EB43","v":0},{"$f":"Timing!EC43","v":0},{"$f":"Timing!ED43","v":0},{"$f":"Timing!EE43","v":0},{"$f":"Timing!EF43","v":0},{"$f":"Timing!EG43","v":0},{"$f":"Timing!EH43","v":0},{"$f":"Timing!EI43","v":0},{"$f":"Timing!EJ43","v":0},{"$f":"Timing!EK43","v":0}]
[null,null,"Year","Num#",null,null,null,null,null,{"$f":"Timing!J49","v":2018},{"$f":"Timing!K49","v":2018},{"$f":"Timing!L49","v":2019},{"$f":"Timing!M49","v":2019},{"$f":"Timing!N49","v":2019},{"$f":"Timing!O49","v":2019},{"$f":"Timing!P49","v":2020},{"$f":"Timing!Q49","v":2020},{"$f":"Timing!R49","v":2020},{"$f":"Timing!S49","v":2020},{"$f":"Timing!T49","v":2021},{"$f":"Timing!U49","v":2021},{"$f":"Timing!V49","v":2021},{"$f":"Timing!W49","v":2021},{"$f":"Timing!X49","v":2022},{"$f":"Timing!Y49","v":2022},{"$f":"Timing!Z49","v":2022},{"$f":"Timing!AA49","v":2022},{"$f":"Timing!AB49","v":2023},{"$f":"Timing!AC49","v":2023},{"$f":"Timing!AD49","v":2023},{"$f":"Timing!AE49","v":2023},{"$f":"Timing!AF49","v":2024},{"$f":"Timing!AG49","v":2024},{"$f":"Timing!AH49","v":2024},{"$f":"Timing!AI49","v":2024},{"$f":"Timing!AJ49","v":2025},{"$f":"Timing!AK49","v":2025},{"$f":"Timing!AL49","v":2025},{"$f":"Timing!AM49","v":2025},{"$f":"Timing!AN49","v":2026},{"$f":"Timing!AO49","v":2026},{"$f":"Timing!AP49","v":2026},{"$f":"Timing!AQ49","v":2026},{"$f":"Timing!AR49","v":2027},{"$f":"Timing!AS49","v":2027},{"$f":"Timing!AT49","v":2027},{"$f":"Timing!AU49","v":2027},{"$f":"Timing!AV49","v":2028},{"$f":"Timing!AW49","v":2028},{"$f":"Timing!AX49","v":2028},{"$f":"Timing!AY49","v":2028},{"$f":"Timing!AZ49","v":2029},{"$f":"Timing!BA49","v":2029},{"$f":"Timing!BB49","v":2029},{"$f":"Timing!BC49","v":2029},{"$f":"Timing!BD49","v":2030},{"$f":"Timing!BE49","v":2030},{"$f":"Timing!BF49","v":2030},{"$f":"Timing!BG49","v":2030},{"$f":"Timing!BH49","v":2031},{"$f":"Timing!BI49","v":2031},{"$f":"Timing!BJ49","v":2031},{"$f":"Timing!BK49","v":2031},{"$f":"Timing!BL49","v":2032},{"$f":"Timing!BM49","v":2032},{"$f":"Timing!BN49","v":2032},{"$f":"Timing!BO49","v":2032},{"$f":"Timing!BP49","v":2033},{"$f":"Timing!BQ49","v":2033},{"$f":"Timing!BR49","v":2033},{"$f":"Timing!BS49","v":2033},{"$f":"Timing!BT49","v":2034},{"$f":"Timing!BU49","v":2034},{"$f":"Timing!BV49","v":2034},{"$f":"Timing!BW49","v":2034},{"$f":"Timing!BX49","v":2035},{"$f":"Timing!BY49","v":2035},{"$f":"Timing!BZ49","v":2035},{"$f":"Timing!CA49","v":2035},{"$f":"Timing!CB49","v":2036},{"$f":"Timing!CC49","v":2036},{"$f":"Timing!CD49","v":2036},{"$f":"Timing!CE49","v":2036},{"$f":"Timing!CF49","v":2037},{"$f":"Timing!CG49","v":2037},{"$f":"Timing!CH49","v":2037},{"$f":"Timing!CI49","v":2037},{"$f":"Timing!CJ49","v":2038},{"$f":"Timing!CK49","v":2038},{"$f":"Timing!CL49","v":2038},{"$f":"Timing!CM49","v":2038},{"$f":"Timing!CN49","v":2039},{"$f":"Timing!CO49","v":2039},{"$f":"Timing!CP49","v":2039},{"$f":"Timing!CQ49","v":2039},{"$f":"Timing!CR49","v":2040},{"$f":"Timing!CS49","v":2040},{"$f":"Timing!CT49","v":2040},{"$f":"Timing!CU49","v":2040},{"$f":"Timing!CV49","v":2041},{"$f":"Timing!CW49","v":2041},{"$f":"Timing!CX49","v":2041},{"$f":"Timing!CY49","v":2041},{"$f":"Timing!CZ49","v":2042},{"$f":"Timing!DA49","v":2042},{"$f":"Timing!DB49","v":2042},{"$f":"Timing!DC49","v":2042},{"$f":"Timing!DD49","v":2043},{"$f":"Timing!DE49","v":2043},{"$f":"Timing!DF49","v":2043},{"$f":"Timing!DG49","v":2043},{"$f":"Timing!DH49","v":2044},{"$f":"Timing!DI49","v":2044},{"$f":"Timing!DJ49","v":2044},{"$f":"Timing!DK49","v":2044},{"$f":"Timing!DL49","v":2045},{"$f":"Timing!DM49","v":2045},{"$f":"Timing!DN49","v":2045},{"$f":"Timing!DO49","v":2045},{"$f":"Timing!DP49","v":2046},{"$f":"Timing!DQ49","v":2046},{"$f":"Timing!DR49","v":2046},{"$f":"Timing!DS49","v":2046},{"$f":"Timing!DT49","v":2047},{"$f":"Timing!DU49","v":2047},{"$f":"Timing!DV49","v":2047},{"$f":"Timing!DW49","v":2047},{"$f":"Timing!DX49","v":2048},{"$f":"Timing!DY49","v":2048},{"$f":"Timing!DZ49","v":2048},{"$f":"Timing!EA49","v":2048},{"$f":"Timing!EB49","v":2049},{"$f":"Timing!EC49","v":2049},{"$f":"Timing!ED49","v":2049},{"$f":"Timing!EE49","v":2049},{"$f":"Timing!EF49","v":2050},{"$f":"Timing!EG49","v":2050},{"$f":"Timing!EH49","v":2050},{"$f":"Timing!EI49","v":2050},{"$f":"Timing!EJ49","v":2051},{"$f":"Timing!EK49","v":2051}]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"Timing!J50","v":92},{"$f":"Timing!K50","v":92},{"$f":"Timing!L50","v":90},{"$f":"Timing!M50","v":91},{"$f":"Timing!N50","v":92},{"$f":"Timing!O50","v":92},{"$f":"Timing!P50","v":91},{"$f":"Timing!Q50","v":91},{"$f":"Timing!R50","v":92},{"$f":"Timing!S50","v":92},{"$f":"Timing!T50","v":90},{"$f":"Timing!U50","v":91},{"$f":"Timing!V50","v":92},{"$f":"Timing!W50","v":92},{"$f":"Timing!X50","v":90},{"$f":"Timing!Y50","v":91},{"$f":"Timing!Z50","v":92},{"$f":"Timing!AA50","v":92},{"$f":"Timing!AB50","v":90},{"$f":"Timing!AC50","v":91},{"$f":"Timing!AD50","v":92},{"$f":"Timing!AE50","v":92},{"$f":"Timing!AF50","v":91},{"$f":"Timing!AG50","v":91},{"$f":"Timing!AH50","v":92},{"$f":"Timing!AI50","v":92},{"$f":"Timing!AJ50","v":90},{"$f":"Timing!AK50","v":91},{"$f":"Timing!AL50","v":92},{"$f":"Timing!AM50","v":92},{"$f":"Timing!AN50","v":90},{"$f":"Timing!AO50","v":91},{"$f":"Timing!AP50","v":92},{"$f":"Timing!AQ50","v":92},{"$f":"Timing!AR50","v":90},{"$f":"Timing!AS50","v":91},{"$f":"Timing!AT50","v":92},{"$f":"Timing!AU50","v":92},{"$f":"Timing!AV50","v":91},{"$f":"Timing!AW50","v":91},{"$f":"Timing!AX50","v":92},{"$f":"Timing!AY50","v":92},{"$f":"Timing!AZ50","v":90},{"$f":"Timing!BA50","v":91},{"$f":"Timing!BB50","v":92},{"$f":"Timing!BC50","v":92},{"$f":"Timing!BD50","v":90},{"$f":"Timing!BE50","v":91},{"$f":"Timing!BF50","v":92},{"$f":"Timing!BG50","v":92},{"$f":"Timing!BH50","v":90},{"$f":"Timing!BI50","v":91},{"$f":"Timing!BJ50","v":92},{"$f":"Timing!BK50","v":92},{"$f":"Timing!BL50","v":91},{"$f":"Timing!BM50","v":91},{"$f":"Timing!BN50","v":92},{"$f":"Timing!BO50","v":92},{"$f":"Timing!BP50","v":90},{"$f":"Timing!BQ50","v":91},{"$f":"Timing!BR50","v":92},{"$f":"Timing!BS50","v":92},{"$f":"Timing!BT50","v":90},{"$f":"Timing!BU50","v":91},{"$f":"Timing!BV50","v":92},{"$f":"Timing!BW50","v":92},{"$f":"Timing!BX50","v":90},{"$f":"Timing!BY50","v":91},{"$f":"Timing!BZ50","v":92},{"$f":"Timing!CA50","v":92},{"$f":"Timing!CB50","v":91},{"$f":"Timing!CC50","v":91},{"$f":"Timing!CD50","v":92},{"$f":"Timing!CE50","v":92},{"$f":"Timing!CF50","v":90},{"$f":"Timing!CG50","v":91},{"$f":"Timing!CH50","v":92},{"$f":"Timing!CI50","v":92},{"$f":"Timing!CJ50","v":90},{"$f":"Timing!CK50","v":91},{"$f":"Timing!CL50","v":92},{"$f":"Timing!CM50","v":92},{"$f":"Timing!CN50","v":90},{"$f":"Timing!CO50","v":91},{"$f":"Timing!CP50","v":92},{"$f":"Timing!CQ50","v":92},{"$f":"Timing!CR50","v":91},{"$f":"Timing!CS50","v":91},{"$f":"Timing!CT50","v":92},{"$f":"Timing!CU50","v":92},{"$f":"Timing!CV50","v":90},{"$f":"Timing!CW50","v":91},{"$f":"Timing!CX50","v":92},{"$f":"Timing!CY50","v":92},{"$f":"Timing!CZ50","v":90},{"$f":"Timing!DA50","v":91},{"$f":"Timing!DB50","v":92},{"$f":"Timing!DC50","v":92},{"$f":"Timing!DD50","v":90},{"$f":"Timing!DE50","v":91},{"$f":"Timing!DF50","v":92},{"$f":"Timing!DG50","v":92},{"$f":"Timing!DH50","v":91},{"$f":"Timing!DI50","v":91},{"$f":"Timing!DJ50","v":92},{"$f":"Timing!DK50","v":92},{"$f":"Timing!DL50","v":90},{"$f":"Timing!DM50","v":91},{"$f":"Timing!DN50","v":92},{"$f":"Timing!DO50","v":92},{"$f":"Timing!DP50","v":90},{"$f":"Timing!DQ50","v":91},{"$f":"Timing!DR50","v":92},{"$f":"Timing!DS50","v":92},{"$f":"Timing!DT50","v":90},{"$f":"Timing!DU50","v":91},{"$f":"Timing!DV50","v":92},{"$f":"Timing!DW50","v":92},{"$f":"Timing!DX50","v":91},{"$f":"Timing!DY50","v":91},{"$f":"Timing!DZ50","v":92},{"$f":"Timing!EA50","v":92},{"$f":"Timing!EB50","v":90},{"$f":"Timing!EC50","v":91},{"$f":"Timing!ED50","v":92},{"$f":"Timing!EE50","v":92},{"$f":"Timing!EF50","v":90},{"$f":"Timing!EG50","v":91},{"$f":"Timing!EH50","v":92},{"$f":"Timing!EI50","v":92},{"$f":"Timing!EJ50","v":90},{"$f":"Timing!EK50","v":91}]
[]
[]
[]
[null,null,"Capex forecast profile"]
[]
[]
[null,null,"Growth Capex "]
[]
[null,null,"LHM"]
[null,null,"Capex S-curve"]
[null,null,{"$f":"'Inputs - 2'!C31","v":"Placing into C&M"},"%",null,null,null,null,{"$f":"SUM(J39:BM39)","v":1},{"$f":"IF(J$18=0,0,LOOKUP(J$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(K$18=0,0,LOOKUP(K$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(L$18=0,0,LOOKUP(L$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(M$18=0,0,LOOKUP(M$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(N$18=0,0,LOOKUP(N$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":1},{"$f":"IF(O$18=0,0,LOOKUP(O$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(P$18=0,0,LOOKUP(P$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(Q$18=0,0,LOOKUP(Q$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(R$18=0,0,LOOKUP(R$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(S$18=0,0,LOOKUP(S$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(T$18=0,0,LOOKUP(T$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(U$18=0,0,LOOKUP(U$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(V$18=0,0,LOOKUP(V$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(W$18=0,0,LOOKUP(W$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(X$18=0,0,LOOKUP(X$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(Y$18=0,0,LOOKUP(Y$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(Z$18=0,0,LOOKUP(Z$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AA$18=0,0,LOOKUP(AA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AB$18=0,0,LOOKUP(AB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AC$18=0,0,LOOKUP(AC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AD$18=0,0,LOOKUP(AD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AE$18=0,0,LOOKUP(AE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AF$18=0,0,LOOKUP(AF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AG$18=0,0,LOOKUP(AG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AH$18=0,0,LOOKUP(AH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AI$18=0,0,LOOKUP(AI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AJ$18=0,0,LOOKUP(AJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AK$18=0,0,LOOKUP(AK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AL$18=0,0,LOOKUP(AL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AM$18=0,0,LOOKUP(AM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AN$18=0,0,LOOKUP(AN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AO$18=0,0,LOOKUP(AO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AP$18=0,0,LOOKUP(AP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AQ$18=0,0,LOOKUP(AQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AR$18=0,0,LOOKUP(AR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AS$18=0,0,LOOKUP(AS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AT$18=0,0,LOOKUP(AT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AU$18=0,0,LOOKUP(AU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AV$18=0,0,LOOKUP(AV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AW$18=0,0,LOOKUP(AW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AX$18=0,0,LOOKUP(AX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AY$18=0,0,LOOKUP(AY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(AZ$18=0,0,LOOKUP(AZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BA$18=0,0,LOOKUP(BA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BB$18=0,0,LOOKUP(BB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BC$18=0,0,LOOKUP(BC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BD$18=0,0,LOOKUP(BD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BE$18=0,0,LOOKUP(BE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BF$18=0,0,LOOKUP(BF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BG$18=0,0,LOOKUP(BG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BH$18=0,0,LOOKUP(BH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BI$18=0,0,LOOKUP(BI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BJ$18=0,0,LOOKUP(BJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BK$18=0,0,LOOKUP(BK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BL$18=0,0,LOOKUP(BL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BM$18=0,0,LOOKUP(BM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BN$18=0,0,LOOKUP(BN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BO$18=0,0,LOOKUP(BO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BP$18=0,0,LOOKUP(BP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BQ$18=0,0,LOOKUP(BQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BR$18=0,0,LOOKUP(BR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BS$18=0,0,LOOKUP(BS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BT$18=0,0,LOOKUP(BT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BU$18=0,0,LOOKUP(BU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BV$18=0,0,LOOKUP(BV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BW$18=0,0,LOOKUP(BW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BX$18=0,0,LOOKUP(BX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BY$18=0,0,LOOKUP(BY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(BZ$18=0,0,LOOKUP(BZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CA$18=0,0,LOOKUP(CA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CB$18=0,0,LOOKUP(CB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CC$18=0,0,LOOKUP(CC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CD$18=0,0,LOOKUP(CD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CE$18=0,0,LOOKUP(CE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CF$18=0,0,LOOKUP(CF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CG$18=0,0,LOOKUP(CG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CH$18=0,0,LOOKUP(CH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CI$18=0,0,LOOKUP(CI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CJ$18=0,0,LOOKUP(CJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CK$18=0,0,LOOKUP(CK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CL$18=0,0,LOOKUP(CL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CM$18=0,0,LOOKUP(CM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CN$18=0,0,LOOKUP(CN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CO$18=0,0,LOOKUP(CO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CP$18=0,0,LOOKUP(CP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CQ$18=0,0,LOOKUP(CQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CR$18=0,0,LOOKUP(CR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CS$18=0,0,LOOKUP(CS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CT$18=0,0,LOOKUP(CT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CU$18=0,0,LOOKUP(CU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CV$18=0,0,LOOKUP(CV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CW$18=0,0,LOOKUP(CW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CX$18=0,0,LOOKUP(CX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CY$18=0,0,LOOKUP(CY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(CZ$18=0,0,LOOKUP(CZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DA$18=0,0,LOOKUP(DA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DB$18=0,0,LOOKUP(DB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DC$18=0,0,LOOKUP(DC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DD$18=0,0,LOOKUP(DD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DE$18=0,0,LOOKUP(DE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DF$18=0,0,LOOKUP(DF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DG$18=0,0,LOOKUP(DG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DH$18=0,0,LOOKUP(DH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DI$18=0,0,LOOKUP(DI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DJ$18=0,0,LOOKUP(DJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DK$18=0,0,LOOKUP(DK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DL$18=0,0,LOOKUP(DL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DM$18=0,0,LOOKUP(DM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DN$18=0,0,LOOKUP(DN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DO$18=0,0,LOOKUP(DO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DP$18=0,0,LOOKUP(DP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DQ$18=0,0,LOOKUP(DQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DR$18=0,0,LOOKUP(DR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DS$18=0,0,LOOKUP(DS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DT$18=0,0,LOOKUP(DT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DU$18=0,0,LOOKUP(DU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DV$18=0,0,LOOKUP(DV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DW$18=0,0,LOOKUP(DW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DX$18=0,0,LOOKUP(DX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DY$18=0,0,LOOKUP(DY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(DZ$18=0,0,LOOKUP(DZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EA$18=0,0,LOOKUP(EA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EB$18=0,0,LOOKUP(EB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EC$18=0,0,LOOKUP(EC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(ED$18=0,0,LOOKUP(ED$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EE$18=0,0,LOOKUP(EE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EF$18=0,0,LOOKUP(EF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EG$18=0,0,LOOKUP(EG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EH$18=0,0,LOOKUP(EH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EI$18=0,0,LOOKUP(EI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EJ$18=0,0,LOOKUP(EJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0},{"$f":"IF(EK$18=0,0,LOOKUP(EK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G31:$J31))","v":0}]
[null,null,{"$f":"'Inputs - 2'!C32","v":"Restart from C&M"},"%",null,null,null,null,{"$f":"SUM(J40:BM40)","v":1},{"$f":"IF(J$19=0,0,LOOKUP(J$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(K$19=0,0,LOOKUP(K$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(L$19=0,0,LOOKUP(L$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(M$19=0,0,LOOKUP(M$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(N$19=0,0,LOOKUP(N$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(O$19=0,0,LOOKUP(O$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(P$19=0,0,LOOKUP(P$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(Q$19=0,0,LOOKUP(Q$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(R$19=0,0,LOOKUP(R$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(S$19=0,0,LOOKUP(S$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0.5},{"$f":"IF(T$19=0,0,LOOKUP(T$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0.5},{"$f":"IF(U$19=0,0,LOOKUP(U$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(V$19=0,0,LOOKUP(V$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(W$19=0,0,LOOKUP(W$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(X$19=0,0,LOOKUP(X$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(Y$19=0,0,LOOKUP(Y$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(Z$19=0,0,LOOKUP(Z$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AA$19=0,0,LOOKUP(AA$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AB$19=0,0,LOOKUP(AB$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AC$19=0,0,LOOKUP(AC$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AD$19=0,0,LOOKUP(AD$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AE$19=0,0,LOOKUP(AE$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AF$19=0,0,LOOKUP(AF$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AG$19=0,0,LOOKUP(AG$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AH$19=0,0,LOOKUP(AH$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AI$19=0,0,LOOKUP(AI$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AJ$19=0,0,LOOKUP(AJ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AK$19=0,0,LOOKUP(AK$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AL$19=0,0,LOOKUP(AL$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AM$19=0,0,LOOKUP(AM$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AN$19=0,0,LOOKUP(AN$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AO$19=0,0,LOOKUP(AO$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AP$19=0,0,LOOKUP(AP$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AQ$19=0,0,LOOKUP(AQ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AR$19=0,0,LOOKUP(AR$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AS$19=0,0,LOOKUP(AS$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AT$19=0,0,LOOKUP(AT$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AU$19=0,0,LOOKUP(AU$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AV$19=0,0,LOOKUP(AV$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AW$19=0,0,LOOKUP(AW$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AX$19=0,0,LOOKUP(AX$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AY$19=0,0,LOOKUP(AY$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(AZ$19=0,0,LOOKUP(AZ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BA$19=0,0,LOOKUP(BA$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BB$19=0,0,LOOKUP(BB$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BC$19=0,0,LOOKUP(BC$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BD$19=0,0,LOOKUP(BD$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BE$19=0,0,LOOKUP(BE$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BF$19=0,0,LOOKUP(BF$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BG$19=0,0,LOOKUP(BG$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BH$19=0,0,LOOKUP(BH$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BI$19=0,0,LOOKUP(BI$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BJ$19=0,0,LOOKUP(BJ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BK$19=0,0,LOOKUP(BK$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BL$19=0,0,LOOKUP(BL$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BM$19=0,0,LOOKUP(BM$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BN$19=0,0,LOOKUP(BN$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BO$19=0,0,LOOKUP(BO$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BP$19=0,0,LOOKUP(BP$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BQ$19=0,0,LOOKUP(BQ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BR$19=0,0,LOOKUP(BR$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BS$19=0,0,LOOKUP(BS$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BT$19=0,0,LOOKUP(BT$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BU$19=0,0,LOOKUP(BU$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BV$19=0,0,LOOKUP(BV$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BW$19=0,0,LOOKUP(BW$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BX$19=0,0,LOOKUP(BX$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BY$19=0,0,LOOKUP(BY$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(BZ$19=0,0,LOOKUP(BZ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CA$19=0,0,LOOKUP(CA$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CB$19=0,0,LOOKUP(CB$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CC$19=0,0,LOOKUP(CC$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CD$19=0,0,LOOKUP(CD$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CE$19=0,0,LOOKUP(CE$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CF$19=0,0,LOOKUP(CF$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CG$19=0,0,LOOKUP(CG$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CH$19=0,0,LOOKUP(CH$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CI$19=0,0,LOOKUP(CI$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CJ$19=0,0,LOOKUP(CJ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CK$19=0,0,LOOKUP(CK$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CL$19=0,0,LOOKUP(CL$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CM$19=0,0,LOOKUP(CM$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CN$19=0,0,LOOKUP(CN$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CO$19=0,0,LOOKUP(CO$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CP$19=0,0,LOOKUP(CP$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CQ$19=0,0,LOOKUP(CQ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CR$19=0,0,LOOKUP(CR$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CS$19=0,0,LOOKUP(CS$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CT$19=0,0,LOOKUP(CT$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CU$19=0,0,LOOKUP(CU$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CV$19=0,0,LOOKUP(CV$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CW$19=0,0,LOOKUP(CW$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CX$19=0,0,LOOKUP(CX$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CY$19=0,0,LOOKUP(CY$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(CZ$19=0,0,LOOKUP(CZ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DA$19=0,0,LOOKUP(DA$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DB$19=0,0,LOOKUP(DB$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DC$19=0,0,LOOKUP(DC$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DD$19=0,0,LOOKUP(DD$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DE$19=0,0,LOOKUP(DE$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DF$19=0,0,LOOKUP(DF$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DG$19=0,0,LOOKUP(DG$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DH$19=0,0,LOOKUP(DH$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DI$19=0,0,LOOKUP(DI$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DJ$19=0,0,LOOKUP(DJ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DK$19=0,0,LOOKUP(DK$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DL$19=0,0,LOOKUP(DL$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DM$19=0,0,LOOKUP(DM$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DN$19=0,0,LOOKUP(DN$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DO$19=0,0,LOOKUP(DO$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DP$19=0,0,LOOKUP(DP$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DQ$19=0,0,LOOKUP(DQ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DR$19=0,0,LOOKUP(DR$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DS$19=0,0,LOOKUP(DS$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DT$19=0,0,LOOKUP(DT$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DU$19=0,0,LOOKUP(DU$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DV$19=0,0,LOOKUP(DV$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DW$19=0,0,LOOKUP(DW$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DX$19=0,0,LOOKUP(DX$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DY$19=0,0,LOOKUP(DY$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(DZ$19=0,0,LOOKUP(DZ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EA$19=0,0,LOOKUP(EA$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EB$19=0,0,LOOKUP(EB$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EC$19=0,0,LOOKUP(EC$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(ED$19=0,0,LOOKUP(ED$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EE$19=0,0,LOOKUP(EE$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EF$19=0,0,LOOKUP(EF$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EG$19=0,0,LOOKUP(EG$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EH$19=0,0,LOOKUP(EH$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EI$19=0,0,LOOKUP(EI$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EJ$19=0,0,LOOKUP(EJ$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0},{"$f":"IF(EK$19=0,0,LOOKUP(EK$19,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G32:$J32))","v":0}]
[null,null,{"$f":"'Inputs - 2'!C33","v":"BUP "},"%",null,null,null,null,{"$f":"SUM(J41:BM41)","v":1},{"$f":"IF(J$17=0,0,LOOKUP(J$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0.1},{"$f":"IF(K$17=0,0,LOOKUP(K$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0.45},{"$f":"IF(L$17=0,0,LOOKUP(L$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0.45},{"$f":"IF(M$17=0,0,LOOKUP(M$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(N$17=0,0,LOOKUP(N$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(O$17=0,0,LOOKUP(O$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(P$17=0,0,LOOKUP(P$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(Q$17=0,0,LOOKUP(Q$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(R$17=0,0,LOOKUP(R$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(S$17=0,0,LOOKUP(S$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(T$17=0,0,LOOKUP(T$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(U$17=0,0,LOOKUP(U$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(V$17=0,0,LOOKUP(V$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(W$17=0,0,LOOKUP(W$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(X$17=0,0,LOOKUP(X$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(Y$17=0,0,LOOKUP(Y$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(Z$17=0,0,LOOKUP(Z$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AA$17=0,0,LOOKUP(AA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AB$17=0,0,LOOKUP(AB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AC$17=0,0,LOOKUP(AC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AD$17=0,0,LOOKUP(AD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AE$17=0,0,LOOKUP(AE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AF$17=0,0,LOOKUP(AF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AG$17=0,0,LOOKUP(AG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AH$17=0,0,LOOKUP(AH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AI$17=0,0,LOOKUP(AI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AJ$17=0,0,LOOKUP(AJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AK$17=0,0,LOOKUP(AK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AL$17=0,0,LOOKUP(AL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AM$17=0,0,LOOKUP(AM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AN$17=0,0,LOOKUP(AN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AO$17=0,0,LOOKUP(AO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AP$17=0,0,LOOKUP(AP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AQ$17=0,0,LOOKUP(AQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AR$17=0,0,LOOKUP(AR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AS$17=0,0,LOOKUP(AS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AT$17=0,0,LOOKUP(AT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AU$17=0,0,LOOKUP(AU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AV$17=0,0,LOOKUP(AV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AW$17=0,0,LOOKUP(AW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AX$17=0,0,LOOKUP(AX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AY$17=0,0,LOOKUP(AY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(AZ$17=0,0,LOOKUP(AZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BA$17=0,0,LOOKUP(BA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BB$17=0,0,LOOKUP(BB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BC$17=0,0,LOOKUP(BC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BD$17=0,0,LOOKUP(BD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BE$17=0,0,LOOKUP(BE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BF$17=0,0,LOOKUP(BF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BG$17=0,0,LOOKUP(BG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BH$17=0,0,LOOKUP(BH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BI$17=0,0,LOOKUP(BI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BJ$17=0,0,LOOKUP(BJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BK$17=0,0,LOOKUP(BK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BL$17=0,0,LOOKUP(BL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BM$17=0,0,LOOKUP(BM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BN$17=0,0,LOOKUP(BN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BO$17=0,0,LOOKUP(BO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BP$17=0,0,LOOKUP(BP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BQ$17=0,0,LOOKUP(BQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BR$17=0,0,LOOKUP(BR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BS$17=0,0,LOOKUP(BS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BT$17=0,0,LOOKUP(BT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BU$17=0,0,LOOKUP(BU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BV$17=0,0,LOOKUP(BV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BW$17=0,0,LOOKUP(BW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BX$17=0,0,LOOKUP(BX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BY$17=0,0,LOOKUP(BY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(BZ$17=0,0,LOOKUP(BZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CA$17=0,0,LOOKUP(CA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CB$17=0,0,LOOKUP(CB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CC$17=0,0,LOOKUP(CC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CD$17=0,0,LOOKUP(CD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CE$17=0,0,LOOKUP(CE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CF$17=0,0,LOOKUP(CF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CG$17=0,0,LOOKUP(CG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CH$17=0,0,LOOKUP(CH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CI$17=0,0,LOOKUP(CI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CJ$17=0,0,LOOKUP(CJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CK$17=0,0,LOOKUP(CK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CL$17=0,0,LOOKUP(CL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CM$17=0,0,LOOKUP(CM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CN$17=0,0,LOOKUP(CN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CO$17=0,0,LOOKUP(CO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CP$17=0,0,LOOKUP(CP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CQ$17=0,0,LOOKUP(CQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CR$17=0,0,LOOKUP(CR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CS$17=0,0,LOOKUP(CS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CT$17=0,0,LOOKUP(CT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CU$17=0,0,LOOKUP(CU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CV$17=0,0,LOOKUP(CV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CW$17=0,0,LOOKUP(CW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CX$17=0,0,LOOKUP(CX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CY$17=0,0,LOOKUP(CY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(CZ$17=0,0,LOOKUP(CZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DA$17=0,0,LOOKUP(DA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DB$17=0,0,LOOKUP(DB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DC$17=0,0,LOOKUP(DC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DD$17=0,0,LOOKUP(DD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DE$17=0,0,LOOKUP(DE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DF$17=0,0,LOOKUP(DF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DG$17=0,0,LOOKUP(DG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DH$17=0,0,LOOKUP(DH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DI$17=0,0,LOOKUP(DI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DJ$17=0,0,LOOKUP(DJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DK$17=0,0,LOOKUP(DK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DL$17=0,0,LOOKUP(DL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DM$17=0,0,LOOKUP(DM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DN$17=0,0,LOOKUP(DN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DO$17=0,0,LOOKUP(DO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DP$17=0,0,LOOKUP(DP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DQ$17=0,0,LOOKUP(DQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DR$17=0,0,LOOKUP(DR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DS$17=0,0,LOOKUP(DS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DT$17=0,0,LOOKUP(DT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DU$17=0,0,LOOKUP(DU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DV$17=0,0,LOOKUP(DV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DW$17=0,0,LOOKUP(DW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DX$17=0,0,LOOKUP(DX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DY$17=0,0,LOOKUP(DY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(DZ$17=0,0,LOOKUP(DZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EA$17=0,0,LOOKUP(EA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EB$17=0,0,LOOKUP(EB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EC$17=0,0,LOOKUP(EC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(ED$17=0,0,LOOKUP(ED$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EE$17=0,0,LOOKUP(EE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EF$17=0,0,LOOKUP(EF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EG$17=0,0,LOOKUP(EG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EH$17=0,0,LOOKUP(EH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EI$17=0,0,LOOKUP(EI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EJ$17=0,0,LOOKUP(EJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0},{"$f":"IF(EK$17=0,0,LOOKUP(EK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G33:$J33))","v":0}]
[]
[null,null,"Costs"]
[null,null,{"$f":"C39","v":"Placing into C&M"},"AUD M",{"$f":"'Inputs - 2'!E31","v":0},null,null,null,{"$f":"SUM(J44:BM44)","v":0},{"$f":"$E44*J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*AP39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*BN39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*DZ39","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"Restart from C&M"},"AUD M",{"$f":"'Inputs - 2'!E32","v":46.666666666666664},null,null,null,{"$f":"SUM(J45:BM45)","v":46.666666666666664},{"$f":"$E45*J40","v":0},0,0,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E45*AP40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E45*BN40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E45*DZ40","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C41","v":"BUP "},"AUD M",{"$f":"'Inputs - 2'!E33","v":46.666666666666664},null,null,null,{"$f":"SUM(J46:BM46)","v":46.666666666666671},{"$f":"$E46*J41","v":4.666666666666667},21,21,0,0,{"$f":"$E46*O41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E46*AP41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E46*BN41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E46*DZ41","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J47:BM47)","v":93.333333333333329},{"$f":"SUM(J44:J46)","v":4.666666666666667},21,21,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP44:AP46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN44:BN46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT44:CT46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ44:DZ46)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Contingency"]
[null,null,{"$f":"C44","v":"Placing into C&M"},"AUD M",{"$f":"'Inputs - 2'!E38","v":0},null,null,null,{"$f":"SUM(J50:BM50)","v":0},{"$f":"J44*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ44*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C45","v":"Restart from C&M"},"AUD M",null,null,null,null,{"$f":"SUM(J51:BM51)","v":0},{"$f":"J45*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP45*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN45*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ45*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C46","v":"BUP "},"AUD M",null,null,null,null,{"$f":"SUM(J52:BM52)","v":0},{"$f":"J46*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP46*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN46*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ46*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C47","v":"Total"},"AUD M",null,null,null,null,{"$f":"SUM(J53:BM53)","v":0},{"$f":"SUM(J50:J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP50:AP52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN50:BN52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT50:CT52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ50:DZ52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs incl contingency"]
[null,{"$f":"'Inputs - 2'!B31","v":0},{"$f":"C50","v":"Placing into C&M"},"AUD M",null,null,null,null,{"$f":"SUM(J56:BM56)","v":0},{"$f":"J44+J50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44+AP50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44+BN50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ44+DZ50","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,1,{"$f":"C51","v":"Restart from C&M"},"AUD M",null,null,null,null,{"$f":"SUM(J57:BM57)","v":46.666666666666664},{"$f":"J45+J51","v":0},0,0,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP45+AP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN45+BN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ45+DZ51","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C52","v":"BUP "},"AUD M",null,null,null,null,{"$f":"SUM(J58:BM58)","v":46.666666666666671},{"$f":"J46+J52","v":4.666666666666667},21,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP46+AP52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN46+BN52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ46+DZ52","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C53","v":"Total"},"AUD M",null,null,null,null,{"$f":"SUM(J59:BM59)","v":93.333333333333329},{"$f":"SUM(J56:J58)","v":4.666666666666667},21,21,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP56:AP58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN56:BN58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CT56:CT58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ56:DZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"KM"]
[null,null,"Capex S-curve"]
[null,null,{"$f":"'Inputs - 2'!$C$31","v":"Placing into C&M"},"%",null,null,null,null,{"$f":"SUM(J65:BM65)","v":1},{"$f":"IF(J$26=0,0,LOOKUP(J$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(K$26=0,0,LOOKUP(K$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(L$26=0,0,LOOKUP(L$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(M$26=0,0,LOOKUP(M$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(N$26=0,0,LOOKUP(N$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(O$26=0,0,LOOKUP(O$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(P$26=0,0,LOOKUP(P$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(Q$26=0,0,LOOKUP(Q$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(R$26=0,0,LOOKUP(R$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(S$26=0,0,LOOKUP(S$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(T$26=0,0,LOOKUP(T$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(U$26=0,0,LOOKUP(U$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(V$26=0,0,LOOKUP(V$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0.5},{"$f":"IF(W$26=0,0,LOOKUP(W$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0.5},{"$f":"IF(X$26=0,0,LOOKUP(X$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(Y$26=0,0,LOOKUP(Y$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(Z$26=0,0,LOOKUP(Z$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AA$26=0,0,LOOKUP(AA$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AB$26=0,0,LOOKUP(AB$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AC$26=0,0,LOOKUP(AC$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AD$26=0,0,LOOKUP(AD$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AE$26=0,0,LOOKUP(AE$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AF$26=0,0,LOOKUP(AF$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AG$26=0,0,LOOKUP(AG$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AH$26=0,0,LOOKUP(AH$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AI$26=0,0,LOOKUP(AI$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AJ$26=0,0,LOOKUP(AJ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AK$26=0,0,LOOKUP(AK$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AL$26=0,0,LOOKUP(AL$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AM$26=0,0,LOOKUP(AM$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AN$26=0,0,LOOKUP(AN$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AO$26=0,0,LOOKUP(AO$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AP$26=0,0,LOOKUP(AP$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AQ$26=0,0,LOOKUP(AQ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AR$26=0,0,LOOKUP(AR$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AS$26=0,0,LOOKUP(AS$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AT$26=0,0,LOOKUP(AT$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AU$26=0,0,LOOKUP(AU$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AV$26=0,0,LOOKUP(AV$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AW$26=0,0,LOOKUP(AW$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AX$26=0,0,LOOKUP(AX$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AY$26=0,0,LOOKUP(AY$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(AZ$26=0,0,LOOKUP(AZ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BA$26=0,0,LOOKUP(BA$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BB$26=0,0,LOOKUP(BB$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BC$26=0,0,LOOKUP(BC$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BD$26=0,0,LOOKUP(BD$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BE$26=0,0,LOOKUP(BE$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BF$26=0,0,LOOKUP(BF$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BG$26=0,0,LOOKUP(BG$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BH$26=0,0,LOOKUP(BH$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BI$26=0,0,LOOKUP(BI$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BJ$26=0,0,LOOKUP(BJ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BK$26=0,0,LOOKUP(BK$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BL$26=0,0,LOOKUP(BL$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BM$26=0,0,LOOKUP(BM$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BN$26=0,0,LOOKUP(BN$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BO$26=0,0,LOOKUP(BO$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BP$26=0,0,LOOKUP(BP$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BQ$26=0,0,LOOKUP(BQ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BR$26=0,0,LOOKUP(BR$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BS$26=0,0,LOOKUP(BS$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BT$26=0,0,LOOKUP(BT$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BU$26=0,0,LOOKUP(BU$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BV$26=0,0,LOOKUP(BV$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BW$26=0,0,LOOKUP(BW$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BX$26=0,0,LOOKUP(BX$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BY$26=0,0,LOOKUP(BY$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(BZ$26=0,0,LOOKUP(BZ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CA$26=0,0,LOOKUP(CA$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CB$26=0,0,LOOKUP(CB$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CC$26=0,0,LOOKUP(CC$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CD$26=0,0,LOOKUP(CD$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CE$26=0,0,LOOKUP(CE$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CF$26=0,0,LOOKUP(CF$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CG$26=0,0,LOOKUP(CG$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CH$26=0,0,LOOKUP(CH$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CI$26=0,0,LOOKUP(CI$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CJ$26=0,0,LOOKUP(CJ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CK$26=0,0,LOOKUP(CK$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CL$26=0,0,LOOKUP(CL$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CM$26=0,0,LOOKUP(CM$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CN$26=0,0,LOOKUP(CN$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CO$26=0,0,LOOKUP(CO$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CP$26=0,0,LOOKUP(CP$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CQ$26=0,0,LOOKUP(CQ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CR$26=0,0,LOOKUP(CR$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CS$26=0,0,LOOKUP(CS$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CT$26=0,0,LOOKUP(CT$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CU$26=0,0,LOOKUP(CU$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CV$26=0,0,LOOKUP(CV$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CW$26=0,0,LOOKUP(CW$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CX$26=0,0,LOOKUP(CX$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CY$26=0,0,LOOKUP(CY$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(CZ$26=0,0,LOOKUP(CZ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DA$26=0,0,LOOKUP(DA$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DB$26=0,0,LOOKUP(DB$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DC$26=0,0,LOOKUP(DC$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DD$26=0,0,LOOKUP(DD$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DE$26=0,0,LOOKUP(DE$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DF$26=0,0,LOOKUP(DF$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DG$26=0,0,LOOKUP(DG$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DH$26=0,0,LOOKUP(DH$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DI$26=0,0,LOOKUP(DI$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DJ$26=0,0,LOOKUP(DJ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DK$26=0,0,LOOKUP(DK$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DL$26=0,0,LOOKUP(DL$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DM$26=0,0,LOOKUP(DM$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DN$26=0,0,LOOKUP(DN$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DO$26=0,0,LOOKUP(DO$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DP$26=0,0,LOOKUP(DP$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DQ$26=0,0,LOOKUP(DQ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DR$26=0,0,LOOKUP(DR$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DS$26=0,0,LOOKUP(DS$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DT$26=0,0,LOOKUP(DT$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DU$26=0,0,LOOKUP(DU$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DV$26=0,0,LOOKUP(DV$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DW$26=0,0,LOOKUP(DW$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DX$26=0,0,LOOKUP(DX$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DY$26=0,0,LOOKUP(DY$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(DZ$26=0,0,LOOKUP(DZ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EA$26=0,0,LOOKUP(EA$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EB$26=0,0,LOOKUP(EB$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EC$26=0,0,LOOKUP(EC$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(ED$26=0,0,LOOKUP(ED$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EE$26=0,0,LOOKUP(EE$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EF$26=0,0,LOOKUP(EF$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EG$26=0,0,LOOKUP(EG$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EH$26=0,0,LOOKUP(EH$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EI$26=0,0,LOOKUP(EI$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EJ$26=0,0,LOOKUP(EJ$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0},{"$f":"IF(EK$26=0,0,LOOKUP(EK$26,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G48:$J48))","v":0}]
[null,null,{"$f":"'Inputs - 2'!$C$33","v":"BUP "},"%",null,null,null,null,{"$f":"SUM(J66:BM66)","v":0},{"$f":"IF(J$18=0,0,LOOKUP(J$18,'Inputs - 2'!$G$47:$J$47,'Inputs - 2'!$G49:$J49))","v":0},{"$f":"IF(K$17=0,0,LOOKUP(K$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(L$17=0,0,LOOKUP(L$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(M$17=0,0,LOOKUP(M$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(N$17=0,0,LOOKUP(N$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(O$17=0,0,LOOKUP(O$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(P$17=0,0,LOOKUP(P$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(Q$17=0,0,LOOKUP(Q$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(R$17=0,0,LOOKUP(R$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(S$17=0,0,LOOKUP(S$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(T$17=0,0,LOOKUP(T$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(U$17=0,0,LOOKUP(U$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(V$17=0,0,LOOKUP(V$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(W$17=0,0,LOOKUP(W$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(X$17=0,0,LOOKUP(X$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(Y$17=0,0,LOOKUP(Y$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(Z$17=0,0,LOOKUP(Z$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AA$17=0,0,LOOKUP(AA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AB$17=0,0,LOOKUP(AB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AC$17=0,0,LOOKUP(AC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AD$17=0,0,LOOKUP(AD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AE$17=0,0,LOOKUP(AE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AF$17=0,0,LOOKUP(AF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AG$17=0,0,LOOKUP(AG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AH$17=0,0,LOOKUP(AH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AI$17=0,0,LOOKUP(AI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AJ$17=0,0,LOOKUP(AJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AK$17=0,0,LOOKUP(AK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AL$17=0,0,LOOKUP(AL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AM$17=0,0,LOOKUP(AM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AN$17=0,0,LOOKUP(AN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AO$17=0,0,LOOKUP(AO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AP$17=0,0,LOOKUP(AP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AQ$17=0,0,LOOKUP(AQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AR$17=0,0,LOOKUP(AR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AS$17=0,0,LOOKUP(AS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AT$17=0,0,LOOKUP(AT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AU$17=0,0,LOOKUP(AU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AV$17=0,0,LOOKUP(AV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AW$17=0,0,LOOKUP(AW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AX$17=0,0,LOOKUP(AX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AY$17=0,0,LOOKUP(AY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(AZ$17=0,0,LOOKUP(AZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BA$17=0,0,LOOKUP(BA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BB$17=0,0,LOOKUP(BB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BC$17=0,0,LOOKUP(BC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BD$17=0,0,LOOKUP(BD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BE$17=0,0,LOOKUP(BE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BF$17=0,0,LOOKUP(BF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BG$17=0,0,LOOKUP(BG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BH$17=0,0,LOOKUP(BH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BI$17=0,0,LOOKUP(BI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BJ$17=0,0,LOOKUP(BJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BK$17=0,0,LOOKUP(BK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BL$17=0,0,LOOKUP(BL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BM$17=0,0,LOOKUP(BM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BN$17=0,0,LOOKUP(BN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BO$17=0,0,LOOKUP(BO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BP$17=0,0,LOOKUP(BP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BQ$17=0,0,LOOKUP(BQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BR$17=0,0,LOOKUP(BR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BS$17=0,0,LOOKUP(BS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BT$17=0,0,LOOKUP(BT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BU$17=0,0,LOOKUP(BU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BV$17=0,0,LOOKUP(BV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BW$17=0,0,LOOKUP(BW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BX$17=0,0,LOOKUP(BX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BY$17=0,0,LOOKUP(BY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(BZ$17=0,0,LOOKUP(BZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CA$17=0,0,LOOKUP(CA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CB$17=0,0,LOOKUP(CB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CC$17=0,0,LOOKUP(CC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CD$17=0,0,LOOKUP(CD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CE$17=0,0,LOOKUP(CE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CF$17=0,0,LOOKUP(CF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CG$17=0,0,LOOKUP(CG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CH$17=0,0,LOOKUP(CH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CI$17=0,0,LOOKUP(CI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CJ$17=0,0,LOOKUP(CJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CK$17=0,0,LOOKUP(CK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CL$17=0,0,LOOKUP(CL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CM$17=0,0,LOOKUP(CM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CN$17=0,0,LOOKUP(CN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CO$17=0,0,LOOKUP(CO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CP$17=0,0,LOOKUP(CP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CQ$17=0,0,LOOKUP(CQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CR$17=0,0,LOOKUP(CR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CS$17=0,0,LOOKUP(CS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CT$17=0,0,LOOKUP(CT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CU$17=0,0,LOOKUP(CU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CV$17=0,0,LOOKUP(CV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CW$17=0,0,LOOKUP(CW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CX$17=0,0,LOOKUP(CX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CY$17=0,0,LOOKUP(CY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(CZ$17=0,0,LOOKUP(CZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DA$17=0,0,LOOKUP(DA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DB$17=0,0,LOOKUP(DB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DC$17=0,0,LOOKUP(DC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DD$17=0,0,LOOKUP(DD$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DE$17=0,0,LOOKUP(DE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DF$17=0,0,LOOKUP(DF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DG$17=0,0,LOOKUP(DG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DH$17=0,0,LOOKUP(DH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DI$17=0,0,LOOKUP(DI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DJ$17=0,0,LOOKUP(DJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DK$17=0,0,LOOKUP(DK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DL$17=0,0,LOOKUP(DL$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DM$17=0,0,LOOKUP(DM$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DN$17=0,0,LOOKUP(DN$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DO$17=0,0,LOOKUP(DO$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DP$17=0,0,LOOKUP(DP$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DQ$17=0,0,LOOKUP(DQ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DR$17=0,0,LOOKUP(DR$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DS$17=0,0,LOOKUP(DS$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DT$17=0,0,LOOKUP(DT$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DU$17=0,0,LOOKUP(DU$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DV$17=0,0,LOOKUP(DV$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DW$17=0,0,LOOKUP(DW$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DX$17=0,0,LOOKUP(DX$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DY$17=0,0,LOOKUP(DY$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(DZ$17=0,0,LOOKUP(DZ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EA$17=0,0,LOOKUP(EA$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EB$17=0,0,LOOKUP(EB$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EC$17=0,0,LOOKUP(EC$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(ED$17=0,0,LOOKUP(ED$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EE$17=0,0,LOOKUP(EE$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EF$17=0,0,LOOKUP(EF$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EG$17=0,0,LOOKUP(EG$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EH$17=0,0,LOOKUP(EH$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EI$17=0,0,LOOKUP(EI$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EJ$17=0,0,LOOKUP(EJ$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0},{"$f":"IF(EK$17=0,0,LOOKUP(EK$17,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G59:$X59))","v":0}]
[null,null,{"$f":"'Inputs - 2'!$C$34","v":"Spare"},"%",null,null,null,null,{"$f":"SUM(J67:BM67)","v":0},{"$f":"IF(J$18=0,0,LOOKUP(J$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(K$18=0,0,LOOKUP(K$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(L$18=0,0,LOOKUP(L$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(M$18=0,0,LOOKUP(M$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(N$18=0,0,LOOKUP(N$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(O$18=0,0,LOOKUP(O$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(P$18=0,0,LOOKUP(P$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(Q$18=0,0,LOOKUP(Q$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(R$18=0,0,LOOKUP(R$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(S$18=0,0,LOOKUP(S$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(T$18=0,0,LOOKUP(T$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(U$18=0,0,LOOKUP(U$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(V$18=0,0,LOOKUP(V$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(W$18=0,0,LOOKUP(W$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(X$18=0,0,LOOKUP(X$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(Y$18=0,0,LOOKUP(Y$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(Z$18=0,0,LOOKUP(Z$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AA$18=0,0,LOOKUP(AA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AB$18=0,0,LOOKUP(AB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AC$18=0,0,LOOKUP(AC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AD$18=0,0,LOOKUP(AD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AE$18=0,0,LOOKUP(AE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AF$18=0,0,LOOKUP(AF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AG$18=0,0,LOOKUP(AG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AH$18=0,0,LOOKUP(AH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AI$18=0,0,LOOKUP(AI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AJ$18=0,0,LOOKUP(AJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AK$18=0,0,LOOKUP(AK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AL$18=0,0,LOOKUP(AL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AM$18=0,0,LOOKUP(AM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AN$18=0,0,LOOKUP(AN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AO$18=0,0,LOOKUP(AO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AP$18=0,0,LOOKUP(AP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AQ$18=0,0,LOOKUP(AQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AR$18=0,0,LOOKUP(AR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AS$18=0,0,LOOKUP(AS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AT$18=0,0,LOOKUP(AT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AU$18=0,0,LOOKUP(AU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AV$18=0,0,LOOKUP(AV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AW$18=0,0,LOOKUP(AW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AX$18=0,0,LOOKUP(AX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AY$18=0,0,LOOKUP(AY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(AZ$18=0,0,LOOKUP(AZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BA$18=0,0,LOOKUP(BA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BB$18=0,0,LOOKUP(BB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BC$18=0,0,LOOKUP(BC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BD$18=0,0,LOOKUP(BD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BE$18=0,0,LOOKUP(BE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BF$18=0,0,LOOKUP(BF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BG$18=0,0,LOOKUP(BG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BH$18=0,0,LOOKUP(BH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BI$18=0,0,LOOKUP(BI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BJ$18=0,0,LOOKUP(BJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BK$18=0,0,LOOKUP(BK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BL$18=0,0,LOOKUP(BL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BM$18=0,0,LOOKUP(BM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BN$18=0,0,LOOKUP(BN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BO$18=0,0,LOOKUP(BO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BP$18=0,0,LOOKUP(BP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BQ$18=0,0,LOOKUP(BQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BR$18=0,0,LOOKUP(BR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BS$18=0,0,LOOKUP(BS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BT$18=0,0,LOOKUP(BT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BU$18=0,0,LOOKUP(BU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BV$18=0,0,LOOKUP(BV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BW$18=0,0,LOOKUP(BW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BX$18=0,0,LOOKUP(BX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BY$18=0,0,LOOKUP(BY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(BZ$18=0,0,LOOKUP(BZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CA$18=0,0,LOOKUP(CA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CB$18=0,0,LOOKUP(CB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CC$18=0,0,LOOKUP(CC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CD$18=0,0,LOOKUP(CD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CE$18=0,0,LOOKUP(CE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CF$18=0,0,LOOKUP(CF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CG$18=0,0,LOOKUP(CG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CH$18=0,0,LOOKUP(CH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CI$18=0,0,LOOKUP(CI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CJ$18=0,0,LOOKUP(CJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CK$18=0,0,LOOKUP(CK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CL$18=0,0,LOOKUP(CL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CM$18=0,0,LOOKUP(CM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CN$18=0,0,LOOKUP(CN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CO$18=0,0,LOOKUP(CO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CP$18=0,0,LOOKUP(CP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CQ$18=0,0,LOOKUP(CQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CR$18=0,0,LOOKUP(CR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CS$18=0,0,LOOKUP(CS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CT$18=0,0,LOOKUP(CT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CU$18=0,0,LOOKUP(CU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CV$18=0,0,LOOKUP(CV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CW$18=0,0,LOOKUP(CW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CX$18=0,0,LOOKUP(CX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CY$18=0,0,LOOKUP(CY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(CZ$18=0,0,LOOKUP(CZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DA$18=0,0,LOOKUP(DA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DB$18=0,0,LOOKUP(DB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DC$18=0,0,LOOKUP(DC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DD$18=0,0,LOOKUP(DD$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DE$18=0,0,LOOKUP(DE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DF$18=0,0,LOOKUP(DF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DG$18=0,0,LOOKUP(DG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DH$18=0,0,LOOKUP(DH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DI$18=0,0,LOOKUP(DI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DJ$18=0,0,LOOKUP(DJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DK$18=0,0,LOOKUP(DK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DL$18=0,0,LOOKUP(DL$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DM$18=0,0,LOOKUP(DM$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DN$18=0,0,LOOKUP(DN$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DO$18=0,0,LOOKUP(DO$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DP$18=0,0,LOOKUP(DP$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DQ$18=0,0,LOOKUP(DQ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DR$18=0,0,LOOKUP(DR$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DS$18=0,0,LOOKUP(DS$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DT$18=0,0,LOOKUP(DT$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DU$18=0,0,LOOKUP(DU$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DV$18=0,0,LOOKUP(DV$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DW$18=0,0,LOOKUP(DW$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DX$18=0,0,LOOKUP(DX$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DY$18=0,0,LOOKUP(DY$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(DZ$18=0,0,LOOKUP(DZ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EA$18=0,0,LOOKUP(EA$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EB$18=0,0,LOOKUP(EB$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EC$18=0,0,LOOKUP(EC$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(ED$18=0,0,LOOKUP(ED$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EE$18=0,0,LOOKUP(EE$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EF$18=0,0,LOOKUP(EF$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EG$18=0,0,LOOKUP(EG$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EH$18=0,0,LOOKUP(EH$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EI$18=0,0,LOOKUP(EI$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EJ$18=0,0,LOOKUP(EJ$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0},{"$f":"IF(EK$18=0,0,LOOKUP(EK$18,'Inputs - 2'!$G$30:$J$30,'Inputs - 2'!$G72:$L72))","v":0}]
[]
[null,null,"Costs"]
[null,null,{"$f":"C65","v":"Placing into C&M"},"AUD M",{"$f":"'Inputs - 2'!E48","v":46.666666666666664},null,null,null,{"$f":"SUM(J70:BM70)","v":46.666666666666664},{"$f":"$E70*J65","v":0},0,0,0,0,0,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E70*BV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E70*EH65","v":0},0,0,0]
[null,null,"Spare ","AUD M",{"$f":"'Inputs - 2'!E49","v":0},null,null,null,{"$f":"SUM(J71:BM71)","v":0},{"$f":"$E71*J66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E71*BV66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C67","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!E50","v":0},null,null,null,{"$f":"SUM(J72:BM72)","v":0},{"$f":"$E72*J67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E72*BV67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J73:BM73)","v":46.666666666666664},{"$f":"SUM(J70:J72)","v":0},0,0,0,0,0,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV70:BV72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH70:EH72)","v":0},{"$f":"SUM(EI70:EI72)","v":0},{"$f":"SUM(EJ70:EJ72)","v":0},{"$f":"SUM(EK70:EK72)","v":0}]
[]
[null,null,"Contingency"]
[null,null,{"$f":"C70","v":"Placing into C&M"},"AUD M",{"$f":"'Inputs - 2'!E85","v":0},null,null,null,{"$f":"SUM(J76:BM76)","v":0},{"$f":"J70*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH70*$E$50","v":0},0,0,0]
[null,null,{"$f":"C71","v":"Spare "},"AUD M",null,null,null,null,{"$f":"SUM(J77:BM77)","v":0},{"$f":"J71*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C72","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J78:BM78)","v":0},{"$f":"J72*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV72*$E$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C73","v":"Total"},"AUD M",null,null,null,null,{"$f":"SUM(J79:BM79)","v":0},{"$f":"SUM(J76:J78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV76:BV78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH76:EH78)","v":0},{"$f":"SUM(EI76:EI78)","v":0},{"$f":"SUM(EJ76:EJ78)","v":0},{"$f":"SUM(EK76:EK78)","v":0}]
[]
[null,null,"Costs incl contingency"]
[null,{"$f":"'Inputs - 2'!B57","v":0},{"$f":"C76","v":"Placing into C&M"},"AUD M",null,null,null,null,{"$f":"SUM(J82:BM82)","v":46.666666666666664},{"$f":"J70+J76","v":0},0,0,0,0,0,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70+BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH70+EH76","v":0},0,0,0]
[null,1,{"$f":"C77","v":"Spare "},"AUD M",null,null,null,null,{"$f":"SUM(J83:BM83)","v":0},{"$f":"J71+J77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71+BV77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C78","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J84:BM84)","v":0},{"$f":"J72+J78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV72+BV78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C79","v":"Total"},"AUD M",null,null,null,null,{"$f":"SUM(J85:BM85)","v":46.666666666666664},{"$f":"SUM(J82:J84)","v":0},0,0,0,0,0,0,0,0,0,0,0,23.333333333333332,23.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV82:BV84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH82:EH84)","v":0},{"$f":"SUM(EI82:EI84)","v":0},{"$f":"SUM(EJ82:EJ84)","v":0},{"$f":"SUM(EK82:EK84)","v":0}]
[]
[]
[null,null,"Maintenance  Capex "]
[]
[null,null,"LHM "]
[null,null,"Maintenance Capex ","AUD M P.a.",{"$f":"'Inputs - 2'!F66","v":0},null,null,null,{"$f":"SUM(J91:BM91)","v":0},{"$f":"IF(J15=0,0,$E$91/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP15=0,0,$E$91/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV15=0,0,$E$91/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB15=0,0,$E$91/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"KM"]
[null,null,"Maintenance Capex ","AUD M P.a.",{"$f":"'Inputs - 2'!F71","v":0},null,null,null,{"$f":"SUM(J95:BM95)","v":0},{"$f":"IF(J24=0,0,$E$95/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP24=0,0,$E$95/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV24=0,0,$E$95/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB24=0,0,$E$95/Qtrs_Yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Ops","index":9,"n_rows":472,"n_cols":141,"rows_kept":472,"cut":false,"hidden":false,"merged":[]}
["Operations"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,null,null,{"$f":"Master_check","v":{"$error":"#REF!"}}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"Timing!J4","v":"2018-07-01"},{"$f":"Timing!K4","v":"2018-10-01"},{"$f":"Timing!L4","v":"2019-01-01"},{"$f":"Timing!M4","v":"2019-04-01"},{"$f":"Timing!N4","v":"2019-07-01"},{"$f":"Timing!O4","v":"2019-10-01"},{"$f":"Timing!P4","v":"2020-01-01"},{"$f":"Timing!Q4","v":"2020-04-01"},{"$f":"Timing!R4","v":"2020-07-01"},{"$f":"Timing!S4","v":"2020-10-01"},{"$f":"Timing!T4","v":"2021-01-01"},{"$f":"Timing!U4","v":"2021-04-01"},{"$f":"Timing!V4","v":"2021-07-01"},{"$f":"Timing!W4","v":"2021-10-01"},{"$f":"Timing!X4","v":"2022-01-01"},{"$f":"Timing!Y4","v":"2022-04-01"},{"$f":"Timing!Z4","v":"2022-07-01"},{"$f":"Timing!AA4","v":"2022-10-01"},{"$f":"Timing!AB4","v":"2023-01-01"},{"$f":"Timing!AC4","v":"2023-04-01"},{"$f":"Timing!AD4","v":"2023-07-01"},{"$f":"Timing!AE4","v":"2023-10-01"},{"$f":"Timing!AF4","v":"2024-01-01"},{"$f":"Timing!AG4","v":"2024-04-01"},{"$f":"Timing!AH4","v":"2024-07-01"},{"$f":"Timing!AI4","v":"2024-10-01"},{"$f":"Timing!AJ4","v":"2025-01-01"},{"$f":"Timing!AK4","v":"2025-04-01"},{"$f":"Timing!AL4","v":"2025-07-01"},{"$f":"Timing!AM4","v":"2025-10-01"},{"$f":"Timing!AN4","v":"2026-01-01"},{"$f":"Timing!AO4","v":"2026-04-01"},{"$f":"Timing!AP4","v":"2026-07-01"},{"$f":"Timing!AQ4","v":"2026-10-01"},{"$f":"Timing!AR4","v":"2027-01-01"},{"$f":"Timing!AS4","v":"2027-04-01"},{"$f":"Timing!AT4","v":"2027-07-01"},{"$f":"Timing!AU4","v":"2027-10-01"},{"$f":"Timing!AV4","v":"2028-01-01"},{"$f":"Timing!AW4","v":"2028-04-01"},{"$f":"Timing!AX4","v":"2028-07-01"},{"$f":"Timing!AY4","v":"2028-10-01"},{"$f":"Timing!AZ4","v":"2029-01-01"},{"$f":"Timing!BA4","v":"2029-04-01"},{"$f":"Timing!BB4","v":"2029-07-01"},{"$f":"Timing!BC4","v":"2029-10-01"},{"$f":"Timing!BD4","v":"2030-01-01"},{"$f":"Timing!BE4","v":"2030-04-01"},{"$f":"Timing!BF4","v":"2030-07-01"},{"$f":"Timing!BG4","v":"2030-10-01"},{"$f":"Timing!BH4","v":"2031-01-01"},{"$f":"Timing!BI4","v":"2031-04-01"},{"$f":"Timing!BJ4","v":"2031-07-01"},{"$f":"Timing!BK4","v":"2031-10-01"},{"$f":"Timing!BL4","v":"2032-01-01"},{"$f":"Timing!BM4","v":"2032-04-01"},{"$f":"Timing!BN4","v":"2032-07-01"},{"$f":"Timing!BO4","v":"2032-10-01"},{"$f":"Timing!BP4","v":"2033-01-01"},{"$f":"Timing!BQ4","v":"2033-04-01"},{"$f":"Timing!BR4","v":"2033-07-01"},{"$f":"Timing!BS4","v":"2033-10-01"},{"$f":"Timing!BT4","v":"2034-01-01"},{"$f":"Timing!BU4","v":"2034-04-01"},{"$f":"Timing!BV4","v":"2034-07-01"},{"$f":"Timing!BW4","v":"2034-10-01"},{"$f":"Timing!BX4","v":"2035-01-01"},{"$f":"Timing!BY4","v":"2035-04-01"},{"$f":"Timing!BZ4","v":"2035-07-01"},{"$f":"Timing!CA4","v":"2035-10-01"},{"$f":"Timing!CB4","v":"2036-01-01"},{"$f":"Timing!CC4","v":"2036-04-01"},{"$f":"Timing!CD4","v":"2036-07-01"},{"$f":"Timing!CE4","v":"2036-10-01"},{"$f":"Timing!CF4","v":"2037-01-01"},{"$f":"Timing!CG4","v":"2037-04-01"},{"$f":"Timing!CH4","v":"2037-07-01"},{"$f":"Timing!CI4","v":"2037-10-01"},{"$f":"Timing!CJ4","v":"2038-01-01"},{"$f":"Timing!CK4","v":"2038-04-01"},{"$f":"Timing!CL4","v":"2038-07-01"},{"$f":"Timing!CM4","v":"2038-10-01"},{"$f":"Timing!CN4","v":"2039-01-01"},{"$f":"Timing!CO4","v":"2039-04-01"},{"$f":"Timing!CP4","v":"2039-07-01"},{"$f":"Timing!CQ4","v":"2039-10-01"},{"$f":"Timing!CR4","v":"2040-01-01"},{"$f":"Timing!CS4","v":"2040-04-01"},{"$f":"Timing!CT4","v":"2040-07-01"},{"$f":"Timing!CU4","v":"2040-10-01"},{"$f":"Timing!CV4","v":"2041-01-01"},{"$f":"Timing!CW4","v":"2041-04-01"},{"$f":"Timing!CX4","v":"2041-07-01"},{"$f":"Timing!CY4","v":"2041-10-01"},{"$f":"Timing!CZ4","v":"2042-01-01"},{"$f":"Timing!DA4","v":"2042-04-01"},{"$f":"Timing!DB4","v":"2042-07-01"},{"$f":"Timing!DC4","v":"2042-10-01"},{"$f":"Timing!DD4","v":"2043-01-01"},{"$f":"Timing!DE4","v":"2043-04-01"},{"$f":"Timing!DF4","v":"2043-07-01"},{"$f":"Timing!DG4","v":"2043-10-01"},{"$f":"Timing!DH4","v":"2044-01-01"},{"$f":"Timing!DI4","v":"2044-04-01"},{"$f":"Timing!DJ4","v":"2044-07-01"},{"$f":"Timing!DK4","v":"2044-10-01"},{"$f":"Timing!DL4","v":"2045-01-01"},{"$f":"Timing!DM4","v":"2045-04-01"},{"$f":"Timing!DN4","v":"2045-07-01"},{"$f":"Timing!DO4","v":"2045-10-01"},{"$f":"Timing!DP4","v":"2046-01-01"},{"$f":"Timing!DQ4","v":"2046-04-01"},{"$f":"Timing!DR4","v":"2046-07-01"},{"$f":"Timing!DS4","v":"2046-10-01"},{"$f":"Timing!DT4","v":"2047-01-01"},{"$f":"Timing!DU4","v":"2047-04-01"},{"$f":"Timing!DV4","v":"2047-07-01"},{"$f":"Timing!DW4","v":"2047-10-01"},{"$f":"Timing!DX4","v":"2048-01-01"},{"$f":"Timing!DY4","v":"2048-04-01"},{"$f":"Timing!DZ4","v":"2048-07-01"},{"$f":"Timing!EA4","v":"2048-10-01"},{"$f":"Timing!EB4","v":"2049-01-01"},{"$f":"Timing!EC4","v":"2049-04-01"},{"$f":"Timing!ED4","v":"2049-07-01"},{"$f":"Timing!EE4","v":"2049-10-01"},{"$f":"Timing!EF4","v":"2050-01-01"},{"$f":"Timing!EG4","v":"2050-04-01"},{"$f":"Timing!EH4","v":"2050-07-01"},{"$f":"Timing!EI4","v":"2050-10-01"},{"$f":"Timing!EJ4","v":"2051-01-01"},{"$f":"Timing!EK4","v":"2051-04-01"}]
[null,null,"Period End",null,null,null,null,null,{"$f":"Timing!I5","v":"2018-06-30"},{"$f":"Timing!J5","v":"2018-09-30"},{"$f":"Timing!K5","v":"2018-12-31"},{"$f":"Timing!L5","v":"2019-03-31"},{"$f":"Timing!M5","v":"2019-06-30"},{"$f":"Timing!N5","v":"2019-09-30"},{"$f":"Timing!O5","v":"2019-12-31"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-06-30"},{"$f":"Timing!R5","v":"2020-09-30"},{"$f":"Timing!S5","v":"2020-12-31"},{"$f":"Timing!T5","v":"2021-03-31"},{"$f":"Timing!U5","v":"2021-06-30"},{"$f":"Timing!V5","v":"2021-09-30"},{"$f":"Timing!W5","v":"2021-12-31"},{"$f":"Timing!X5","v":"2022-03-31"},{"$f":"Timing!Y5","v":"2022-06-30"},{"$f":"Timing!Z5","v":"2022-09-30"},{"$f":"Timing!AA5","v":"2022-12-31"},{"$f":"Timing!AB5","v":"2023-03-31"},{"$f":"Timing!AC5","v":"2023-06-30"},{"$f":"Timing!AD5","v":"2023-09-30"},{"$f":"Timing!AE5","v":"2023-12-31"},{"$f":"Timing!AF5","v":"2024-03-31"},{"$f":"Timing!AG5","v":"2024-06-30"},{"$f":"Timing!AH5","v":"2024-09-30"},{"$f":"Timing!AI5","v":"2024-12-31"},{"$f":"Timing!AJ5","v":"2025-03-31"},{"$f":"Timing!AK5","v":"2025-06-30"},{"$f":"Timing!AL5","v":"2025-09-30"},{"$f":"Timing!AM5","v":"2025-12-31"},{"$f":"Timing!AN5","v":"2026-03-31"},{"$f":"Timing!AO5","v":"2026-06-30"},{"$f":"Timing!AP5","v":"2026-09-30"},{"$f":"Timing!AQ5","v":"2026-12-31"},{"$f":"Timing!AR5","v":"2027-03-31"},{"$f":"Timing!AS5","v":"2027-06-30"},{"$f":"Timing!AT5","v":"2027-09-30"},{"$f":"Timing!AU5","v":"2027-12-31"},{"$f":"Timing!AV5","v":"2028-03-31"},{"$f":"Timing!AW5","v":"2028-06-30"},{"$f":"Timing!AX5","v":"2028-09-30"},{"$f":"Timing!AY5","v":"2028-12-31"},{"$f":"Timing!AZ5","v":"2029-03-31"},{"$f":"Timing!BA5","v":"2029-06-30"},{"$f":"Timing!BB5","v":"2029-09-30"},{"$f":"Timing!BC5","v":"2029-12-31"},{"$f":"Timing!BD5","v":"2030-03-31"},{"$f":"Timing!BE5","v":"2030-06-30"},{"$f":"Timing!BF5","v":"2030-09-30"},{"$f":"Timing!BG5","v":"2030-12-31"},{"$f":"Timing!BH5","v":"2031-03-31"},{"$f":"Timing!BI5","v":"2031-06-30"},{"$f":"Timing!BJ5","v":"2031-09-30"},{"$f":"Timing!BK5","v":"2031-12-31"},{"$f":"Timing!BL5","v":"2032-03-31"},{"$f":"Timing!BM5","v":"2032-06-30"},{"$f":"Timing!BN5","v":"2032-09-30"},{"$f":"Timing!BO5","v":"2032-12-31"},{"$f":"Timing!BP5","v":"2033-03-31"},{"$f":"Timing!BQ5","v":"2033-06-30"},{"$f":"Timing!BR5","v":"2033-09-30"},{"$f":"Timing!BS5","v":"2033-12-31"},{"$f":"Timing!BT5","v":"2034-03-31"},{"$f":"Timing!BU5","v":"2034-06-30"},{"$f":"Timing!BV5","v":"2034-09-30"},{"$f":"Timing!BW5","v":"2034-12-31"},{"$f":"Timing!BX5","v":"2035-03-31"},{"$f":"Timing!BY5","v":"2035-06-30"},{"$f":"Timing!BZ5","v":"2035-09-30"},{"$f":"Timing!CA5","v":"2035-12-31"},{"$f":"Timing!CB5","v":"2036-03-31"},{"$f":"Timing!CC5","v":"2036-06-30"},{"$f":"Timing!CD5","v":"2036-09-30"},{"$f":"Timing!CE5","v":"2036-12-31"},{"$f":"Timing!CF5","v":"2037-03-31"},{"$f":"Timing!CG5","v":"2037-06-30"},{"$f":"Timing!CH5","v":"2037-09-30"},{"$f":"Timing!CI5","v":"2037-12-31"},{"$f":"Timing!CJ5","v":"2038-03-31"},{"$f":"Timing!CK5","v":"2038-06-30"},{"$f":"Timing!CL5","v":"2038-09-30"},{"$f":"Timing!CM5","v":"2038-12-31"},{"$f":"Timing!CN5","v":"2039-03-31"},{"$f":"Timing!CO5","v":"2039-06-30"},{"$f":"Timing!CP5","v":"2039-09-30"},{"$f":"Timing!CQ5","v":"2039-12-31"},{"$f":"Timing!CR5","v":"2040-03-31"},{"$f":"Timing!CS5","v":"2040-06-30"},{"$f":"Timing!CT5","v":"2040-09-30"},{"$f":"Timing!CU5","v":"2040-12-31"},{"$f":"Timing!CV5","v":"2041-03-31"},{"$f":"Timing!CW5","v":"2041-06-30"},{"$f":"Timing!CX5","v":"2041-09-30"},{"$f":"Timing!CY5","v":"2041-12-31"},{"$f":"Timing!CZ5","v":"2042-03-31"},{"$f":"Timing!DA5","v":"2042-06-30"},{"$f":"Timing!DB5","v":"2042-09-30"},{"$f":"Timing!DC5","v":"2042-12-31"},{"$f":"Timing!DD5","v":"2043-03-31"},{"$f":"Timing!DE5","v":"2043-06-30"},{"$f":"Timing!DF5","v":"2043-09-30"},{"$f":"Timing!DG5","v":"2043-12-31"},{"$f":"Timing!DH5","v":"2044-03-31"},{"$f":"Timing!DI5","v":"2044-06-30"},{"$f":"Timing!DJ5","v":"2044-09-30"},{"$f":"Timing!DK5","v":"2044-12-31"},{"$f":"Timing!DL5","v":"2045-03-31"},{"$f":"Timing!DM5","v":"2045-06-30"},{"$f":"Timing!DN5","v":"2045-09-30"},{"$f":"Timing!DO5","v":"2045-12-31"},{"$f":"Timing!DP5","v":"2046-03-31"},{"$f":"Timing!DQ5","v":"2046-06-30"},{"$f":"Timing!DR5","v":"2046-09-30"},{"$f":"Timing!DS5","v":"2046-12-31"},{"$f":"Timing!DT5","v":"2047-03-31"},{"$f":"Timing!DU5","v":"2047-06-30"},{"$f":"Timing!DV5","v":"2047-09-30"},{"$f":"Timing!DW5","v":"2047-12-31"},{"$f":"Timing!DX5","v":"2048-03-31"},{"$f":"Timing!DY5","v":"2048-06-30"},{"$f":"Timing!DZ5","v":"2048-09-30"},{"$f":"Timing!EA5","v":"2048-12-31"},{"$f":"Timing!EB5","v":"2049-03-31"},{"$f":"Timing!EC5","v":"2049-06-30"},{"$f":"Timing!ED5","v":"2049-09-30"},{"$f":"Timing!EE5","v":"2049-12-31"},{"$f":"Timing!EF5","v":"2050-03-31"},{"$f":"Timing!EG5","v":"2050-06-30"},{"$f":"Timing!EH5","v":"2050-09-30"},{"$f":"Timing!EI5","v":"2050-12-31"},{"$f":"Timing!EJ5","v":"2051-03-31"},{"$f":"Timing!EK5","v":"2051-06-30"}]
[]
[null,null,{"$f":"TRANSPOSE('Inputs - 2'!F8:K8)","v":"Production "},{"$f":"TRANSPOSE('Inputs - 2'!F9:K9)","v":"2018-07-01"},{"$f":"TRANSPOSE('Inputs - 2'!F11:K11)","v":"2019-06-30"},null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":1},{"$f":"Timing!L9","v":1},{"$f":"Timing!M9","v":1},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":0},{"$f":"Timing!Y9","v":0},{"$f":"Timing!Z9","v":0},{"$f":"Timing!AA9","v":0},{"$f":"Timing!AB9","v":0},{"$f":"Timing!AC9","v":0},{"$f":"Timing!AD9","v":0},{"$f":"Timing!AE9","v":0},{"$f":"Timing!AF9","v":0},{"$f":"Timing!AG9","v":0},{"$f":"Timing!AH9","v":0},{"$f":"Timing!AI9","v":0},{"$f":"Timing!AJ9","v":0},{"$f":"Timing!AK9","v":0},{"$f":"Timing!AL9","v":0},{"$f":"Timing!AM9","v":0},{"$f":"Timing!AN9","v":0},{"$f":"Timing!AO9","v":0},{"$f":"Timing!AP9","v":0},{"$f":"Timing!AQ9","v":0},{"$f":"Timing!AR9","v":0},{"$f":"Timing!AS9","v":0},{"$f":"Timing!AT9","v":0},{"$f":"Timing!AU9","v":0},{"$f":"Timing!AV9","v":0},{"$f":"Timing!AW9","v":0},{"$f":"Timing!AX9","v":0},{"$f":"Timing!AY9","v":0},{"$f":"Timing!AZ9","v":0},{"$f":"Timing!BA9","v":0},{"$f":"Timing!BB9","v":0},{"$f":"Timing!BC9","v":0},{"$f":"Timing!BD9","v":0},{"$f":"Timing!BE9","v":0},{"$f":"Timing!BF9","v":0},{"$f":"Timing!BG9","v":0},{"$f":"Timing!BH9","v":0},{"$f":"Timing!BI9","v":0},{"$f":"Timing!BJ9","v":0},{"$f":"Timing!BK9","v":0},{"$f":"Timing!BL9","v":0},{"$f":"Timing!BM9","v":0},{"$f":"Timing!BN9","v":0},{"$f":"Timing!BO9","v":0},{"$f":"Timing!BP9","v":0},{"$f":"Timing!BQ9","v":0},{"$f":"Timing!BR9","v":0},{"$f":"Timing!BS9","v":0},{"$f":"Timing!BT9","v":0},{"$f":"Timing!BU9","v":0},{"$f":"Timing!BV9","v":0},{"$f":"Timing!BW9","v":0},{"$f":"Timing!BX9","v":0},{"$f":"Timing!BY9","v":0},{"$f":"Timing!BZ9","v":0},{"$f":"Timing!CA9","v":0},{"$f":"Timing!CB9","v":0},{"$f":"Timing!CC9","v":0},{"$f":"Timing!CD9","v":0},{"$f":"Timing!CE9","v":0},{"$f":"Timing!CF9","v":0},{"$f":"Timing!CG9","v":0},{"$f":"Timing!CH9","v":0},{"$f":"Timing!CI9","v":0},{"$f":"Timing!CJ9","v":0},{"$f":"Timing!CK9","v":0},{"$f":"Timing!CL9","v":0},{"$f":"Timing!CM9","v":0},{"$f":"Timing!CN9","v":0},{"$f":"Timing!CO9","v":0},{"$f":"Timing!CP9","v":0},{"$f":"Timing!CQ9","v":0},{"$f":"Timing!CR9","v":0},{"$f":"Timing!CS9","v":0},{"$f":"Timing!CT9","v":0},{"$f":"Timing!CU9","v":0},{"$f":"Timing!CV9","v":0},{"$f":"Timing!CW9","v":0},{"$f":"Timing!CX9","v":0},{"$f":"Timing!CY9","v":0},{"$f":"Timing!CZ9","v":0},{"$f":"Timing!DA9","v":0},{"$f":"Timing!DB9","v":0},{"$f":"Timing!DC9","v":0},{"$f":"Timing!DD9","v":0},{"$f":"Timing!DE9","v":0},{"$f":"Timing!DF9","v":0},{"$f":"Timing!DG9","v":0},{"$f":"Timing!DH9","v":0},{"$f":"Timing!DI9","v":0},{"$f":"Timing!DJ9","v":0},{"$f":"Timing!DK9","v":0},{"$f":"Timing!DL9","v":0},{"$f":"Timing!DM9","v":0},{"$f":"Timing!DN9","v":0},{"$f":"Timing!DO9","v":0},{"$f":"Timing!DP9","v":0},{"$f":"Timing!DQ9","v":0},{"$f":"Timing!DR9","v":0},{"$f":"Timing!DS9","v":0},{"$f":"Timing!DT9","v":0},{"$f":"Timing!DU9","v":0},{"$f":"Timing!DV9","v":0},{"$f":"Timing!DW9","v":0},{"$f":"Timing!DX9","v":0},{"$f":"Timing!DY9","v":0},{"$f":"Timing!DZ9","v":0},{"$f":"Timing!EA9","v":0},{"$f":"Timing!EB9","v":0},{"$f":"Timing!EC9","v":0},{"$f":"Timing!ED9","v":0},{"$f":"Timing!EE9","v":0},{"$f":"Timing!EF9","v":0},{"$f":"Timing!EG9","v":0},{"$f":"Timing!EH9","v":0},{"$f":"Timing!EI9","v":0},{"$f":"Timing!EJ9","v":0},{"$f":"Timing!EK9","v":0}]
[null,null,"Placing into C&M","2019-07-01","2019-09-30",null,null,null,null,{"$f":"Timing!J10","v":0},{"$f":"Timing!K10","v":0},{"$f":"Timing!L10","v":0},{"$f":"Timing!M10","v":0},{"$f":"Timing!N10","v":1},{"$f":"Timing!O10","v":0},{"$f":"Timing!P10","v":0},{"$f":"Timing!Q10","v":0},{"$f":"Timing!R10","v":0},{"$f":"Timing!S10","v":0},{"$f":"Timing!T10","v":0},{"$f":"Timing!U10","v":0},{"$f":"Timing!V10","v":0},{"$f":"Timing!W10","v":0},{"$f":"Timing!X10","v":0},{"$f":"Timing!Y10","v":0},{"$f":"Timing!Z10","v":0},{"$f":"Timing!AA10","v":0},{"$f":"Timing!AB10","v":0},{"$f":"Timing!AC10","v":0},{"$f":"Timing!AD10","v":0},{"$f":"Timing!AE10","v":0},{"$f":"Timing!AF10","v":0},{"$f":"Timing!AG10","v":0},{"$f":"Timing!AH10","v":0},{"$f":"Timing!AI10","v":0},{"$f":"Timing!AJ10","v":0},{"$f":"Timing!AK10","v":0},{"$f":"Timing!AL10","v":0},{"$f":"Timing!AM10","v":0},{"$f":"Timing!AN10","v":0},{"$f":"Timing!AO10","v":0},{"$f":"Timing!AP10","v":0},{"$f":"Timing!AQ10","v":0},{"$f":"Timing!AR10","v":0},{"$f":"Timing!AS10","v":0},{"$f":"Timing!AT10","v":0},{"$f":"Timing!AU10","v":0},{"$f":"Timing!AV10","v":0},{"$f":"Timing!AW10","v":0},{"$f":"Timing!AX10","v":0},{"$f":"Timing!AY10","v":0},{"$f":"Timing!AZ10","v":0},{"$f":"Timing!BA10","v":0},{"$f":"Timing!BB10","v":0},{"$f":"Timing!BC10","v":0},{"$f":"Timing!BD10","v":0},{"$f":"Timing!BE10","v":0},{"$f":"Timing!BF10","v":0},{"$f":"Timing!BG10","v":0},{"$f":"Timing!BH10","v":0},{"$f":"Timing!BI10","v":0},{"$f":"Timing!BJ10","v":0},{"$f":"Timing!BK10","v":0},{"$f":"Timing!BL10","v":0},{"$f":"Timing!BM10","v":0},{"$f":"Timing!BN10","v":0},{"$f":"Timing!BO10","v":0},{"$f":"Timing!BP10","v":0},{"$f":"Timing!BQ10","v":0},{"$f":"Timing!BR10","v":0},{"$f":"Timing!BS10","v":0},{"$f":"Timing!BT10","v":0},{"$f":"Timing!BU10","v":0},{"$f":"Timing!BV10","v":0},{"$f":"Timing!BW10","v":0},{"$f":"Timing!BX10","v":0},{"$f":"Timing!BY10","v":0},{"$f":"Timing!BZ10","v":0},{"$f":"Timing!CA10","v":0},{"$f":"Timing!CB10","v":0},{"$f":"Timing!CC10","v":0},{"$f":"Timing!CD10","v":0},{"$f":"Timing!CE10","v":0},{"$f":"Timing!CF10","v":0},{"$f":"Timing!CG10","v":0},{"$f":"Timing!CH10","v":0},{"$f":"Timing!CI10","v":0},{"$f":"Timing!CJ10","v":0},{"$f":"Timing!CK10","v":0},{"$f":"Timing!CL10","v":0},{"$f":"Timing!CM10","v":0},{"$f":"Timing!CN10","v":0},{"$f":"Timing!CO10","v":0},{"$f":"Timing!CP10","v":0},{"$f":"Timing!CQ10","v":0},{"$f":"Timing!CR10","v":0},{"$f":"Timing!CS10","v":0},{"$f":"Timing!CT10","v":0},{"$f":"Timing!CU10","v":0},{"$f":"Timing!CV10","v":0},{"$f":"Timing!CW10","v":0},{"$f":"Timing!CX10","v":0},{"$f":"Timing!CY10","v":0},{"$f":"Timing!CZ10","v":0},{"$f":"Timing!DA10","v":0},{"$f":"Timing!DB10","v":0},{"$f":"Timing!DC10","v":0},{"$f":"Timing!DD10","v":0},{"$f":"Timing!DE10","v":0},{"$f":"Timing!DF10","v":0},{"$f":"Timing!DG10","v":0},{"$f":"Timing!DH10","v":0},{"$f":"Timing!DI10","v":0},{"$f":"Timing!DJ10","v":0},{"$f":"Timing!DK10","v":0},{"$f":"Timing!DL10","v":0},{"$f":"Timing!DM10","v":0},{"$f":"Timing!DN10","v":0},{"$f":"Timing!DO10","v":0},{"$f":"Timing!DP10","v":0},{"$f":"Timing!DQ10","v":0},{"$f":"Timing!DR10","v":0},{"$f":"Timing!DS10","v":0},{"$f":"Timing!DT10","v":0},{"$f":"Timing!DU10","v":0},{"$f":"Timing!DV10","v":0},{"$f":"Timing!DW10","v":0},{"$f":"Timing!DX10","v":0},{"$f":"Timing!DY10","v":0},{"$f":"Timing!DZ10","v":0},{"$f":"Timing!EA10","v":0},{"$f":"Timing!EB10","v":0},{"$f":"Timing!EC10","v":0},{"$f":"Timing!ED10","v":0},{"$f":"Timing!EE10","v":0},{"$f":"Timing!EF10","v":0},{"$f":"Timing!EG10","v":0},{"$f":"Timing!EH10","v":0},{"$f":"Timing!EI10","v":0},{"$f":"Timing!EJ10","v":0},{"$f":"Timing!EK10","v":0}]
[null,null,"Care & maintenance","2019-10-01","2020-09-30",null,null,null,null,{"$f":"Timing!J11","v":0},{"$f":"Timing!K11","v":0},{"$f":"Timing!L11","v":0},{"$f":"Timing!M11","v":0},{"$f":"Timing!N11","v":0},{"$f":"Timing!O11","v":1},{"$f":"Timing!P11","v":1},{"$f":"Timing!Q11","v":1},{"$f":"Timing!R11","v":1},{"$f":"Timing!S11","v":0},{"$f":"Timing!T11","v":0},{"$f":"Timing!U11","v":0},{"$f":"Timing!V11","v":0},{"$f":"Timing!W11","v":0},{"$f":"Timing!X11","v":0},{"$f":"Timing!Y11","v":0},{"$f":"Timing!Z11","v":0},{"$f":"Timing!AA11","v":0},{"$f":"Timing!AB11","v":0},{"$f":"Timing!AC11","v":0},{"$f":"Timing!AD11","v":0},{"$f":"Timing!AE11","v":0},{"$f":"Timing!AF11","v":0},{"$f":"Timing!AG11","v":0},{"$f":"Timing!AH11","v":0},{"$f":"Timing!AI11","v":0},{"$f":"Timing!AJ11","v":0},{"$f":"Timing!AK11","v":0},{"$f":"Timing!AL11","v":0},{"$f":"Timing!AM11","v":0},{"$f":"Timing!AN11","v":0},{"$f":"Timing!AO11","v":0},{"$f":"Timing!AP11","v":0},{"$f":"Timing!AQ11","v":0},{"$f":"Timing!AR11","v":0},{"$f":"Timing!AS11","v":0},{"$f":"Timing!AT11","v":0},{"$f":"Timing!AU11","v":0},{"$f":"Timing!AV11","v":0},{"$f":"Timing!AW11","v":0},{"$f":"Timing!AX11","v":0},{"$f":"Timing!AY11","v":0},{"$f":"Timing!AZ11","v":0},{"$f":"Timing!BA11","v":0},{"$f":"Timing!BB11","v":0},{"$f":"Timing!BC11","v":0},{"$f":"Timing!BD11","v":0},{"$f":"Timing!BE11","v":0},{"$f":"Timing!BF11","v":0},{"$f":"Timing!BG11","v":0},{"$f":"Timing!BH11","v":0},{"$f":"Timing!BI11","v":0},{"$f":"Timing!BJ11","v":0},{"$f":"Timing!BK11","v":0},{"$f":"Timing!BL11","v":0},{"$f":"Timing!BM11","v":0},{"$f":"Timing!BN11","v":0},{"$f":"Timing!BO11","v":0},{"$f":"Timing!BP11","v":0},{"$f":"Timing!BQ11","v":0},{"$f":"Timing!BR11","v":0},{"$f":"Timing!BS11","v":0},{"$f":"Timing!BT11","v":0},{"$f":"Timing!BU11","v":0},{"$f":"Timing!BV11","v":0},{"$f":"Timing!BW11","v":0},{"$f":"Timing!BX11","v":0},{"$f":"Timing!BY11","v":0},{"$f":"Timing!BZ11","v":0},{"$f":"Timing!CA11","v":0},{"$f":"Timing!CB11","v":0},{"$f":"Timing!CC11","v":0},{"$f":"Timing!CD11","v":0},{"$f":"Timing!CE11","v":0},{"$f":"Timing!CF11","v":0},{"$f":"Timing!CG11","v":0},{"$f":"Timing!CH11","v":0},{"$f":"Timing!CI11","v":0},{"$f":"Timing!CJ11","v":0},{"$f":"Timing!CK11","v":0},{"$f":"Timing!CL11","v":0},{"$f":"Timing!CM11","v":0},{"$f":"Timing!CN11","v":0},{"$f":"Timing!CO11","v":0},{"$f":"Timing!CP11","v":0},{"$f":"Timing!CQ11","v":0},{"$f":"Timing!CR11","v":0},{"$f":"Timing!CS11","v":0},{"$f":"Timing!CT11","v":0},{"$f":"Timing!CU11","v":0},{"$f":"Timing!CV11","v":0},{"$f":"Timing!CW11","v":0},{"$f":"Timing!CX11","v":0},{"$f":"Timing!CY11","v":0},{"$f":"Timing!CZ11","v":0},{"$f":"Timing!DA11","v":0},{"$f":"Timing!DB11","v":0},{"$f":"Timing!DC11","v":0},{"$f":"Timing!DD11","v":0},{"$f":"Timing!DE11","v":0},{"$f":"Timing!DF11","v":0},{"$f":"Timing!DG11","v":0},{"$f":"Timing!DH11","v":0},{"$f":"Timing!DI11","v":0},{"$f":"Timing!DJ11","v":0},{"$f":"Timing!DK11","v":0},{"$f":"Timing!DL11","v":0},{"$f":"Timing!DM11","v":0},{"$f":"Timing!DN11","v":0},{"$f":"Timing!DO11","v":0},{"$f":"Timing!DP11","v":0},{"$f":"Timing!DQ11","v":0},{"$f":"Timing!DR11","v":0},{"$f":"Timing!DS11","v":0},{"$f":"Timing!DT11","v":0},{"$f":"Timing!DU11","v":0},{"$f":"Timing!DV11","v":0},{"$f":"Timing!DW11","v":0},{"$f":"Timing!DX11","v":0},{"$f":"Timing!DY11","v":0},{"$f":"Timing!DZ11","v":0},{"$f":"Timing!EA11","v":0},{"$f":"Timing!EB11","v":0},{"$f":"Timing!EC11","v":0},{"$f":"Timing!ED11","v":0},{"$f":"Timing!EE11","v":0},{"$f":"Timing!EF11","v":0},{"$f":"Timing!EG11","v":0},{"$f":"Timing!EH11","v":0},{"$f":"Timing!EI11","v":0},{"$f":"Timing!EJ11","v":0},{"$f":"Timing!EK11","v":0}]
[null,null,"Restart from C&M","2020-10-01","2021-03-31",null,null,null,null,{"$f":"Timing!J12","v":0},{"$f":"Timing!K12","v":0},{"$f":"Timing!L12","v":0},{"$f":"Timing!M12","v":0},{"$f":"Timing!N12","v":0},{"$f":"Timing!O12","v":0},{"$f":"Timing!P12","v":0},{"$f":"Timing!Q12","v":0},{"$f":"Timing!R12","v":0},{"$f":"Timing!S12","v":1},{"$f":"Timing!T12","v":1},{"$f":"Timing!U12","v":0},{"$f":"Timing!V12","v":0},{"$f":"Timing!W12","v":0},{"$f":"Timing!X12","v":0},{"$f":"Timing!Y12","v":0},{"$f":"Timing!Z12","v":0},{"$f":"Timing!AA12","v":0},{"$f":"Timing!AB12","v":0},{"$f":"Timing!AC12","v":0},{"$f":"Timing!AD12","v":0},{"$f":"Timing!AE12","v":0},{"$f":"Timing!AF12","v":0},{"$f":"Timing!AG12","v":0},{"$f":"Timing!AH12","v":0},{"$f":"Timing!AI12","v":0},{"$f":"Timing!AJ12","v":0},{"$f":"Timing!AK12","v":0},{"$f":"Timing!AL12","v":0},{"$f":"Timing!AM12","v":0},{"$f":"Timing!AN12","v":0},{"$f":"Timing!AO12","v":0},{"$f":"Timing!AP12","v":0},{"$f":"Timing!AQ12","v":0},{"$f":"Timing!AR12","v":0},{"$f":"Timing!AS12","v":0},{"$f":"Timing!AT12","v":0},{"$f":"Timing!AU12","v":0},{"$f":"Timing!AV12","v":0},{"$f":"Timing!AW12","v":0},{"$f":"Timing!AX12","v":0},{"$f":"Timing!AY12","v":0},{"$f":"Timing!AZ12","v":0},{"$f":"Timing!BA12","v":0},{"$f":"Timing!BB12","v":0},{"$f":"Timing!BC12","v":0},{"$f":"Timing!BD12","v":0},{"$f":"Timing!BE12","v":0},{"$f":"Timing!BF12","v":0},{"$f":"Timing!BG12","v":0},{"$f":"Timing!BH12","v":0},{"$f":"Timing!BI12","v":0},{"$f":"Timing!BJ12","v":0},{"$f":"Timing!BK12","v":0},{"$f":"Timing!BL12","v":0},{"$f":"Timing!BM12","v":0},{"$f":"Timing!BN12","v":0},{"$f":"Timing!BO12","v":0},{"$f":"Timing!BP12","v":0},{"$f":"Timing!BQ12","v":0},{"$f":"Timing!BR12","v":0},{"$f":"Timing!BS12","v":0},{"$f":"Timing!BT12","v":0},{"$f":"Timing!BU12","v":0},{"$f":"Timing!BV12","v":0},{"$f":"Timing!BW12","v":0},{"$f":"Timing!BX12","v":0},{"$f":"Timing!BY12","v":0},{"$f":"Timing!BZ12","v":0},{"$f":"Timing!CA12","v":0},{"$f":"Timing!CB12","v":0},{"$f":"Timing!CC12","v":0},{"$f":"Timing!CD12","v":0},{"$f":"Timing!CE12","v":0},{"$f":"Timing!CF12","v":0},{"$f":"Timing!CG12","v":0},{"$f":"Timing!CH12","v":0},{"$f":"Timing!CI12","v":0},{"$f":"Timing!CJ12","v":0},{"$f":"Timing!CK12","v":0},{"$f":"Timing!CL12","v":0},{"$f":"Timing!CM12","v":0},{"$f":"Timing!CN12","v":0},{"$f":"Timing!CO12","v":0},{"$f":"Timing!CP12","v":0},{"$f":"Timing!CQ12","v":0},{"$f":"Timing!CR12","v":0},{"$f":"Timing!CS12","v":0},{"$f":"Timing!CT12","v":0},{"$f":"Timing!CU12","v":0},{"$f":"Timing!CV12","v":0},{"$f":"Timing!CW12","v":0},{"$f":"Timing!CX12","v":0},{"$f":"Timing!CY12","v":0},{"$f":"Timing!CZ12","v":0},{"$f":"Timing!DA12","v":0},{"$f":"Timing!DB12","v":0},{"$f":"Timing!DC12","v":0},{"$f":"Timing!DD12","v":0},{"$f":"Timing!DE12","v":0},{"$f":"Timing!DF12","v":0},{"$f":"Timing!DG12","v":0},{"$f":"Timing!DH12","v":0},{"$f":"Timing!DI12","v":0},{"$f":"Timing!DJ12","v":0},{"$f":"Timing!DK12","v":0},{"$f":"Timing!DL12","v":0},{"$f":"Timing!DM12","v":0},{"$f":"Timing!DN12","v":0},{"$f":"Timing!DO12","v":0},{"$f":"Timing!DP12","v":0},{"$f":"Timing!DQ12","v":0},{"$f":"Timing!DR12","v":0},{"$f":"Timing!DS12","v":0},{"$f":"Timing!DT12","v":0},{"$f":"Timing!DU12","v":0},{"$f":"Timing!DV12","v":0},{"$f":"Timing!DW12","v":0},{"$f":"Timing!DX12","v":0},{"$f":"Timing!DY12","v":0},{"$f":"Timing!DZ12","v":0},{"$f":"Timing!EA12","v":0},{"$f":"Timing!EB12","v":0},{"$f":"Timing!EC12","v":0},{"$f":"Timing!ED12","v":0},{"$f":"Timing!EE12","v":0},{"$f":"Timing!EF12","v":0},{"$f":"Timing!EG12","v":0},{"$f":"Timing!EH12","v":0},{"$f":"Timing!EI12","v":0},{"$f":"Timing!EJ12","v":0},{"$f":"Timing!EK12","v":0}]
[null,null,"Production","2021-04-01","2044-10-31",null,null,null,null,{"$f":"Timing!J13","v":0},{"$f":"Timing!K13","v":0},{"$f":"Timing!L13","v":0},{"$f":"Timing!M13","v":0},{"$f":"Timing!N13","v":0},{"$f":"Timing!O13","v":0},{"$f":"Timing!P13","v":0},{"$f":"Timing!Q13","v":0},{"$f":"Timing!R13","v":0},{"$f":"Timing!S13","v":0},{"$f":"Timing!T13","v":0},{"$f":"Timing!U13","v":1},{"$f":"Timing!V13","v":1},{"$f":"Timing!W13","v":1},{"$f":"Timing!X13","v":1},{"$f":"Timing!Y13","v":1},{"$f":"Timing!Z13","v":1},{"$f":"Timing!AA13","v":1},{"$f":"Timing!AB13","v":1},{"$f":"Timing!AC13","v":1},{"$f":"Timing!AD13","v":1},{"$f":"Timing!AE13","v":1},{"$f":"Timing!AF13","v":1},{"$f":"Timing!AG13","v":1},{"$f":"Timing!AH13","v":1},{"$f":"Timing!AI13","v":1},{"$f":"Timing!AJ13","v":1},{"$f":"Timing!AK13","v":1},{"$f":"Timing!AL13","v":1},{"$f":"Timing!AM13","v":1},{"$f":"Timing!AN13","v":1},{"$f":"Timing!AO13","v":1},{"$f":"Timing!AP13","v":1},{"$f":"Timing!AQ13","v":1},{"$f":"Timing!AR13","v":1},{"$f":"Timing!AS13","v":1},{"$f":"Timing!AT13","v":1},{"$f":"Timing!AU13","v":1},{"$f":"Timing!AV13","v":1},{"$f":"Timing!AW13","v":1},{"$f":"Timing!AX13","v":1},{"$f":"Timing!AY13","v":1},{"$f":"Timing!AZ13","v":1},{"$f":"Timing!BA13","v":1},{"$f":"Timing!BB13","v":1},{"$f":"Timing!BC13","v":1},{"$f":"Timing!BD13","v":1},{"$f":"Timing!BE13","v":1},{"$f":"Timing!BF13","v":1},{"$f":"Timing!BG13","v":1},{"$f":"Timing!BH13","v":1},{"$f":"Timing!BI13","v":1},{"$f":"Timing!BJ13","v":1},{"$f":"Timing!BK13","v":1},{"$f":"Timing!BL13","v":1},{"$f":"Timing!BM13","v":1},{"$f":"Timing!BN13","v":1},{"$f":"Timing!BO13","v":1},{"$f":"Timing!BP13","v":1},{"$f":"Timing!BQ13","v":1},{"$f":"Timing!BR13","v":1},{"$f":"Timing!BS13","v":1},{"$f":"Timing!BT13","v":1},{"$f":"Timing!BU13","v":1},{"$f":"Timing!BV13","v":1},{"$f":"Timing!BW13","v":1},{"$f":"Timing!BX13","v":1},{"$f":"Timing!BY13","v":1},{"$f":"Timing!BZ13","v":1},{"$f":"Timing!CA13","v":1},{"$f":"Timing!CB13","v":1},{"$f":"Timing!CC13","v":1},{"$f":"Timing!CD13","v":1},{"$f":"Timing!CE13","v":1},{"$f":"Timing!CF13","v":1},{"$f":"Timing!CG13","v":1},{"$f":"Timing!CH13","v":1},{"$f":"Timing!CI13","v":1},{"$f":"Timing!CJ13","v":1},{"$f":"Timing!CK13","v":1},{"$f":"Timing!CL13","v":1},{"$f":"Timing!CM13","v":1},{"$f":"Timing!CN13","v":1},{"$f":"Timing!CO13","v":1},{"$f":"Timing!CP13","v":1},{"$f":"Timing!CQ13","v":1},{"$f":"Timing!CR13","v":1},{"$f":"Timing!CS13","v":1},{"$f":"Timing!CT13","v":1},{"$f":"Timing!CU13","v":1},{"$f":"Timing!CV13","v":1},{"$f":"Timing!CW13","v":1},{"$f":"Timing!CX13","v":1},{"$f":"Timing!CY13","v":1},{"$f":"Timing!CZ13","v":1},{"$f":"Timing!DA13","v":1},{"$f":"Timing!DB13","v":1},{"$f":"Timing!DC13","v":1},{"$f":"Timing!DD13","v":1},{"$f":"Timing!DE13","v":1},{"$f":"Timing!DF13","v":1},{"$f":"Timing!DG13","v":1},{"$f":"Timing!DH13","v":1},{"$f":"Timing!DI13","v":1},{"$f":"Timing!DJ13","v":1},{"$f":"Timing!DK13","v":0},{"$f":"Timing!DL13","v":0},{"$f":"Timing!DM13","v":0},{"$f":"Timing!DN13","v":0},{"$f":"Timing!DO13","v":0},{"$f":"Timing!DP13","v":0},{"$f":"Timing!DQ13","v":0},{"$f":"Timing!DR13","v":0},{"$f":"Timing!DS13","v":0},{"$f":"Timing!DT13","v":0},{"$f":"Timing!DU13","v":0},{"$f":"Timing!DV13","v":0},{"$f":"Timing!DW13","v":0},{"$f":"Timing!DX13","v":0},{"$f":"Timing!DY13","v":0},{"$f":"Timing!DZ13","v":0},{"$f":"Timing!EA13","v":0},{"$f":"Timing!EB13","v":0},{"$f":"Timing!EC13","v":0},{"$f":"Timing!ED13","v":0},{"$f":"Timing!EE13","v":0},{"$f":"Timing!EF13","v":0},{"$f":"Timing!EG13","v":0},{"$f":"Timing!EH13","v":0},{"$f":"Timing!EI13","v":0},{"$f":"Timing!EJ13","v":0},{"$f":"Timing!EK13","v":0}]
[null,null,"Restoration","2044-11-01","2046-11-30",null,null,null,null,{"$f":"Timing!J14","v":0},{"$f":"Timing!K14","v":0},{"$f":"Timing!L14","v":0},{"$f":"Timing!M14","v":0},{"$f":"Timing!N14","v":0},{"$f":"Timing!O14","v":0},{"$f":"Timing!P14","v":0},{"$f":"Timing!Q14","v":0},{"$f":"Timing!R14","v":0},{"$f":"Timing!S14","v":0},{"$f":"Timing!T14","v":0},{"$f":"Timing!U14","v":0},{"$f":"Timing!V14","v":0},{"$f":"Timing!W14","v":0},{"$f":"Timing!X14","v":0},{"$f":"Timing!Y14","v":0},{"$f":"Timing!Z14","v":0},{"$f":"Timing!AA14","v":0},{"$f":"Timing!AB14","v":0},{"$f":"Timing!AC14","v":0},{"$f":"Timing!AD14","v":0},{"$f":"Timing!AE14","v":0},{"$f":"Timing!AF14","v":0},{"$f":"Timing!AG14","v":0},{"$f":"Timing!AH14","v":0},{"$f":"Timing!AI14","v":0},{"$f":"Timing!AJ14","v":0},{"$f":"Timing!AK14","v":0},{"$f":"Timing!AL14","v":0},{"$f":"Timing!AM14","v":0},{"$f":"Timing!AN14","v":0},{"$f":"Timing!AO14","v":0},{"$f":"Timing!AP14","v":0},{"$f":"Timing!AQ14","v":0},{"$f":"Timing!AR14","v":0},{"$f":"Timing!AS14","v":0},{"$f":"Timing!AT14","v":0},{"$f":"Timing!AU14","v":0},{"$f":"Timing!AV14","v":0},{"$f":"Timing!AW14","v":0},{"$f":"Timing!AX14","v":0},{"$f":"Timing!AY14","v":0},{"$f":"Timing!AZ14","v":0},{"$f":"Timing!BA14","v":0},{"$f":"Timing!BB14","v":0},{"$f":"Timing!BC14","v":0},{"$f":"Timing!BD14","v":0},{"$f":"Timing!BE14","v":0},{"$f":"Timing!BF14","v":0},{"$f":"Timing!BG14","v":0},{"$f":"Timing!BH14","v":0},{"$f":"Timing!BI14","v":0},{"$f":"Timing!BJ14","v":0},{"$f":"Timing!BK14","v":0},{"$f":"Timing!BL14","v":0},{"$f":"Timing!BM14","v":0},{"$f":"Timing!BN14","v":0},{"$f":"Timing!BO14","v":0},{"$f":"Timing!BP14","v":0},{"$f":"Timing!BQ14","v":0},{"$f":"Timing!BR14","v":0},{"$f":"Timing!BS14","v":0},{"$f":"Timing!BT14","v":0},{"$f":"Timing!BU14","v":0},{"$f":"Timing!BV14","v":0},{"$f":"Timing!BW14","v":0},{"$f":"Timing!BX14","v":0},{"$f":"Timing!BY14","v":0},{"$f":"Timing!BZ14","v":0},{"$f":"Timing!CA14","v":0},{"$f":"Timing!CB14","v":0},{"$f":"Timing!CC14","v":0},{"$f":"Timing!CD14","v":0},{"$f":"Timing!CE14","v":0},{"$f":"Timing!CF14","v":0},{"$f":"Timing!CG14","v":0},{"$f":"Timing!CH14","v":0},{"$f":"Timing!CI14","v":0},{"$f":"Timing!CJ14","v":0},{"$f":"Timing!CK14","v":0},{"$f":"Timing!CL14","v":0},{"$f":"Timing!CM14","v":0},{"$f":"Timing!CN14","v":0},{"$f":"Timing!CO14","v":0},{"$f":"Timing!CP14","v":0},{"$f":"Timing!CQ14","v":0},{"$f":"Timing!CR14","v":0},{"$f":"Timing!CS14","v":0},{"$f":"Timing!CT14","v":0},{"$f":"Timing!CU14","v":0},{"$f":"Timing!CV14","v":0},{"$f":"Timing!CW14","v":0},{"$f":"Timing!CX14","v":0},{"$f":"Timing!CY14","v":0},{"$f":"Timing!CZ14","v":0},{"$f":"Timing!DA14","v":0},{"$f":"Timing!DB14","v":0},{"$f":"Timing!DC14","v":0},{"$f":"Timing!DD14","v":0},{"$f":"Timing!DE14","v":0},{"$f":"Timing!DF14","v":0},{"$f":"Timing!DG14","v":0},{"$f":"Timing!DH14","v":0},{"$f":"Timing!DI14","v":0},{"$f":"Timing!DJ14","v":0},{"$f":"Timing!DK14","v":0},{"$f":"Timing!DL14","v":1},{"$f":"Timing!DM14","v":1},{"$f":"Timing!DN14","v":1},{"$f":"Timing!DO14","v":1},{"$f":"Timing!DP14","v":1},{"$f":"Timing!DQ14","v":1},{"$f":"Timing!DR14","v":1},{"$f":"Timing!DS14","v":0},{"$f":"Timing!DT14","v":0},{"$f":"Timing!DU14","v":0},{"$f":"Timing!DV14","v":0},{"$f":"Timing!DW14","v":0},{"$f":"Timing!DX14","v":0},{"$f":"Timing!DY14","v":0},{"$f":"Timing!DZ14","v":0},{"$f":"Timing!EA14","v":0},{"$f":"Timing!EB14","v":0},{"$f":"Timing!EC14","v":0},{"$f":"Timing!ED14","v":0},{"$f":"Timing!EE14","v":0},{"$f":"Timing!EF14","v":0},{"$f":"Timing!EG14","v":0},{"$f":"Timing!EH14","v":0},{"$f":"Timing!EI14","v":0},{"$f":"Timing!EJ14","v":0},{"$f":"Timing!EK14","v":0}]
[]
[null,null,{"$f":"Timing!C42","v":"Care & maintenance"},{"$f":"TRANSPOSE('Inputs - 2'!F17:I17)","v":"2018-07-01"},{"$f":"TRANSPOSE('Inputs - 2'!F19:I19)","v":"2021-06-30"},null,null,null,null,{"$f":"Timing!J16","v":1},{"$f":"Timing!K16","v":1},{"$f":"Timing!L16","v":1},{"$f":"Timing!M16","v":1},{"$f":"Timing!N16","v":1},{"$f":"Timing!O16","v":1},{"$f":"Timing!P16","v":1},{"$f":"Timing!Q16","v":1},{"$f":"Timing!R16","v":1},{"$f":"Timing!S16","v":1},{"$f":"Timing!T16","v":1},{"$f":"Timing!U16","v":1},{"$f":"Timing!V16","v":0},{"$f":"Timing!W16","v":0},{"$f":"Timing!X16","v":0},{"$f":"Timing!Y16","v":0},{"$f":"Timing!Z16","v":0},{"$f":"Timing!AA16","v":0},{"$f":"Timing!AB16","v":0},{"$f":"Timing!AC16","v":0},{"$f":"Timing!AD16","v":0},{"$f":"Timing!AE16","v":0},{"$f":"Timing!AF16","v":0},{"$f":"Timing!AG16","v":0},{"$f":"Timing!AH16","v":0},{"$f":"Timing!AI16","v":0},{"$f":"Timing!AJ16","v":0},{"$f":"Timing!AK16","v":0},{"$f":"Timing!AL16","v":0},{"$f":"Timing!AM16","v":0},{"$f":"Timing!AN16","v":0},{"$f":"Timing!AO16","v":0},{"$f":"Timing!AP16","v":0},{"$f":"Timing!AQ16","v":0},{"$f":"Timing!AR16","v":0},{"$f":"Timing!AS16","v":0},{"$f":"Timing!AT16","v":0},{"$f":"Timing!AU16","v":0},{"$f":"Timing!AV16","v":0},{"$f":"Timing!AW16","v":0},{"$f":"Timing!AX16","v":0},{"$f":"Timing!AY16","v":0},{"$f":"Timing!AZ16","v":0},{"$f":"Timing!BA16","v":0},{"$f":"Timing!BB16","v":0},{"$f":"Timing!BC16","v":0},{"$f":"Timing!BD16","v":0},{"$f":"Timing!BE16","v":0},{"$f":"Timing!BF16","v":0},{"$f":"Timing!BG16","v":0},{"$f":"Timing!BH16","v":0},{"$f":"Timing!BI16","v":0},{"$f":"Timing!BJ16","v":0},{"$f":"Timing!BK16","v":0},{"$f":"Timing!BL16","v":0},{"$f":"Timing!BM16","v":0},{"$f":"Timing!BN16","v":0},{"$f":"Timing!BO16","v":0},{"$f":"Timing!BP16","v":0},{"$f":"Timing!BQ16","v":0},{"$f":"Timing!BR16","v":0},{"$f":"Timing!BS16","v":0},{"$f":"Timing!BT16","v":0},{"$f":"Timing!BU16","v":0},{"$f":"Timing!BV16","v":0},{"$f":"Timing!BW16","v":0},{"$f":"Timing!BX16","v":0},{"$f":"Timing!BY16","v":0},{"$f":"Timing!BZ16","v":0},{"$f":"Timing!CA16","v":0},{"$f":"Timing!CB16","v":0},{"$f":"Timing!CC16","v":0},{"$f":"Timing!CD16","v":0},{"$f":"Timing!CE16","v":0},{"$f":"Timing!CF16","v":0},{"$f":"Timing!CG16","v":0},{"$f":"Timing!CH16","v":0},{"$f":"Timing!CI16","v":0},{"$f":"Timing!CJ16","v":0},{"$f":"Timing!CK16","v":0},{"$f":"Timing!CL16","v":0},{"$f":"Timing!CM16","v":0},{"$f":"Timing!CN16","v":0},{"$f":"Timing!CO16","v":0},{"$f":"Timing!CP16","v":0},{"$f":"Timing!CQ16","v":0},{"$f":"Timing!CR16","v":0},{"$f":"Timing!CS16","v":0},{"$f":"Timing!CT16","v":0},{"$f":"Timing!CU16","v":0},{"$f":"Timing!CV16","v":0},{"$f":"Timing!CW16","v":0},{"$f":"Timing!CX16","v":0},{"$f":"Timing!CY16","v":0},{"$f":"Timing!CZ16","v":0},{"$f":"Timing!DA16","v":0},{"$f":"Timing!DB16","v":0},{"$f":"Timing!DC16","v":0},{"$f":"Timing!DD16","v":0},{"$f":"Timing!DE16","v":0},{"$f":"Timing!DF16","v":0},{"$f":"Timing!DG16","v":0},{"$f":"Timing!DH16","v":0},{"$f":"Timing!DI16","v":0},{"$f":"Timing!DJ16","v":0},{"$f":"Timing!DK16","v":0},{"$f":"Timing!DL16","v":0},{"$f":"Timing!DM16","v":0},{"$f":"Timing!DN16","v":0},{"$f":"Timing!DO16","v":0},{"$f":"Timing!DP16","v":0},{"$f":"Timing!DQ16","v":0},{"$f":"Timing!DR16","v":0},{"$f":"Timing!DS16","v":0},{"$f":"Timing!DT16","v":0},{"$f":"Timing!DU16","v":0},{"$f":"Timing!DV16","v":0},{"$f":"Timing!DW16","v":0},{"$f":"Timing!DX16","v":0},{"$f":"Timing!DY16","v":0},{"$f":"Timing!DZ16","v":0},{"$f":"Timing!EA16","v":0},{"$f":"Timing!EB16","v":0},{"$f":"Timing!EC16","v":0},{"$f":"Timing!ED16","v":0},{"$f":"Timing!EE16","v":0},{"$f":"Timing!EF16","v":0},{"$f":"Timing!EG16","v":0},{"$f":"Timing!EH16","v":0},{"$f":"Timing!EI16","v":0},{"$f":"Timing!EJ16","v":0},{"$f":"Timing!EK16","v":0}]
[null,null,{"$f":"Timing!C43","v":"Restart from C&M"},"2021-07-01","2021-12-31",null,null,null,null,{"$f":"Timing!J17","v":0},{"$f":"Timing!K17","v":0},{"$f":"Timing!L17","v":0},{"$f":"Timing!M17","v":0},{"$f":"Timing!N17","v":0},{"$f":"Timing!O17","v":0},{"$f":"Timing!P17","v":0},{"$f":"Timing!Q17","v":0},{"$f":"Timing!R17","v":0},{"$f":"Timing!S17","v":0},{"$f":"Timing!T17","v":0},{"$f":"Timing!U17","v":0},{"$f":"Timing!V17","v":1},{"$f":"Timing!W17","v":1},{"$f":"Timing!X17","v":0},{"$f":"Timing!Y17","v":0},{"$f":"Timing!Z17","v":0},{"$f":"Timing!AA17","v":0},{"$f":"Timing!AB17","v":0},{"$f":"Timing!AC17","v":0},{"$f":"Timing!AD17","v":0},{"$f":"Timing!AE17","v":0},{"$f":"Timing!AF17","v":0},{"$f":"Timing!AG17","v":0},{"$f":"Timing!AH17","v":0},{"$f":"Timing!AI17","v":0},{"$f":"Timing!AJ17","v":0},{"$f":"Timing!AK17","v":0},{"$f":"Timing!AL17","v":0},{"$f":"Timing!AM17","v":0},{"$f":"Timing!AN17","v":0},{"$f":"Timing!AO17","v":0},{"$f":"Timing!AP17","v":0},{"$f":"Timing!AQ17","v":0},{"$f":"Timing!AR17","v":0},{"$f":"Timing!AS17","v":0},{"$f":"Timing!AT17","v":0},{"$f":"Timing!AU17","v":0},{"$f":"Timing!AV17","v":0},{"$f":"Timing!AW17","v":0},{"$f":"Timing!AX17","v":0},{"$f":"Timing!AY17","v":0},{"$f":"Timing!AZ17","v":0},{"$f":"Timing!BA17","v":0},{"$f":"Timing!BB17","v":0},{"$f":"Timing!BC17","v":0},{"$f":"Timing!BD17","v":0},{"$f":"Timing!BE17","v":0},{"$f":"Timing!BF17","v":0},{"$f":"Timing!BG17","v":0},{"$f":"Timing!BH17","v":0},{"$f":"Timing!BI17","v":0},{"$f":"Timing!BJ17","v":0},{"$f":"Timing!BK17","v":0},{"$f":"Timing!BL17","v":0},{"$f":"Timing!BM17","v":0},{"$f":"Timing!BN17","v":0},{"$f":"Timing!BO17","v":0},{"$f":"Timing!BP17","v":0},{"$f":"Timing!BQ17","v":0},{"$f":"Timing!BR17","v":0},{"$f":"Timing!BS17","v":0},{"$f":"Timing!BT17","v":0},{"$f":"Timing!BU17","v":0},{"$f":"Timing!BV17","v":0},{"$f":"Timing!BW17","v":0},{"$f":"Timing!BX17","v":0},{"$f":"Timing!BY17","v":0},{"$f":"Timing!BZ17","v":0},{"$f":"Timing!CA17","v":0},{"$f":"Timing!CB17","v":0},{"$f":"Timing!CC17","v":0},{"$f":"Timing!CD17","v":0},{"$f":"Timing!CE17","v":0},{"$f":"Timing!CF17","v":0},{"$f":"Timing!CG17","v":0},{"$f":"Timing!CH17","v":0},{"$f":"Timing!CI17","v":0},{"$f":"Timing!CJ17","v":0},{"$f":"Timing!CK17","v":0},{"$f":"Timing!CL17","v":0},{"$f":"Timing!CM17","v":0},{"$f":"Timing!CN17","v":0},{"$f":"Timing!CO17","v":0},{"$f":"Timing!CP17","v":0},{"$f":"Timing!CQ17","v":0},{"$f":"Timing!CR17","v":0},{"$f":"Timing!CS17","v":0},{"$f":"Timing!CT17","v":0},{"$f":"Timing!CU17","v":0},{"$f":"Timing!CV17","v":0},{"$f":"Timing!CW17","v":0},{"$f":"Timing!CX17","v":0},{"$f":"Timing!CY17","v":0},{"$f":"Timing!CZ17","v":0},{"$f":"Timing!DA17","v":0},{"$f":"Timing!DB17","v":0},{"$f":"Timing!DC17","v":0},{"$f":"Timing!DD17","v":0},{"$f":"Timing!DE17","v":0},{"$f":"Timing!DF17","v":0},{"$f":"Timing!DG17","v":0},{"$f":"Timing!DH17","v":0},{"$f":"Timing!DI17","v":0},{"$f":"Timing!DJ17","v":0},{"$f":"Timing!DK17","v":0},{"$f":"Timing!DL17","v":0},{"$f":"Timing!DM17","v":0},{"$f":"Timing!DN17","v":0},{"$f":"Timing!DO17","v":0},{"$f":"Timing!DP17","v":0},{"$f":"Timing!DQ17","v":0},{"$f":"Timing!DR17","v":0},{"$f":"Timing!DS17","v":0},{"$f":"Timing!DT17","v":0},{"$f":"Timing!DU17","v":0},{"$f":"Timing!DV17","v":0},{"$f":"Timing!DW17","v":0},{"$f":"Timing!DX17","v":0},{"$f":"Timing!DY17","v":0},{"$f":"Timing!DZ17","v":0},{"$f":"Timing!EA17","v":0},{"$f":"Timing!EB17","v":0},{"$f":"Timing!EC17","v":0},{"$f":"Timing!ED17","v":0},{"$f":"Timing!EE17","v":0},{"$f":"Timing!EF17","v":0},{"$f":"Timing!EG17","v":0},{"$f":"Timing!EH17","v":0},{"$f":"Timing!EI17","v":0},{"$f":"Timing!EJ17","v":0},{"$f":"Timing!EK17","v":0}]
[null,null,{"$f":"Timing!C44","v":"Production"},"2022-01-01","2030-01-31",null,null,null,null,{"$f":"Timing!J18","v":0},{"$f":"Timing!K18","v":0},{"$f":"Timing!L18","v":0},{"$f":"Timing!M18","v":0},{"$f":"Timing!N18","v":0},{"$f":"Timing!O18","v":0},{"$f":"Timing!P18","v":0},{"$f":"Timing!Q18","v":0},{"$f":"Timing!R18","v":0},{"$f":"Timing!S18","v":0},{"$f":"Timing!T18","v":0},{"$f":"Timing!U18","v":0},{"$f":"Timing!V18","v":0},{"$f":"Timing!W18","v":0},{"$f":"Timing!X18","v":1},{"$f":"Timing!Y18","v":1},{"$f":"Timing!Z18","v":1},{"$f":"Timing!AA18","v":1},{"$f":"Timing!AB18","v":1},{"$f":"Timing!AC18","v":1},{"$f":"Timing!AD18","v":1},{"$f":"Timing!AE18","v":1},{"$f":"Timing!AF18","v":1},{"$f":"Timing!AG18","v":1},{"$f":"Timing!AH18","v":1},{"$f":"Timing!AI18","v":1},{"$f":"Timing!AJ18","v":1},{"$f":"Timing!AK18","v":1},{"$f":"Timing!AL18","v":1},{"$f":"Timing!AM18","v":1},{"$f":"Timing!AN18","v":1},{"$f":"Timing!AO18","v":1},{"$f":"Timing!AP18","v":1},{"$f":"Timing!AQ18","v":1},{"$f":"Timing!AR18","v":1},{"$f":"Timing!AS18","v":1},{"$f":"Timing!AT18","v":1},{"$f":"Timing!AU18","v":1},{"$f":"Timing!AV18","v":1},{"$f":"Timing!AW18","v":1},{"$f":"Timing!AX18","v":1},{"$f":"Timing!AY18","v":1},{"$f":"Timing!AZ18","v":1},{"$f":"Timing!BA18","v":1},{"$f":"Timing!BB18","v":1},{"$f":"Timing!BC18","v":1},{"$f":"Timing!BD18","v":0},{"$f":"Timing!BE18","v":0},{"$f":"Timing!BF18","v":0},{"$f":"Timing!BG18","v":0},{"$f":"Timing!BH18","v":0},{"$f":"Timing!BI18","v":0},{"$f":"Timing!BJ18","v":0},{"$f":"Timing!BK18","v":0},{"$f":"Timing!BL18","v":0},{"$f":"Timing!BM18","v":0},{"$f":"Timing!BN18","v":0},{"$f":"Timing!BO18","v":0},{"$f":"Timing!BP18","v":0},{"$f":"Timing!BQ18","v":0},{"$f":"Timing!BR18","v":0},{"$f":"Timing!BS18","v":0},{"$f":"Timing!BT18","v":0},{"$f":"Timing!BU18","v":0},{"$f":"Timing!BV18","v":0},{"$f":"Timing!BW18","v":0},{"$f":"Timing!BX18","v":0},{"$f":"Timing!BY18","v":0},{"$f":"Timing!BZ18","v":0},{"$f":"Timing!CA18","v":0},{"$f":"Timing!CB18","v":0},{"$f":"Timing!CC18","v":0},{"$f":"Timing!CD18","v":0},{"$f":"Timing!CE18","v":0},{"$f":"Timing!CF18","v":0},{"$f":"Timing!CG18","v":0},{"$f":"Timing!CH18","v":0},{"$f":"Timing!CI18","v":0},{"$f":"Timing!CJ18","v":0},{"$f":"Timing!CK18","v":0},{"$f":"Timing!CL18","v":0},{"$f":"Timing!CM18","v":0},{"$f":"Timing!CN18","v":0},{"$f":"Timing!CO18","v":0},{"$f":"Timing!CP18","v":0},{"$f":"Timing!CQ18","v":0},{"$f":"Timing!CR18","v":0},{"$f":"Timing!CS18","v":0},{"$f":"Timing!CT18","v":0},{"$f":"Timing!CU18","v":0},{"$f":"Timing!CV18","v":0},{"$f":"Timing!CW18","v":0},{"$f":"Timing!CX18","v":0},{"$f":"Timing!CY18","v":0},{"$f":"Timing!CZ18","v":0},{"$f":"Timing!DA18","v":0},{"$f":"Timing!DB18","v":0},{"$f":"Timing!DC18","v":0},{"$f":"Timing!DD18","v":0},{"$f":"Timing!DE18","v":0},{"$f":"Timing!DF18","v":0},{"$f":"Timing!DG18","v":0},{"$f":"Timing!DH18","v":0},{"$f":"Timing!DI18","v":0},{"$f":"Timing!DJ18","v":0},{"$f":"Timing!DK18","v":0},{"$f":"Timing!DL18","v":0},{"$f":"Timing!DM18","v":0},{"$f":"Timing!DN18","v":0},{"$f":"Timing!DO18","v":0},{"$f":"Timing!DP18","v":0},{"$f":"Timing!DQ18","v":0},{"$f":"Timing!DR18","v":0},{"$f":"Timing!DS18","v":0},{"$f":"Timing!DT18","v":0},{"$f":"Timing!DU18","v":0},{"$f":"Timing!DV18","v":0},{"$f":"Timing!DW18","v":0},{"$f":"Timing!DX18","v":0},{"$f":"Timing!DY18","v":0},{"$f":"Timing!DZ18","v":0},{"$f":"Timing!EA18","v":0},{"$f":"Timing!EB18","v":0},{"$f":"Timing!EC18","v":0},{"$f":"Timing!ED18","v":0},{"$f":"Timing!EE18","v":0},{"$f":"Timing!EF18","v":0},{"$f":"Timing!EG18","v":0},{"$f":"Timing!EH18","v":0},{"$f":"Timing!EI18","v":0},{"$f":"Timing!EJ18","v":0},{"$f":"Timing!EK18","v":0}]
[null,null,{"$f":"Timing!C45","v":"Restoration"},"2030-02-01","2031-02-28",null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":0},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":0},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":1},{"$f":"Timing!BF19","v":1},{"$f":"Timing!BG19","v":1},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0}]
[]
[null,null,"Counters"]
[]
[null,null,"Production Quarter (LHM)","Num#",null,null,null,null,null,{"$f":"Timing!J34","v":1},{"$f":"Timing!K34","v":2},{"$f":"Timing!L34","v":3},{"$f":"Timing!M34","v":4},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":5},{"$f":"Timing!V34","v":6},{"$f":"Timing!W34","v":7},{"$f":"Timing!X34","v":8},{"$f":"Timing!Y34","v":9},{"$f":"Timing!Z34","v":10},{"$f":"Timing!AA34","v":11},{"$f":"Timing!AB34","v":12},{"$f":"Timing!AC34","v":13},{"$f":"Timing!AD34","v":14},{"$f":"Timing!AE34","v":15},{"$f":"Timing!AF34","v":16},{"$f":"Timing!AG34","v":17},{"$f":"Timing!AH34","v":18},{"$f":"Timing!AI34","v":19},{"$f":"Timing!AJ34","v":20},{"$f":"Timing!AK34","v":21},{"$f":"Timing!AL34","v":22},{"$f":"Timing!AM34","v":23},{"$f":"Timing!AN34","v":24},{"$f":"Timing!AO34","v":25},{"$f":"Timing!AP34","v":26},{"$f":"Timing!AQ34","v":27},{"$f":"Timing!AR34","v":28},{"$f":"Timing!AS34","v":29},{"$f":"Timing!AT34","v":30},{"$f":"Timing!AU34","v":31},{"$f":"Timing!AV34","v":32},{"$f":"Timing!AW34","v":33},{"$f":"Timing!AX34","v":34},{"$f":"Timing!AY34","v":35},{"$f":"Timing!AZ34","v":36},{"$f":"Timing!BA34","v":37},{"$f":"Timing!BB34","v":38},{"$f":"Timing!BC34","v":39},{"$f":"Timing!BD34","v":40},{"$f":"Timing!BE34","v":41},{"$f":"Timing!BF34","v":42},{"$f":"Timing!BG34","v":43},{"$f":"Timing!BH34","v":44},{"$f":"Timing!BI34","v":45},{"$f":"Timing!BJ34","v":46},{"$f":"Timing!BK34","v":47},{"$f":"Timing!BL34","v":48},{"$f":"Timing!BM34","v":49},{"$f":"Timing!BN34","v":50},{"$f":"Timing!BO34","v":51},{"$f":"Timing!BP34","v":52},{"$f":"Timing!BQ34","v":53},{"$f":"Timing!BR34","v":54},{"$f":"Timing!BS34","v":55},{"$f":"Timing!BT34","v":56},{"$f":"Timing!BU34","v":57},{"$f":"Timing!BV34","v":58},{"$f":"Timing!BW34","v":59},{"$f":"Timing!BX34","v":60},{"$f":"Timing!BY34","v":61},{"$f":"Timing!BZ34","v":62},{"$f":"Timing!CA34","v":63},{"$f":"Timing!CB34","v":64},{"$f":"Timing!CC34","v":65},{"$f":"Timing!CD34","v":66},{"$f":"Timing!CE34","v":67},{"$f":"Timing!CF34","v":68},{"$f":"Timing!CG34","v":69},{"$f":"Timing!CH34","v":70},{"$f":"Timing!CI34","v":71},{"$f":"Timing!CJ34","v":72},{"$f":"Timing!CK34","v":73},{"$f":"Timing!CL34","v":74},{"$f":"Timing!CM34","v":75},{"$f":"Timing!CN34","v":76},{"$f":"Timing!CO34","v":77},{"$f":"Timing!CP34","v":78},{"$f":"Timing!CQ34","v":79},{"$f":"Timing!CR34","v":80},{"$f":"Timing!CS34","v":81},{"$f":"Timing!CT34","v":82},{"$f":"Timing!CU34","v":83},{"$f":"Timing!CV34","v":84},{"$f":"Timing!CW34","v":85},{"$f":"Timing!CX34","v":86},{"$f":"Timing!CY34","v":87},{"$f":"Timing!CZ34","v":88},{"$f":"Timing!DA34","v":89},{"$f":"Timing!DB34","v":90},{"$f":"Timing!DC34","v":91},{"$f":"Timing!DD34","v":92},{"$f":"Timing!DE34","v":93},{"$f":"Timing!DF34","v":94},{"$f":"Timing!DG34","v":95},{"$f":"Timing!DH34","v":96},{"$f":"Timing!DI34","v":97},{"$f":"Timing!DJ34","v":98},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0}]
[null,null,"Production Quarter (KM)","Num#",null,null,null,null,null,{"$f":"Timing!J47","v":0},{"$f":"Timing!K47","v":0},{"$f":"Timing!L47","v":0},{"$f":"Timing!M47","v":0},{"$f":"Timing!N47","v":0},{"$f":"Timing!O47","v":0},{"$f":"Timing!P47","v":0},{"$f":"Timing!Q47","v":0},{"$f":"Timing!R47","v":0},{"$f":"Timing!S47","v":0},{"$f":"Timing!T47","v":0},{"$f":"Timing!U47","v":0},{"$f":"Timing!V47","v":0},{"$f":"Timing!W47","v":0},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":2},{"$f":"Timing!Z47","v":3},{"$f":"Timing!AA47","v":4},{"$f":"Timing!AB47","v":5},{"$f":"Timing!AC47","v":6},{"$f":"Timing!AD47","v":7},{"$f":"Timing!AE47","v":8},{"$f":"Timing!AF47","v":9},{"$f":"Timing!AG47","v":10},{"$f":"Timing!AH47","v":11},{"$f":"Timing!AI47","v":12},{"$f":"Timing!AJ47","v":13},{"$f":"Timing!AK47","v":14},{"$f":"Timing!AL47","v":15},{"$f":"Timing!AM47","v":16},{"$f":"Timing!AN47","v":17},{"$f":"Timing!AO47","v":18},{"$f":"Timing!AP47","v":19},{"$f":"Timing!AQ47","v":20},{"$f":"Timing!AR47","v":21},{"$f":"Timing!AS47","v":22},{"$f":"Timing!AT47","v":23},{"$f":"Timing!AU47","v":24},{"$f":"Timing!AV47","v":25},{"$f":"Timing!AW47","v":26},{"$f":"Timing!AX47","v":27},{"$f":"Timing!AY47","v":28},{"$f":"Timing!AZ47","v":29},{"$f":"Timing!BA47","v":30},{"$f":"Timing!BB47","v":31},{"$f":"Timing!BC47","v":32},{"$f":"Timing!BD47","v":0},{"$f":"Timing!BE47","v":0},{"$f":"Timing!BF47","v":0},{"$f":"Timing!BG47","v":0},{"$f":"Timing!BH47","v":0},{"$f":"Timing!BI47","v":0},{"$f":"Timing!BJ47","v":0},{"$f":"Timing!BK47","v":0},{"$f":"Timing!BL47","v":0},{"$f":"Timing!BM47","v":0},{"$f":"Timing!BN47","v":0},{"$f":"Timing!BO47","v":0},{"$f":"Timing!BP47","v":0},{"$f":"Timing!BQ47","v":0},{"$f":"Timing!BR47","v":0},{"$f":"Timing!BS47","v":0},{"$f":"Timing!BT47","v":0},{"$f":"Timing!BU47","v":0},{"$f":"Timing!BV47","v":0},{"$f":"Timing!BW47","v":0},{"$f":"Timing!BX47","v":0},{"$f":"Timing!BY47","v":0},{"$f":"Timing!BZ47","v":0},{"$f":"Timing!CA47","v":0},{"$f":"Timing!CB47","v":0},{"$f":"Timing!CC47","v":0},{"$f":"Timing!CD47","v":0},{"$f":"Timing!CE47","v":0},{"$f":"Timing!CF47","v":0},{"$f":"Timing!CG47","v":0},{"$f":"Timing!CH47","v":0},{"$f":"Timing!CI47","v":0},{"$f":"Timing!CJ47","v":0},{"$f":"Timing!CK47","v":0},{"$f":"Timing!CL47","v":0},{"$f":"Timing!CM47","v":0},{"$f":"Timing!CN47","v":0},{"$f":"Timing!CO47","v":0},{"$f":"Timing!CP47","v":0},{"$f":"Timing!CQ47","v":0},{"$f":"Timing!CR47","v":0},{"$f":"Timing!CS47","v":0},{"$f":"Timing!CT47","v":0},{"$f":"Timing!CU47","v":0},{"$f":"Timing!CV47","v":0},{"$f":"Timing!CW47","v":0},{"$f":"Timing!CX47","v":0},{"$f":"Timing!CY47","v":0},{"$f":"Timing!CZ47","v":0},{"$f":"Timing!DA47","v":0},{"$f":"Timing!DB47","v":0},{"$f":"Timing!DC47","v":0},{"$f":"Timing!DD47","v":0},{"$f":"Timing!DE47","v":0},{"$f":"Timing!DF47","v":0},{"$f":"Timing!DG47","v":0},{"$f":"Timing!DH47","v":0},{"$f":"Timing!DI47","v":0},{"$f":"Timing!DJ47","v":0},{"$f":"Timing!DK47","v":0},{"$f":"Timing!DL47","v":0},{"$f":"Timing!DM47","v":0},{"$f":"Timing!DN47","v":0},{"$f":"Timing!DO47","v":0},{"$f":"Timing!DP47","v":0},{"$f":"Timing!DQ47","v":0},{"$f":"Timing!DR47","v":0},{"$f":"Timing!DS47","v":0},{"$f":"Timing!DT47","v":0},{"$f":"Timing!DU47","v":0},{"$f":"Timing!DV47","v":0},{"$f":"Timing!DW47","v":0},{"$f":"Timing!DX47","v":0},{"$f":"Timing!DY47","v":0},{"$f":"Timing!DZ47","v":0},{"$f":"Timing!EA47","v":0},{"$f":"Timing!EB47","v":0},{"$f":"Timing!EC47","v":0},{"$f":"Timing!ED47","v":0},{"$f":"Timing!EE47","v":0},{"$f":"Timing!EF47","v":0},{"$f":"Timing!EG47","v":0},{"$f":"Timing!EH47","v":0},{"$f":"Timing!EI47","v":0},{"$f":"Timing!EJ47","v":0},{"$f":"Timing!EK47","v":0}]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"Timing!J36","v":2018},{"$f":"Timing!K36","v":2018},{"$f":"Timing!L36","v":2019},{"$f":"Timing!M36","v":2019},{"$f":"Timing!N36","v":2019},{"$f":"Timing!O36","v":2019},{"$f":"Timing!P36","v":2020},{"$f":"Timing!Q36","v":2020},{"$f":"Timing!R36","v":2020},{"$f":"Timing!S36","v":2020},{"$f":"Timing!T36","v":2021},{"$f":"Timing!U36","v":2021},{"$f":"Timing!V36","v":2021},{"$f":"Timing!W36","v":2021},{"$f":"Timing!X36","v":2022},{"$f":"Timing!Y36","v":2022},{"$f":"Timing!Z36","v":2022},{"$f":"Timing!AA36","v":2022},{"$f":"Timing!AB36","v":2023},{"$f":"Timing!AC36","v":2023},{"$f":"Timing!AD36","v":2023},{"$f":"Timing!AE36","v":2023},{"$f":"Timing!AF36","v":2024},{"$f":"Timing!AG36","v":2024},{"$f":"Timing!AH36","v":2024},{"$f":"Timing!AI36","v":2024},{"$f":"Timing!AJ36","v":2025},{"$f":"Timing!AK36","v":2025},{"$f":"Timing!AL36","v":2025},{"$f":"Timing!AM36","v":2025},{"$f":"Timing!AN36","v":2026},{"$f":"Timing!AO36","v":2026},{"$f":"Timing!AP36","v":2026},{"$f":"Timing!AQ36","v":2026},{"$f":"Timing!AR36","v":2027},{"$f":"Timing!AS36","v":2027},{"$f":"Timing!AT36","v":2027},{"$f":"Timing!AU36","v":2027},{"$f":"Timing!AV36","v":2028},{"$f":"Timing!AW36","v":2028},{"$f":"Timing!AX36","v":2028},{"$f":"Timing!AY36","v":2028},{"$f":"Timing!AZ36","v":2029},{"$f":"Timing!BA36","v":2029},{"$f":"Timing!BB36","v":2029},{"$f":"Timing!BC36","v":2029},{"$f":"Timing!BD36","v":2030},{"$f":"Timing!BE36","v":2030},{"$f":"Timing!BF36","v":2030},{"$f":"Timing!BG36","v":2030},{"$f":"Timing!BH36","v":2031},{"$f":"Timing!BI36","v":2031},{"$f":"Timing!BJ36","v":2031},{"$f":"Timing!BK36","v":2031},{"$f":"Timing!BL36","v":2032},{"$f":"Timing!BM36","v":2032},{"$f":"Timing!BN36","v":2032},{"$f":"Timing!BO36","v":2032},{"$f":"Timing!BP36","v":2033},{"$f":"Timing!BQ36","v":2033},{"$f":"Timing!BR36","v":2033},{"$f":"Timing!BS36","v":2033},{"$f":"Timing!BT36","v":2034},{"$f":"Timing!BU36","v":2034},{"$f":"Timing!BV36","v":2034},{"$f":"Timing!BW36","v":2034},{"$f":"Timing!BX36","v":2035},{"$f":"Timing!BY36","v":2035},{"$f":"Timing!BZ36","v":2035},{"$f":"Timing!CA36","v":2035},{"$f":"Timing!CB36","v":2036},{"$f":"Timing!CC36","v":2036},{"$f":"Timing!CD36","v":2036},{"$f":"Timing!CE36","v":2036},{"$f":"Timing!CF36","v":2037},{"$f":"Timing!CG36","v":2037},{"$f":"Timing!CH36","v":2037},{"$f":"Timing!CI36","v":2037},{"$f":"Timing!CJ36","v":2038},{"$f":"Timing!CK36","v":2038},{"$f":"Timing!CL36","v":2038},{"$f":"Timing!CM36","v":2038},{"$f":"Timing!CN36","v":2039},{"$f":"Timing!CO36","v":2039},{"$f":"Timing!CP36","v":2039},{"$f":"Timing!CQ36","v":2039},{"$f":"Timing!CR36","v":2040},{"$f":"Timing!CS36","v":2040},{"$f":"Timing!CT36","v":2040},{"$f":"Timing!CU36","v":2040},{"$f":"Timing!CV36","v":2041},{"$f":"Timing!CW36","v":2041},{"$f":"Timing!CX36","v":2041},{"$f":"Timing!CY36","v":2041},{"$f":"Timing!CZ36","v":2042},{"$f":"Timing!DA36","v":2042},{"$f":"Timing!DB36","v":2042},{"$f":"Timing!DC36","v":2042},{"$f":"Timing!DD36","v":2043},{"$f":"Timing!DE36","v":2043},{"$f":"Timing!DF36","v":2043},{"$f":"Timing!DG36","v":2043},{"$f":"Timing!DH36","v":2044},{"$f":"Timing!DI36","v":2044},{"$f":"Timing!DJ36","v":2044},{"$f":"Timing!DK36","v":2044},{"$f":"Timing!DL36","v":2045},{"$f":"Timing!DM36","v":2045},{"$f":"Timing!DN36","v":2045},{"$f":"Timing!DO36","v":2045},{"$f":"Timing!DP36","v":2046},{"$f":"Timing!DQ36","v":2046},{"$f":"Timing!DR36","v":2046},{"$f":"Timing!DS36","v":2046},{"$f":"Timing!DT36","v":2047},{"$f":"Timing!DU36","v":2047},{"$f":"Timing!DV36","v":2047},{"$f":"Timing!DW36","v":2047},{"$f":"Timing!DX36","v":2048},{"$f":"Timing!DY36","v":2048},{"$f":"Timing!DZ36","v":2048},{"$f":"Timing!EA36","v":2048},{"$f":"Timing!EB36","v":2049},{"$f":"Timing!EC36","v":2049},{"$f":"Timing!ED36","v":2049},{"$f":"Timing!EE36","v":2049},{"$f":"Timing!EF36","v":2050},{"$f":"Timing!EG36","v":2050},{"$f":"Timing!EH36","v":2050},{"$f":"Timing!EI36","v":2050},{"$f":"Timing!EJ36","v":2051},{"$f":"Timing!EK36","v":2051}]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"Timing!J37","v":92},{"$f":"Timing!K37","v":92},{"$f":"Timing!L37","v":90},{"$f":"Timing!M37","v":91},{"$f":"Timing!N37","v":92},{"$f":"Timing!O37","v":92},{"$f":"Timing!P37","v":91},{"$f":"Timing!Q37","v":91},{"$f":"Timing!R37","v":92},{"$f":"Timing!S37","v":92},{"$f":"Timing!T37","v":90},{"$f":"Timing!U37","v":91},{"$f":"Timing!V37","v":92},{"$f":"Timing!W37","v":92},{"$f":"Timing!X37","v":90},{"$f":"Timing!Y37","v":91},{"$f":"Timing!Z37","v":92},{"$f":"Timing!AA37","v":92},{"$f":"Timing!AB37","v":90},{"$f":"Timing!AC37","v":91},{"$f":"Timing!AD37","v":92},{"$f":"Timing!AE37","v":92},{"$f":"Timing!AF37","v":91},{"$f":"Timing!AG37","v":91},{"$f":"Timing!AH37","v":92},{"$f":"Timing!AI37","v":92},{"$f":"Timing!AJ37","v":90},{"$f":"Timing!AK37","v":91},{"$f":"Timing!AL37","v":92},{"$f":"Timing!AM37","v":92},{"$f":"Timing!AN37","v":90},{"$f":"Timing!AO37","v":91},{"$f":"Timing!AP37","v":92},{"$f":"Timing!AQ37","v":92},{"$f":"Timing!AR37","v":90},{"$f":"Timing!AS37","v":91},{"$f":"Timing!AT37","v":92},{"$f":"Timing!AU37","v":92},{"$f":"Timing!AV37","v":91},{"$f":"Timing!AW37","v":91},{"$f":"Timing!AX37","v":92},{"$f":"Timing!AY37","v":92},{"$f":"Timing!AZ37","v":90},{"$f":"Timing!BA37","v":91},{"$f":"Timing!BB37","v":92},{"$f":"Timing!BC37","v":92},{"$f":"Timing!BD37","v":90},{"$f":"Timing!BE37","v":91},{"$f":"Timing!BF37","v":92},{"$f":"Timing!BG37","v":92},{"$f":"Timing!BH37","v":90},{"$f":"Timing!BI37","v":91},{"$f":"Timing!BJ37","v":92},{"$f":"Timing!BK37","v":92},{"$f":"Timing!BL37","v":91},{"$f":"Timing!BM37","v":91},{"$f":"Timing!BN37","v":92},{"$f":"Timing!BO37","v":92},{"$f":"Timing!BP37","v":90},{"$f":"Timing!BQ37","v":91},{"$f":"Timing!BR37","v":92},{"$f":"Timing!BS37","v":92},{"$f":"Timing!BT37","v":90},{"$f":"Timing!BU37","v":91},{"$f":"Timing!BV37","v":92},{"$f":"Timing!BW37","v":92},{"$f":"Timing!BX37","v":90},{"$f":"Timing!BY37","v":91},{"$f":"Timing!BZ37","v":92},{"$f":"Timing!CA37","v":92},{"$f":"Timing!CB37","v":91},{"$f":"Timing!CC37","v":91},{"$f":"Timing!CD37","v":92},{"$f":"Timing!CE37","v":92},{"$f":"Timing!CF37","v":90},{"$f":"Timing!CG37","v":91},{"$f":"Timing!CH37","v":92},{"$f":"Timing!CI37","v":92},{"$f":"Timing!CJ37","v":90},{"$f":"Timing!CK37","v":91},{"$f":"Timing!CL37","v":92},{"$f":"Timing!CM37","v":92},{"$f":"Timing!CN37","v":90},{"$f":"Timing!CO37","v":91},{"$f":"Timing!CP37","v":92},{"$f":"Timing!CQ37","v":92},{"$f":"Timing!CR37","v":91},{"$f":"Timing!CS37","v":91},{"$f":"Timing!CT37","v":92},{"$f":"Timing!CU37","v":92},{"$f":"Timing!CV37","v":90},{"$f":"Timing!CW37","v":91},{"$f":"Timing!CX37","v":92},{"$f":"Timing!CY37","v":92},{"$f":"Timing!CZ37","v":90},{"$f":"Timing!DA37","v":91},{"$f":"Timing!DB37","v":92},{"$f":"Timing!DC37","v":92},{"$f":"Timing!DD37","v":90},{"$f":"Timing!DE37","v":91},{"$f":"Timing!DF37","v":92},{"$f":"Timing!DG37","v":92},{"$f":"Timing!DH37","v":91},{"$f":"Timing!DI37","v":91},{"$f":"Timing!DJ37","v":92},{"$f":"Timing!DK37","v":92},{"$f":"Timing!DL37","v":90},{"$f":"Timing!DM37","v":91},{"$f":"Timing!DN37","v":92},{"$f":"Timing!DO37","v":92},{"$f":"Timing!DP37","v":90},{"$f":"Timing!DQ37","v":91},{"$f":"Timing!DR37","v":92},{"$f":"Timing!DS37","v":92},{"$f":"Timing!DT37","v":90},{"$f":"Timing!DU37","v":91},{"$f":"Timing!DV37","v":92},{"$f":"Timing!DW37","v":92},{"$f":"Timing!DX37","v":91},{"$f":"Timing!DY37","v":91},{"$f":"Timing!DZ37","v":92},{"$f":"Timing!EA37","v":92},{"$f":"Timing!EB37","v":90},{"$f":"Timing!EC37","v":91},{"$f":"Timing!ED37","v":92},{"$f":"Timing!EE37","v":92},{"$f":"Timing!EF37","v":90},{"$f":"Timing!EG37","v":91},{"$f":"Timing!EH37","v":92},{"$f":"Timing!EI37","v":92},{"$f":"Timing!EJ37","v":90},{"$f":"Timing!EK37","v":91}]
[]
[]
[null,null,"Production Years  (LHM)","Num#",null,null,null,null,null,{"$f":"Timing!J35","v":1},{"$f":"Timing!K35","v":1},{"$f":"Timing!L35","v":1},{"$f":"Timing!M35","v":1},{"$f":"Timing!N35","v":0},{"$f":"Timing!O35","v":0},{"$f":"Timing!P35","v":0},{"$f":"Timing!Q35","v":0},{"$f":"Timing!R35","v":0},{"$f":"Timing!S35","v":0},{"$f":"Timing!T35","v":0},{"$f":"Timing!U35","v":2},{"$f":"Timing!V35","v":2},{"$f":"Timing!W35","v":2},{"$f":"Timing!X35","v":2},{"$f":"Timing!Y35","v":3},{"$f":"Timing!Z35","v":3},{"$f":"Timing!AA35","v":3},{"$f":"Timing!AB35","v":3},{"$f":"Timing!AC35","v":4},{"$f":"Timing!AD35","v":4},{"$f":"Timing!AE35","v":4},{"$f":"Timing!AF35","v":4},{"$f":"Timing!AG35","v":5},{"$f":"Timing!AH35","v":5},{"$f":"Timing!AI35","v":5},{"$f":"Timing!AJ35","v":5},{"$f":"Timing!AK35","v":6},{"$f":"Timing!AL35","v":6},{"$f":"Timing!AM35","v":6},{"$f":"Timing!AN35","v":6},{"$f":"Timing!AO35","v":7},{"$f":"Timing!AP35","v":7},{"$f":"Timing!AQ35","v":7},{"$f":"Timing!AR35","v":7},{"$f":"Timing!AS35","v":8},{"$f":"Timing!AT35","v":8},{"$f":"Timing!AU35","v":8},{"$f":"Timing!AV35","v":8},{"$f":"Timing!AW35","v":9},{"$f":"Timing!AX35","v":9},{"$f":"Timing!AY35","v":9},{"$f":"Timing!AZ35","v":9},{"$f":"Timing!BA35","v":10},{"$f":"Timing!BB35","v":10},{"$f":"Timing!BC35","v":10},{"$f":"Timing!BD35","v":10},{"$f":"Timing!BE35","v":11},{"$f":"Timing!BF35","v":11},{"$f":"Timing!BG35","v":11},{"$f":"Timing!BH35","v":11},{"$f":"Timing!BI35","v":12},{"$f":"Timing!BJ35","v":12},{"$f":"Timing!BK35","v":12},{"$f":"Timing!BL35","v":12},{"$f":"Timing!BM35","v":13},{"$f":"Timing!BN35","v":13},{"$f":"Timing!BO35","v":13},{"$f":"Timing!BP35","v":13},{"$f":"Timing!BQ35","v":14},{"$f":"Timing!BR35","v":14},{"$f":"Timing!BS35","v":14},{"$f":"Timing!BT35","v":14},{"$f":"Timing!BU35","v":15},{"$f":"Timing!BV35","v":15},{"$f":"Timing!BW35","v":15},{"$f":"Timing!BX35","v":15},{"$f":"Timing!BY35","v":16},{"$f":"Timing!BZ35","v":16},{"$f":"Timing!CA35","v":16},{"$f":"Timing!CB35","v":16},{"$f":"Timing!CC35","v":17},{"$f":"Timing!CD35","v":17},{"$f":"Timing!CE35","v":17},{"$f":"Timing!CF35","v":17},{"$f":"Timing!CG35","v":18},{"$f":"Timing!CH35","v":18},{"$f":"Timing!CI35","v":18},{"$f":"Timing!CJ35","v":18},{"$f":"Timing!CK35","v":19},{"$f":"Timing!CL35","v":19},{"$f":"Timing!CM35","v":19},{"$f":"Timing!CN35","v":19},{"$f":"Timing!CO35","v":20},{"$f":"Timing!CP35","v":20},{"$f":"Timing!CQ35","v":20},{"$f":"Timing!CR35","v":20},{"$f":"Timing!CS35","v":21},{"$f":"Timing!CT35","v":21},{"$f":"Timing!CU35","v":21},{"$f":"Timing!CV35","v":21},{"$f":"Timing!CW35","v":22},{"$f":"Timing!CX35","v":22},{"$f":"Timing!CY35","v":22},{"$f":"Timing!CZ35","v":22},{"$f":"Timing!DA35","v":23},{"$f":"Timing!DB35","v":23},{"$f":"Timing!DC35","v":23},{"$f":"Timing!DD35","v":23},{"$f":"Timing!DE35","v":24},{"$f":"Timing!DF35","v":24},{"$f":"Timing!DG35","v":24},{"$f":"Timing!DH35","v":24},{"$f":"Timing!DI35","v":25},{"$f":"Timing!DJ35","v":25},{"$f":"Timing!DK35","v":0},{"$f":"Timing!DL35","v":0},{"$f":"Timing!DM35","v":0},{"$f":"Timing!DN35","v":0},{"$f":"Timing!DO35","v":0},{"$f":"Timing!DP35","v":0},{"$f":"Timing!DQ35","v":0},{"$f":"Timing!DR35","v":0},{"$f":"Timing!DS35","v":0},{"$f":"Timing!DT35","v":0},{"$f":"Timing!DU35","v":0},{"$f":"Timing!DV35","v":0},{"$f":"Timing!DW35","v":0},{"$f":"Timing!DX35","v":0},{"$f":"Timing!DY35","v":0},{"$f":"Timing!DZ35","v":0},{"$f":"Timing!EA35","v":0},{"$f":"Timing!EB35","v":0},{"$f":"Timing!EC35","v":0},{"$f":"Timing!ED35","v":0},{"$f":"Timing!EE35","v":0},{"$f":"Timing!EF35","v":0},{"$f":"Timing!EG35","v":0},{"$f":"Timing!EH35","v":0},{"$f":"Timing!EI35","v":0},{"$f":"Timing!EJ35","v":0},{"$f":"Timing!EK35","v":0}]
[null,null,"Production Years  (KM)","Num#",null,null,null,null,null,{"$f":"Timing!J48","v":0},{"$f":"Timing!K48","v":0},{"$f":"Timing!L48","v":0},{"$f":"Timing!M48","v":0},{"$f":"Timing!N48","v":0},{"$f":"Timing!O48","v":0},{"$f":"Timing!P48","v":0},{"$f":"Timing!Q48","v":0},{"$f":"Timing!R48","v":0},{"$f":"Timing!S48","v":0},{"$f":"Timing!T48","v":0},{"$f":"Timing!U48","v":0},{"$f":"Timing!V48","v":0},{"$f":"Timing!W48","v":0},{"$f":"Timing!X48","v":1},{"$f":"Timing!Y48","v":1},{"$f":"Timing!Z48","v":1},{"$f":"Timing!AA48","v":1},{"$f":"Timing!AB48","v":2},{"$f":"Timing!AC48","v":2},{"$f":"Timing!AD48","v":2},{"$f":"Timing!AE48","v":2},{"$f":"Timing!AF48","v":3},{"$f":"Timing!AG48","v":3},{"$f":"Timing!AH48","v":3},{"$f":"Timing!AI48","v":3},{"$f":"Timing!AJ48","v":4},{"$f":"Timing!AK48","v":4},{"$f":"Timing!AL48","v":4},{"$f":"Timing!AM48","v":4},{"$f":"Timing!AN48","v":5},{"$f":"Timing!AO48","v":5},{"$f":"Timing!AP48","v":5},{"$f":"Timing!AQ48","v":5},{"$f":"Timing!AR48","v":6},{"$f":"Timing!AS48","v":6},{"$f":"Timing!AT48","v":6},{"$f":"Timing!AU48","v":6},{"$f":"Timing!AV48","v":7},{"$f":"Timing!AW48","v":7},{"$f":"Timing!AX48","v":7},{"$f":"Timing!AY48","v":7},{"$f":"Timing!AZ48","v":8},{"$f":"Timing!BA48","v":8},{"$f":"Timing!BB48","v":8},{"$f":"Timing!BC48","v":8},{"$f":"Timing!BD48","v":0},{"$f":"Timing!BE48","v":0},{"$f":"Timing!BF48","v":0},{"$f":"Timing!BG48","v":0},{"$f":"Timing!BH48","v":0},{"$f":"Timing!BI48","v":0},{"$f":"Timing!BJ48","v":0},{"$f":"Timing!BK48","v":0},{"$f":"Timing!BL48","v":0},{"$f":"Timing!BM48","v":0},{"$f":"Timing!BN48","v":0},{"$f":"Timing!BO48","v":0},{"$f":"Timing!BP48","v":0},{"$f":"Timing!BQ48","v":0},{"$f":"Timing!BR48","v":0},{"$f":"Timing!BS48","v":0},{"$f":"Timing!BT48","v":0},{"$f":"Timing!BU48","v":0},{"$f":"Timing!BV48","v":0},{"$f":"Timing!BW48","v":0},{"$f":"Timing!BX48","v":0},{"$f":"Timing!BY48","v":0},{"$f":"Timing!BZ48","v":0},{"$f":"Timing!CA48","v":0},{"$f":"Timing!CB48","v":0},{"$f":"Timing!CC48","v":0},{"$f":"Timing!CD48","v":0},{"$f":"Timing!CE48","v":0},{"$f":"Timing!CF48","v":0},{"$f":"Timing!CG48","v":0},{"$f":"Timing!CH48","v":0},{"$f":"Timing!CI48","v":0},{"$f":"Timing!CJ48","v":0},{"$f":"Timing!CK48","v":0},{"$f":"Timing!CL48","v":0},{"$f":"Timing!CM48","v":0},{"$f":"Timing!CN48","v":0},{"$f":"Timing!CO48","v":0},{"$f":"Timing!CP48","v":0},{"$f":"Timing!CQ48","v":0},{"$f":"Timing!CR48","v":0},{"$f":"Timing!CS48","v":0},{"$f":"Timing!CT48","v":0},{"$f":"Timing!CU48","v":0},{"$f":"Timing!CV48","v":0},{"$f":"Timing!CW48","v":0},{"$f":"Timing!CX48","v":0},{"$f":"Timing!CY48","v":0},{"$f":"Timing!CZ48","v":0},{"$f":"Timing!DA48","v":0},{"$f":"Timing!DB48","v":0},{"$f":"Timing!DC48","v":0},{"$f":"Timing!DD48","v":0},{"$f":"Timing!DE48","v":0},{"$f":"Timing!DF48","v":0},{"$f":"Timing!DG48","v":0},{"$f":"Timing!DH48","v":0},{"$f":"Timing!DI48","v":0},{"$f":"Timing!DJ48","v":0},{"$f":"Timing!DK48","v":0},{"$f":"Timing!DL48","v":0},{"$f":"Timing!DM48","v":0},{"$f":"Timing!DN48","v":0},{"$f":"Timing!DO48","v":0},{"$f":"Timing!DP48","v":0},{"$f":"Timing!DQ48","v":0},{"$f":"Timing!DR48","v":0},{"$f":"Timing!DS48","v":0},{"$f":"Timing!DT48","v":0},{"$f":"Timing!DU48","v":0},{"$f":"Timing!DV48","v":0},{"$f":"Timing!DW48","v":0},{"$f":"Timing!DX48","v":0},{"$f":"Timing!DY48","v":0},{"$f":"Timing!DZ48","v":0},{"$f":"Timing!EA48","v":0},{"$f":"Timing!EB48","v":0},{"$f":"Timing!EC48","v":0},{"$f":"Timing!ED48","v":0},{"$f":"Timing!EE48","v":0},{"$f":"Timing!EF48","v":0},{"$f":"Timing!EG48","v":0},{"$f":"Timing!EH48","v":0},{"$f":"Timing!EI48","v":0},{"$f":"Timing!EJ48","v":0},{"$f":"Timing!EK48","v":0}]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"J23","v":2018},{"$f":"K23","v":2018},2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,{"$f":"BW23","v":2034},2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,{"$f":"EI23","v":2050},2051,2051]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J24","v":92},{"$f":"K24","v":92},90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,{"$f":"BW24","v":92},90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91]
[]
[]
[null,null,"Inflation"]
[]
[null,null,"Indexation","Index",null,null,null,null,null,{"$f":"Timing!J61","v":1.0061922463256361},{"$f":"Timing!K61","v":1.0124228365658294},{"$f":"Timing!L61","v":1.0186920081555442},{"$f":"Timing!M61","v":1.0250000000000001},{"$f":"Timing!N61","v":1.0313470524837771},{"$f":"Timing!O61","v":1.0377334074799753},{"$f":"Timing!P61","v":1.0441593083594329},{"$f":"Timing!Q61","v":1.0506250000000004},{"$f":"Timing!R61","v":1.0571307287958718},{"$f":"Timing!S61","v":1.0636767426669751},{"$f":"Timing!T61","v":1.0702632910684193},{"$f":"Timing!U61","v":1.076890625000001},{"$f":"Timing!V61","v":1.0835589970157693},{"$f":"Timing!W61","v":1.0902686612336501},{"$f":"Timing!X61","v":1.0970198733451304},{"$f":"Timing!Y61","v":1.1038128906250015},{"$f":"Timing!Z61","v":1.1106479719411639},{"$f":"Timing!AA61","v":1.1175253777644918},{"$f":"Timing!AB61","v":1.1244453701787591},{"$f":"Timing!AC61","v":1.1314082128906271},{"$f":"Timing!AD61","v":1.1384141712396936},{"$f":"Timing!AE61","v":1.1454635122086045},{"$f":"Timing!AF61","v":1.1525565044332284},{"$f":"Timing!AG61","v":1.1596934182128931},{"$f":"Timing!AH61","v":1.1668745255206863},{"$f":"Timing!AI61","v":1.17410010001382},{"$f":"Timing!AJ61","v":1.1813704170440595},{"$f":"Timing!AK61","v":1.1886857536682158},{"$f":"Timing!AL61","v":1.1960463886587038},{"$f":"Timing!AM61","v":1.2034526025141661},{"$f":"Timing!AN61","v":1.2109046774701615},{"$f":"Timing!AO61","v":1.2184028975099217},{"$f":"Timing!AP61","v":1.2259475483751718},{"$f":"Timing!AQ61","v":1.2335389175770206},{"$f":"Timing!AR61","v":1.2411772944069159},{"$f":"Timing!AS61","v":1.2488629699476701},{"$f":"Timing!AT61","v":1.2565962370845516},{"$f":"Timing!AU61","v":1.2643773905164466},{"$f":"Timing!AV61","v":1.2722067267670893},{"$f":"Timing!AW61","v":1.2800845441963624},{"$f":"Timing!AX61","v":1.2880111430116659},{"$f":"Timing!AY61","v":1.2959868252793583},{"$f":"Timing!AZ61","v":1.3040118949362671},{"$f":"Timing!BA61","v":1.312086657801272},{"$f":"Timing!BB61","v":1.320211421586958},{"$f":"Timing!BC61","v":1.3283864959113427},{"$f":"Timing!BD61","v":1.3366121923096743},{"$f":"Timing!BE61","v":1.3448888242463042},{"$f":"Timing!BF61","v":1.3532167071266323},{"$f":"Timing!BG61","v":1.3615961583091265},{"$f":"Timing!BH61","v":1.3700274971174164},{"$f":"Timing!BI61","v":1.3785110448524622},{"$f":"Timing!BJ61","v":1.3870471248047986},{"$f":"Timing!BK61","v":1.3956360622668553},{"$f":"Timing!BL61","v":1.4042781845453525},{"$f":"Timing!BM61","v":1.4129738209737743},{"$f":"Timing!BN61","v":1.4217233029249192},{"$f":"Timing!BO61","v":1.4305269638235272},{"$f":"Timing!BP61","v":1.4393851391589867},{"$f":"Timing!BQ61","v":1.4482981664981192},{"$f":"Timing!BR61","v":1.4572663854980425},{"$f":"Timing!BS61","v":1.4662901379191158},{"$f":"Timing!BT61","v":1.4753697676379618},{"$f":"Timing!BU61","v":1.4845056206605725},{"$f":"Timing!BV61","v":1.493698045135494},{"$f":"Timing!BW61","v":1.5029473913670941},{"$f":"Timing!BX61","v":1.5122540118289114},{"$f":"Timing!BY61","v":1.5216182611770874},{"$f":"Timing!BZ61","v":1.5310404962638819},{"$f":"Timing!CA61","v":1.540521076151272},{"$f":"Timing!CB61","v":1.5500603621246347},{"$f":"Timing!CC61","v":1.5596587177065151},{"$f":"Timing!CD61","v":1.5693165086704794},{"$f":"Timing!CE61","v":1.5790341030550543},{"$f":"Timing!CF61","v":1.588811871177751},{"$f":"Timing!CG61","v":1.5986501856491784},{"$f":"Timing!CH61","v":1.608549421387242},{"$f":"Timing!CI61","v":1.6185099556314313},{"$f":"Timing!CJ61","v":1.6285321679571954},{"$f":"Timing!CK61","v":1.6386164402904084},{"$f":"Timing!CL61","v":1.6487631569219237},{"$f":"Timing!CM61","v":1.6589727045222176},{"$f":"Timing!CN61","v":1.6692454721561258},{"$f":"Timing!CO61","v":1.6795818512976692},{"$f":"Timing!CP61","v":1.6899822358449723},{"$f":"Timing!CQ61","v":1.7004470221352737},{"$f":"Timing!CR61","v":1.7109766089600296},{"$f":"Timing!CS61","v":1.7215713975801117},{"$f":"Timing!CT61","v":1.7322317917410972},{"$f":"Timing!CU61","v":1.7429581976886561},{"$f":"Timing!CV61","v":1.7537510241840311},{"$f":"Timing!CW61","v":1.7646106825196151},{"$f":"Timing!CX61","v":1.7755375865346252},{"$f":"Timing!CY61","v":1.7865321526308731},{"$f":"Timing!CZ61","v":1.7975947997886323},{"$f":"Timing!DA61","v":1.808725949582606},{"$f":"Timing!DB61","v":1.8199260261979915},{"$f":"Timing!DC61","v":1.8311954564466455},{"$f":"Timing!DD61","v":1.8425346697833487},{"$f":"Timing!DE61","v":1.8539440983221718},{"$f":"Timing!DF61","v":1.865424176852942},{"$f":"Timing!DG61","v":1.8769753428578124},{"$f":"Timing!DH61","v":1.8885980365279333},{"$f":"Timing!DI61","v":1.9002927007802271},{"$f":"Timing!DJ61","v":1.9120597812742666},{"$f":"Timing!DK61","v":1.9238997264292588},{"$f":"Timing!DL61","v":1.9358129874411327},{"$f":"Timing!DM61","v":1.9478000182997337},{"$f":"Timing!DN61","v":1.9598612758061242},{"$f":"Timing!DO61","v":1.9719972195899911},{"$f":"Timing!DP61","v":1.9842083121271619},{"$f":"Timing!DQ61","v":1.9964950187572279},{"$f":"Timing!DR61","v":2.0088578077012782},{"$f":"Timing!DS61","v":2.0212971500797416},{"$f":"Timing!DT61","v":2.0338135199303418},{"$f":"Timing!DU61","v":2.0464073942261596},{"$f":"Timing!DV61","v":2.0590792528938109},{"$f":"Timing!DW61","v":2.071829578831736},{"$f":"Timing!DX61","v":2.0846588579286012},{"$f":"Timing!DY61","v":2.0975675790818142},{"$f":"Timing!DZ61","v":2.110556234216157},{"$f":"Timing!EA61","v":2.1236253183025302},{"$f":"Timing!EB61","v":2.136775329376817},{"$f":"Timing!EC61","v":2.1500067685588604},{"$f":"Timing!ED61","v":2.1633201400715616},{"$f":"Timing!EE61","v":2.1767159512600944},{"$f":"Timing!EF61","v":2.190194712611238},{"$f":"Timing!EG61","v":2.2037569377728325},{"$f":"Timing!EH61","v":2.2174031435733514},{"$f":"Timing!EI61","v":2.2311338500415974},{"$f":"Timing!EJ61","v":2.2449495804265198},{"$f":"Timing!EK61","v":2.2588508612171543}]
[]
[null,null,"Other"]
[]
[null,null,"Forex","Num#","AUD/USD",null,null,null,null,{"$f":"Timing!J65","v":0.75},{"$f":"Timing!K65","v":0.75},{"$f":"Timing!L65","v":0.75},{"$f":"Timing!M65","v":0.75},{"$f":"Timing!N65","v":0.75},{"$f":"Timing!O65","v":0.75},{"$f":"Timing!P65","v":0.75},{"$f":"Timing!Q65","v":0.75},{"$f":"Timing!R65","v":0.75},{"$f":"Timing!S65","v":0.75},{"$f":"Timing!T65","v":0.75},{"$f":"Timing!U65","v":0.75},{"$f":"Timing!V65","v":0.75},{"$f":"Timing!W65","v":0.75},{"$f":"Timing!X65","v":0.75},{"$f":"Timing!Y65","v":0.75},{"$f":"Timing!Z65","v":0.75},{"$f":"Timing!AA65","v":0.75},{"$f":"Timing!AB65","v":0.75},{"$f":"Timing!AC65","v":0.75},{"$f":"Timing!AD65","v":0.75},{"$f":"Timing!AE65","v":0.75},{"$f":"Timing!AF65","v":0.75},{"$f":"Timing!AG65","v":0.75},{"$f":"Timing!AH65","v":0.75},{"$f":"Timing!AI65","v":0.75},{"$f":"Timing!AJ65","v":0.75},{"$f":"Timing!AK65","v":0.75},{"$f":"Timing!AL65","v":0.75},{"$f":"Timing!AM65","v":0.75},{"$f":"Timing!AN65","v":0.75},{"$f":"Timing!AO65","v":0.75},{"$f":"Timing!AP65","v":0.75},{"$f":"Timing!AQ65","v":0.75},{"$f":"Timing!AR65","v":0.75},{"$f":"Timing!AS65","v":0.75},{"$f":"Timing!AT65","v":0.75},{"$f":"Timing!AU65","v":0.75},{"$f":"Timing!AV65","v":0.75},{"$f":"Timing!AW65","v":0.75},{"$f":"Timing!AX65","v":0.75},{"$f":"Timing!AY65","v":0.75},{"$f":"Timing!AZ65","v":0.75},{"$f":"Timing!BA65","v":0.75},{"$f":"Timing!BB65","v":0.75},{"$f":"Timing!BC65","v":0.75},{"$f":"Timing!BD65","v":0.75},{"$f":"Timing!BE65","v":0.75},{"$f":"Timing!BF65","v":0.75},{"$f":"Timing!BG65","v":0.75},{"$f":"Timing!BH65","v":0.75},{"$f":"Timing!BI65","v":0.75},{"$f":"Timing!BJ65","v":0.75},{"$f":"Timing!BK65","v":0.75},{"$f":"Timing!BL65","v":0.75},{"$f":"Timing!BM65","v":0.75},{"$f":"Timing!BN65","v":0.75},{"$f":"Timing!BO65","v":0.75},{"$f":"Timing!BP65","v":0.75},{"$f":"Timing!BQ65","v":0.75},{"$f":"Timing!BR65","v":0.75},{"$f":"Timing!BS65","v":0.75},{"$f":"Timing!BT65","v":0.75},{"$f":"Timing!BU65","v":0.75},{"$f":"Timing!BV65","v":0.75},{"$f":"Timing!BW65","v":0.75},{"$f":"Timing!BX65","v":0.75},{"$f":"Timing!BY65","v":0.75},{"$f":"Timing!BZ65","v":0.75},{"$f":"Timing!CA65","v":0.75},{"$f":"Timing!CB65","v":0.75},{"$f":"Timing!CC65","v":0.75},{"$f":"Timing!CD65","v":0.75},{"$f":"Timing!CE65","v":0.75},{"$f":"Timing!CF65","v":0.75},{"$f":"Timing!CG65","v":0.75},{"$f":"Timing!CH65","v":0.75},{"$f":"Timing!CI65","v":0.75},{"$f":"Timing!CJ65","v":0.75},{"$f":"Timing!CK65","v":0.75},{"$f":"Timing!CL65","v":0.75},{"$f":"Timing!CM65","v":0.75},{"$f":"Timing!CN65","v":0.75},{"$f":"Timing!CO65","v":0.75},{"$f":"Timing!CP65","v":0.75},{"$f":"Timing!CQ65","v":0.75},{"$f":"Timing!CR65","v":0.75},{"$f":"Timing!CS65","v":0.75},{"$f":"Timing!CT65","v":0.75},{"$f":"Timing!CU65","v":0.75},{"$f":"Timing!CV65","v":0.75},{"$f":"Timing!CW65","v":0.75},{"$f":"Timing!CX65","v":0.75},{"$f":"Timing!CY65","v":0.75},{"$f":"Timing!CZ65","v":0.75},{"$f":"Timing!DA65","v":0.75},{"$f":"Timing!DB65","v":0.75},{"$f":"Timing!DC65","v":0.75},{"$f":"Timing!DD65","v":0.75},{"$f":"Timing!DE65","v":0.75},{"$f":"Timing!DF65","v":0.75},{"$f":"Timing!DG65","v":0.75},{"$f":"Timing!DH65","v":0.75},{"$f":"Timing!DI65","v":0.75},{"$f":"Timing!DJ65","v":0.75},{"$f":"Timing!DK65","v":0.75},{"$f":"Timing!DL65","v":0.75},{"$f":"Timing!DM65","v":0.75},{"$f":"Timing!DN65","v":0.75},{"$f":"Timing!DO65","v":0.75},{"$f":"Timing!DP65","v":0.75},{"$f":"Timing!DQ65","v":0.75},{"$f":"Timing!DR65","v":0.75},{"$f":"Timing!DS65","v":0.75},{"$f":"Timing!DT65","v":0.75},{"$f":"Timing!DU65","v":0.75},{"$f":"Timing!DV65","v":0.75},{"$f":"Timing!DW65","v":0.75},{"$f":"Timing!DX65","v":0.75},{"$f":"Timing!DY65","v":0.75},{"$f":"Timing!DZ65","v":0.75},{"$f":"Timing!EA65","v":0.75},{"$f":"Timing!EB65","v":0.75},{"$f":"Timing!EC65","v":0.75},{"$f":"Timing!ED65","v":0.75},{"$f":"Timing!EE65","v":0.75},{"$f":"Timing!EF65","v":0.75},{"$f":"Timing!EG65","v":0.75},{"$f":"Timing!EH65","v":0.75},{"$f":"Timing!EI65","v":0.75},{"$f":"Timing!EJ65","v":0.75},{"$f":"Timing!EK65","v":0.75}]
[null,null,"Forex","Num#","AUD/NAD",null,null,null,null,{"$f":"Timing!J66","v":0.11},{"$f":"Timing!K66","v":0.11},{"$f":"Timing!L66","v":0.1},{"$f":"Timing!M66","v":0.1},{"$f":"Timing!N66","v":0.1},{"$f":"Timing!O66","v":0.1},{"$f":"Timing!P66","v":9.5000000000000001E-2},{"$f":"Timing!Q66","v":9.5000000000000001E-2},{"$f":"Timing!R66","v":9.5000000000000001E-2},{"$f":"Timing!S66","v":9.5000000000000001E-2},{"$f":"Timing!T66","v":0.09},{"$f":"Timing!U66","v":0.09},{"$f":"Timing!V66","v":0.09},{"$f":"Timing!W66","v":0.09},{"$f":"Timing!X66","v":0.09},{"$f":"Timing!Y66","v":0.09},{"$f":"Timing!Z66","v":0.09},{"$f":"Timing!AA66","v":0.09},{"$f":"Timing!AB66","v":0.09},{"$f":"Timing!AC66","v":0.09},{"$f":"Timing!AD66","v":0.09},{"$f":"Timing!AE66","v":0.09},{"$f":"Timing!AF66","v":0.09},{"$f":"Timing!AG66","v":0.09},{"$f":"Timing!AH66","v":0.09},{"$f":"Timing!AI66","v":0.09},{"$f":"Timing!AJ66","v":0.09},{"$f":"Timing!AK66","v":0.09},{"$f":"Timing!AL66","v":0.09},{"$f":"Timing!AM66","v":0.09},{"$f":"Timing!AN66","v":0.09},{"$f":"Timing!AO66","v":0.09},{"$f":"Timing!AP66","v":0.09},{"$f":"Timing!AQ66","v":0.09},{"$f":"Timing!AR66","v":0.09},{"$f":"Timing!AS66","v":0.09},{"$f":"Timing!AT66","v":0.09},{"$f":"Timing!AU66","v":0.09},{"$f":"Timing!AV66","v":0.09},{"$f":"Timing!AW66","v":0.09},{"$f":"Timing!AX66","v":0.09},{"$f":"Timing!AY66","v":0.09},{"$f":"Timing!AZ66","v":0.09},{"$f":"Timing!BA66","v":0.09},{"$f":"Timing!BB66","v":0.09},{"$f":"Timing!BC66","v":0.09},{"$f":"Timing!BD66","v":0.09},{"$f":"Timing!BE66","v":0.09},{"$f":"Timing!BF66","v":0.09},{"$f":"Timing!BG66","v":0.09},{"$f":"Timing!BH66","v":0.09},{"$f":"Timing!BI66","v":0.09},{"$f":"Timing!BJ66","v":0.09},{"$f":"Timing!BK66","v":0.09},{"$f":"Timing!BL66","v":0.09},{"$f":"Timing!BM66","v":0.09},{"$f":"Timing!BN66","v":0.09},{"$f":"Timing!BO66","v":0.09},{"$f":"Timing!BP66","v":0.09},{"$f":"Timing!BQ66","v":0.09},{"$f":"Timing!BR66","v":0.09},{"$f":"Timing!BS66","v":0.09},{"$f":"Timing!BT66","v":0.09},{"$f":"Timing!BU66","v":0.09},{"$f":"Timing!BV66","v":0.09},{"$f":"Timing!BW66","v":0.09},{"$f":"Timing!BX66","v":0.09},{"$f":"Timing!BY66","v":0.09},{"$f":"Timing!BZ66","v":0.09},{"$f":"Timing!CA66","v":0.09},{"$f":"Timing!CB66","v":0.09},{"$f":"Timing!CC66","v":0.09},{"$f":"Timing!CD66","v":0.09},{"$f":"Timing!CE66","v":0.09},{"$f":"Timing!CF66","v":0.09},{"$f":"Timing!CG66","v":0.09},{"$f":"Timing!CH66","v":0.09},{"$f":"Timing!CI66","v":0.09},{"$f":"Timing!CJ66","v":0.09},{"$f":"Timing!CK66","v":0.09},{"$f":"Timing!CL66","v":0.09},{"$f":"Timing!CM66","v":0.09},{"$f":"Timing!CN66","v":0.09},{"$f":"Timing!CO66","v":0.09},{"$f":"Timing!CP66","v":0.09},{"$f":"Timing!CQ66","v":0.09},{"$f":"Timing!CR66","v":0.09},{"$f":"Timing!CS66","v":0.09},{"$f":"Timing!CT66","v":0.09},{"$f":"Timing!CU66","v":0.09},{"$f":"Timing!CV66","v":0.09},{"$f":"Timing!CW66","v":0.09},{"$f":"Timing!CX66","v":0.09},{"$f":"Timing!CY66","v":0.09},{"$f":"Timing!CZ66","v":0.09},{"$f":"Timing!DA66","v":0.09},{"$f":"Timing!DB66","v":0.09},{"$f":"Timing!DC66","v":0.09},{"$f":"Timing!DD66","v":0.09},{"$f":"Timing!DE66","v":0.09},{"$f":"Timing!DF66","v":0.09},{"$f":"Timing!DG66","v":0.09},{"$f":"Timing!DH66","v":0.09},{"$f":"Timing!DI66","v":0.09},{"$f":"Timing!DJ66","v":0.09},{"$f":"Timing!DK66","v":0.09},{"$f":"Timing!DL66","v":0.09},{"$f":"Timing!DM66","v":0.09},{"$f":"Timing!DN66","v":0.09},{"$f":"Timing!DO66","v":0.09},{"$f":"Timing!DP66","v":0.09},{"$f":"Timing!DQ66","v":0.09},{"$f":"Timing!DR66","v":0.09},{"$f":"Timing!DS66","v":0.09},{"$f":"Timing!DT66","v":0.09},{"$f":"Timing!DU66","v":0.09},{"$f":"Timing!DV66","v":0.09},{"$f":"Timing!DW66","v":0.09},{"$f":"Timing!DX66","v":0.09},{"$f":"Timing!DY66","v":0.09},{"$f":"Timing!DZ66","v":0.09},{"$f":"Timing!EA66","v":0.09},{"$f":"Timing!EB66","v":0.09},{"$f":"Timing!EC66","v":0.09},{"$f":"Timing!ED66","v":0.09},{"$f":"Timing!EE66","v":0.09},{"$f":"Timing!EF66","v":0.09},{"$f":"Timing!EG66","v":0.09},{"$f":"Timing!EH66","v":0.09},{"$f":"Timing!EI66","v":0.09},{"$f":"Timing!EJ66","v":0.09},{"$f":"Timing!EK66","v":0.09}]
[null,null,"Forex","Num#","AUD/MWK",null,null,null,null,{"$f":"Timing!J67","v":1.8E-3},{"$f":"Timing!K67","v":1.8E-3},{"$f":"Timing!L67","v":2E-3},{"$f":"Timing!M67","v":2E-3},{"$f":"Timing!N67","v":2E-3},{"$f":"Timing!O67","v":2E-3},{"$f":"Timing!P67","v":2E-3},{"$f":"Timing!Q67","v":2E-3},{"$f":"Timing!R67","v":2E-3},{"$f":"Timing!S67","v":2E-3},{"$f":"Timing!T67","v":2E-3},{"$f":"Timing!U67","v":2E-3},{"$f":"Timing!V67","v":2E-3},{"$f":"Timing!W67","v":2E-3},{"$f":"Timing!X67","v":2E-3},{"$f":"Timing!Y67","v":2E-3},{"$f":"Timing!Z67","v":2E-3},{"$f":"Timing!AA67","v":2E-3},{"$f":"Timing!AB67","v":2E-3},{"$f":"Timing!AC67","v":2E-3},{"$f":"Timing!AD67","v":2E-3},{"$f":"Timing!AE67","v":2E-3},{"$f":"Timing!AF67","v":2E-3},{"$f":"Timing!AG67","v":2E-3},{"$f":"Timing!AH67","v":2E-3},{"$f":"Timing!AI67","v":2E-3},{"$f":"Timing!AJ67","v":2E-3},{"$f":"Timing!AK67","v":2E-3},{"$f":"Timing!AL67","v":2E-3},{"$f":"Timing!AM67","v":2E-3},{"$f":"Timing!AN67","v":2E-3},{"$f":"Timing!AO67","v":2E-3},{"$f":"Timing!AP67","v":2E-3},{"$f":"Timing!AQ67","v":2E-3},{"$f":"Timing!AR67","v":2E-3},{"$f":"Timing!AS67","v":2E-3},{"$f":"Timing!AT67","v":2E-3},{"$f":"Timing!AU67","v":2E-3},{"$f":"Timing!AV67","v":2E-3},{"$f":"Timing!AW67","v":2E-3},{"$f":"Timing!AX67","v":2E-3},{"$f":"Timing!AY67","v":2E-3},{"$f":"Timing!AZ67","v":2E-3},{"$f":"Timing!BA67","v":2E-3},{"$f":"Timing!BB67","v":2E-3},{"$f":"Timing!BC67","v":2E-3},{"$f":"Timing!BD67","v":2E-3},{"$f":"Timing!BE67","v":2E-3},{"$f":"Timing!BF67","v":2E-3},{"$f":"Timing!BG67","v":2E-3},{"$f":"Timing!BH67","v":2E-3},{"$f":"Timing!BI67","v":2E-3},{"$f":"Timing!BJ67","v":2E-3},{"$f":"Timing!BK67","v":2E-3},{"$f":"Timing!BL67","v":2E-3},{"$f":"Timing!BM67","v":2E-3},{"$f":"Timing!BN67","v":2E-3},{"$f":"Timing!BO67","v":2E-3},{"$f":"Timing!BP67","v":2E-3},{"$f":"Timing!BQ67","v":2E-3},{"$f":"Timing!BR67","v":2E-3},{"$f":"Timing!BS67","v":2E-3},{"$f":"Timing!BT67","v":2E-3},{"$f":"Timing!BU67","v":2E-3},{"$f":"Timing!BV67","v":2E-3},{"$f":"Timing!BW67","v":2E-3},{"$f":"Timing!BX67","v":2E-3},{"$f":"Timing!BY67","v":2E-3},{"$f":"Timing!BZ67","v":2E-3},{"$f":"Timing!CA67","v":2E-3},{"$f":"Timing!CB67","v":2E-3},{"$f":"Timing!CC67","v":2E-3},{"$f":"Timing!CD67","v":2E-3},{"$f":"Timing!CE67","v":2E-3},{"$f":"Timing!CF67","v":2E-3},{"$f":"Timing!CG67","v":2E-3},{"$f":"Timing!CH67","v":2E-3},{"$f":"Timing!CI67","v":2E-3},{"$f":"Timing!CJ67","v":2E-3},{"$f":"Timing!CK67","v":2E-3},{"$f":"Timing!CL67","v":2E-3},{"$f":"Timing!CM67","v":2E-3},{"$f":"Timing!CN67","v":2E-3},{"$f":"Timing!CO67","v":2E-3},{"$f":"Timing!CP67","v":2E-3},{"$f":"Timing!CQ67","v":2E-3},{"$f":"Timing!CR67","v":2E-3},{"$f":"Timing!CS67","v":2E-3},{"$f":"Timing!CT67","v":2E-3},{"$f":"Timing!CU67","v":2E-3},{"$f":"Timing!CV67","v":2E-3},{"$f":"Timing!CW67","v":2E-3},{"$f":"Timing!CX67","v":2E-3},{"$f":"Timing!CY67","v":2E-3},{"$f":"Timing!CZ67","v":2E-3},{"$f":"Timing!DA67","v":2E-3},{"$f":"Timing!DB67","v":2E-3},{"$f":"Timing!DC67","v":2E-3},{"$f":"Timing!DD67","v":2E-3},{"$f":"Timing!DE67","v":2E-3},{"$f":"Timing!DF67","v":2E-3},{"$f":"Timing!DG67","v":2E-3},{"$f":"Timing!DH67","v":2E-3},{"$f":"Timing!DI67","v":2E-3},{"$f":"Timing!DJ67","v":2E-3},{"$f":"Timing!DK67","v":2E-3},{"$f":"Timing!DL67","v":2E-3},{"$f":"Timing!DM67","v":2E-3},{"$f":"Timing!DN67","v":2E-3},{"$f":"Timing!DO67","v":2E-3},{"$f":"Timing!DP67","v":2E-3},{"$f":"Timing!DQ67","v":2E-3},{"$f":"Timing!DR67","v":2E-3},{"$f":"Timing!DS67","v":2E-3},{"$f":"Timing!DT67","v":2E-3},{"$f":"Timing!DU67","v":2E-3},{"$f":"Timing!DV67","v":2E-3},{"$f":"Timing!DW67","v":2E-3},{"$f":"Timing!DX67","v":2E-3},{"$f":"Timing!DY67","v":2E-3},{"$f":"Timing!DZ67","v":2E-3},{"$f":"Timing!EA67","v":2E-3},{"$f":"Timing!EB67","v":2E-3},{"$f":"Timing!EC67","v":2E-3},{"$f":"Timing!ED67","v":2E-3},{"$f":"Timing!EE67","v":2E-3},{"$f":"Timing!EF67","v":2E-3},{"$f":"Timing!EG67","v":2E-3},{"$f":"Timing!EH67","v":2E-3},{"$f":"Timing!EI67","v":2E-3},{"$f":"Timing!EJ67","v":2E-3},{"$f":"Timing!EK67","v":2E-3}]
[]
[null,null,"Mining"]
[]
[null,null,"LHM "]
[]
[null,null,"Blended Grade "]
[null,null,"Ore account"]
[null,null,"Ore b/f","Kt",null,null,null,null,null,{"$f":"I51","v":55564.423076923078},{"$f":"J51","v":55564.423076923078},55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55064.423076923078,54564.423076923078,54064.423076923078,53564.423076923078,52439.423076923078,51314.423076923078,50189.423076923078,49064.423076923078,46564.423076923078,44064.423076923078,41564.423076923078,39064.423076923078,37376.923076923078,35689.423076923078,34001.923076923078,32314.423076923078,30664.423076923078,29014.423076923078,27364.423076923078,25714.423076923078,23339.423076923078,20964.423076923078,18589.423076923078,16214.423076923078,14401.923076923078,12589.423076923078,10776.923076923078,8964.423076923078,8764.423076923078,8564.423076923078,8364.423076923078,8164.423076923078,7101.923076923078,6039.423076923078,4976.923076923078,3914.423076923078,2914.423076923078,1914.423076923078,914.42307692307804,0,0,0,0,0,{"$f":"BM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DY51","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ore Mined","Kt",null,null,null,null,{"$f":"SUM(J50:BM50)","v":-55564.423076923078},{"$f":"-MIN(IF(J$27=0,0,LOOKUP(J27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),J49)","v":0},{"$f":"-MIN(IF(K$27=0,0,LOOKUP(K27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),K49)","v":0},{"$f":"-MIN(IF(L$27=0,0,LOOKUP(L27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),L49)","v":0},{"$f":"-MIN(IF(M$27=0,0,LOOKUP(M27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),M49)","v":0},{"$f":"-MIN(IF(N$27=0,0,LOOKUP(N27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),N49)","v":0},{"$f":"-MIN(IF(O$27=0,0,LOOKUP(O27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),O49)","v":0},{"$f":"-MIN(IF(P$27=0,0,LOOKUP(P27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),P49)","v":0},{"$f":"-MIN(IF(Q$27=0,0,LOOKUP(Q27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),Q49)","v":0},{"$f":"-MIN(IF(R$27=0,0,LOOKUP(R27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),R49)","v":0},{"$f":"-MIN(IF(S$27=0,0,LOOKUP(S27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),S49)","v":0},{"$f":"-MIN(IF(T$27=0,0,LOOKUP(T27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),T49)","v":0},{"$f":"-MIN(IF(U$27=0,0,LOOKUP(U27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),U49)","v":-500},{"$f":"-MIN(IF(V$27=0,0,LOOKUP(V27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),V49)","v":-500},{"$f":"-MIN(IF(W$27=0,0,LOOKUP(W27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),W49)","v":-500},{"$f":"-MIN(IF(X$27=0,0,LOOKUP(X27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),X49)","v":-500},{"$f":"-MIN(IF(Y$27=0,0,LOOKUP(Y27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),Y49)","v":-1125},{"$f":"-MIN(IF(Z$27=0,0,LOOKUP(Z27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),Z49)","v":-1125},{"$f":"-MIN(IF(AA$27=0,0,LOOKUP(AA27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AA49)","v":-1125},{"$f":"-MIN(IF(AB$27=0,0,LOOKUP(AB27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AB49)","v":-1125},{"$f":"-MIN(IF(AC$27=0,0,LOOKUP(AC27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AC49)","v":-2500},{"$f":"-MIN(IF(AD$27=0,0,LOOKUP(AD27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AD49)","v":-2500},{"$f":"-MIN(IF(AE$27=0,0,LOOKUP(AE27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AE49)","v":-2500},{"$f":"-MIN(IF(AF$27=0,0,LOOKUP(AF27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AF49)","v":-2500},{"$f":"-MIN(IF(AG$27=0,0,LOOKUP(AG27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AG49)","v":-1687.5},{"$f":"-MIN(IF(AH$27=0,0,LOOKUP(AH27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AH49)","v":-1687.5},{"$f":"-MIN(IF(AI$27=0,0,LOOKUP(AI27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AI49)","v":-1687.5},{"$f":"-MIN(IF(AJ$27=0,0,LOOKUP(AJ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AJ49)","v":-1687.5},{"$f":"-MIN(IF(AK$27=0,0,LOOKUP(AK27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AK49)","v":-1650},{"$f":"-MIN(IF(AL$27=0,0,LOOKUP(AL27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AL49)","v":-1650},{"$f":"-MIN(IF(AM$27=0,0,LOOKUP(AM27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AM49)","v":-1650},{"$f":"-MIN(IF(AN$27=0,0,LOOKUP(AN27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AN49)","v":-1650},{"$f":"-MIN(IF(AO$27=0,0,LOOKUP(AO27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AO49)","v":-2375},{"$f":"-MIN(IF(AP$27=0,0,LOOKUP(AP27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AP49)","v":-2375},{"$f":"-MIN(IF(AQ$27=0,0,LOOKUP(AQ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AQ49)","v":-2375},{"$f":"-MIN(IF(AR$27=0,0,LOOKUP(AR27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AR49)","v":-2375},{"$f":"-MIN(IF(AS$27=0,0,LOOKUP(AS27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AS49)","v":-1812.5},{"$f":"-MIN(IF(AT$27=0,0,LOOKUP(AT27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AT49)","v":-1812.5},{"$f":"-MIN(IF(AU$27=0,0,LOOKUP(AU27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AU49)","v":-1812.5},{"$f":"-MIN(IF(AV$27=0,0,LOOKUP(AV27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AV49)","v":-1812.5},{"$f":"-MIN(IF(AW$27=0,0,LOOKUP(AW27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AW49)","v":-200},{"$f":"-MIN(IF(AX$27=0,0,LOOKUP(AX27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AX49)","v":-200},{"$f":"-MIN(IF(AY$27=0,0,LOOKUP(AY27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AY49)","v":-200},{"$f":"-MIN(IF(AZ$27=0,0,LOOKUP(AZ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),AZ49)","v":-200},{"$f":"-MIN(IF(BA$27=0,0,LOOKUP(BA27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BA49)","v":-1062.5},{"$f":"-MIN(IF(BB$27=0,0,LOOKUP(BB27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BB49)","v":-1062.5},{"$f":"-MIN(IF(BC$27=0,0,LOOKUP(BC27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BC49)","v":-1062.5},{"$f":"-MIN(IF(BD$27=0,0,LOOKUP(BD27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BD49)","v":-1062.5},{"$f":"-MIN(IF(BE$27=0,0,LOOKUP(BE27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BE49)","v":-1000},{"$f":"-MIN(IF(BF$27=0,0,LOOKUP(BF27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BF49)","v":-1000},{"$f":"-MIN(IF(BG$27=0,0,LOOKUP(BG27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BG49)","v":-1000},{"$f":"-MIN(IF(BH$27=0,0,LOOKUP(BH27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BH49)","v":-914.42307692307804},{"$f":"-MIN(IF(BI$27=0,0,LOOKUP(BI27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BI49)","v":0},{"$f":"-MIN(IF(BJ$27=0,0,LOOKUP(BJ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BJ49)","v":0},{"$f":"-MIN(IF(BK$27=0,0,LOOKUP(BK27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BK49)","v":0},{"$f":"-MIN(IF(BL$27=0,0,LOOKUP(BL27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BL49)","v":0},{"$f":"-MIN(IF(BM$27=0,0,LOOKUP(BM27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BM49)","v":0},{"$f":"-MIN(IF(BN$27=0,0,LOOKUP(BN27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BN49)","v":0},{"$f":"-MIN(IF(BO$27=0,0,LOOKUP(BO27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BO49)","v":0},{"$f":"-MIN(IF(BP$27=0,0,LOOKUP(BP27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BP49)","v":0},{"$f":"-MIN(IF(BQ$27=0,0,LOOKUP(BQ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BQ49)","v":0},{"$f":"-MIN(IF(BR$27=0,0,LOOKUP(BR27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BR49)","v":0},{"$f":"-MIN(IF(BS$27=0,0,LOOKUP(BS27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BS49)","v":0},{"$f":"-MIN(IF(BT$27=0,0,LOOKUP(BT27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BT49)","v":0},{"$f":"-MIN(IF(BU$27=0,0,LOOKUP(BU27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BU49)","v":0},{"$f":"-MIN(IF(BV$27=0,0,LOOKUP(BV27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BV49)","v":0},{"$f":"-MIN(IF(BW$27=0,0,LOOKUP(BW27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BW49)","v":0},{"$f":"-MIN(IF(BX$27=0,0,LOOKUP(BX27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BX49)","v":0},{"$f":"-MIN(IF(BY$27=0,0,LOOKUP(BY27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BY49)","v":0},{"$f":"-MIN(IF(BZ$27=0,0,LOOKUP(BZ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),BZ49)","v":0},{"$f":"-MIN(IF(CA$27=0,0,LOOKUP(CA27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CA49)","v":0},{"$f":"-MIN(IF(CB$27=0,0,LOOKUP(CB27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CB49)","v":0},{"$f":"-MIN(IF(CC$27=0,0,LOOKUP(CC27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CC49)","v":0},{"$f":"-MIN(IF(CD$27=0,0,LOOKUP(CD27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CD49)","v":0},{"$f":"-MIN(IF(CE$27=0,0,LOOKUP(CE27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CE49)","v":0},{"$f":"-MIN(IF(CF$27=0,0,LOOKUP(CF27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CF49)","v":0},{"$f":"-MIN(IF(CG$27=0,0,LOOKUP(CG27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CG49)","v":0},{"$f":"-MIN(IF(CH$27=0,0,LOOKUP(CH27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CH49)","v":0},{"$f":"-MIN(IF(CI$27=0,0,LOOKUP(CI27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CI49)","v":0},{"$f":"-MIN(IF(CJ$27=0,0,LOOKUP(CJ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CJ49)","v":0},{"$f":"-MIN(IF(CK$27=0,0,LOOKUP(CK27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CK49)","v":0},{"$f":"-MIN(IF(CL$27=0,0,LOOKUP(CL27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CL49)","v":0},{"$f":"-MIN(IF(CM$27=0,0,LOOKUP(CM27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CM49)","v":0},{"$f":"-MIN(IF(CN$27=0,0,LOOKUP(CN27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CN49)","v":0},{"$f":"-MIN(IF(CO$27=0,0,LOOKUP(CO27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CO49)","v":0},{"$f":"-MIN(IF(CP$27=0,0,LOOKUP(CP27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CP49)","v":0},{"$f":"-MIN(IF(CQ$27=0,0,LOOKUP(CQ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CQ49)","v":0},{"$f":"-MIN(IF(CR$27=0,0,LOOKUP(CR27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CR49)","v":0},{"$f":"-MIN(IF(CS$27=0,0,LOOKUP(CS27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CS49)","v":0},{"$f":"-MIN(IF(CT$27=0,0,LOOKUP(CT27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CT49)","v":0},{"$f":"-MIN(IF(CU$27=0,0,LOOKUP(CU27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CU49)","v":0},{"$f":"-MIN(IF(CV$27=0,0,LOOKUP(CV27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CV49)","v":0},{"$f":"-MIN(IF(CW$27=0,0,LOOKUP(CW27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CW49)","v":0},{"$f":"-MIN(IF(CX$27=0,0,LOOKUP(CX27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CX49)","v":0},{"$f":"-MIN(IF(CY$27=0,0,LOOKUP(CY27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CY49)","v":0},{"$f":"-MIN(IF(CZ$27=0,0,LOOKUP(CZ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),CZ49)","v":0},{"$f":"-MIN(IF(DA$27=0,0,LOOKUP(DA27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DA49)","v":0},{"$f":"-MIN(IF(DB$27=0,0,LOOKUP(DB27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DB49)","v":0},{"$f":"-MIN(IF(DC$27=0,0,LOOKUP(DC27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DC49)","v":0},{"$f":"-MIN(IF(DD$27=0,0,LOOKUP(DD27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DD49)","v":0},{"$f":"-MIN(IF(DE$27=0,0,LOOKUP(DE27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DE49)","v":0},{"$f":"-MIN(IF(DF$27=0,0,LOOKUP(DF27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DF49)","v":0},{"$f":"-MIN(IF(DG$27=0,0,LOOKUP(DG27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DG49)","v":0},{"$f":"-MIN(IF(DH$27=0,0,LOOKUP(DH27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DH49)","v":0},{"$f":"-MIN(IF(DI$27=0,0,LOOKUP(DI27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DI49)","v":0},{"$f":"-MIN(IF(DJ$27=0,0,LOOKUP(DJ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DJ49)","v":0},{"$f":"-MIN(IF(DK$27=0,0,LOOKUP(DK27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DK49)","v":0},{"$f":"-MIN(IF(DL$27=0,0,LOOKUP(DL27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DL49)","v":0},{"$f":"-MIN(IF(DM$27=0,0,LOOKUP(DM27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DM49)","v":0},{"$f":"-MIN(IF(DN$27=0,0,LOOKUP(DN27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DN49)","v":0},{"$f":"-MIN(IF(DO$27=0,0,LOOKUP(DO27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DO49)","v":0},{"$f":"-MIN(IF(DP$27=0,0,LOOKUP(DP27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DP49)","v":0},{"$f":"-MIN(IF(DQ$27=0,0,LOOKUP(DQ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DQ49)","v":0},{"$f":"-MIN(IF(DR$27=0,0,LOOKUP(DR27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DR49)","v":0},{"$f":"-MIN(IF(DS$27=0,0,LOOKUP(DS27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DS49)","v":0},{"$f":"-MIN(IF(DT$27=0,0,LOOKUP(DT27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DT49)","v":0},{"$f":"-MIN(IF(DU$27=0,0,LOOKUP(DU27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DU49)","v":0},{"$f":"-MIN(IF(DV$27=0,0,LOOKUP(DV27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DV49)","v":0},{"$f":"-MIN(IF(DW$27=0,0,LOOKUP(DW27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DW49)","v":0},{"$f":"-MIN(IF(DX$27=0,0,LOOKUP(DX27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DX49)","v":0},{"$f":"-MIN(IF(DY$27=0,0,LOOKUP(DY27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DY49)","v":0},{"$f":"-MIN(IF(DZ$27=0,0,LOOKUP(DZ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),DZ49)","v":0},{"$f":"-MIN(IF(EA$27=0,0,LOOKUP(EA27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EA49)","v":0},{"$f":"-MIN(IF(EB$27=0,0,LOOKUP(EB27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EB49)","v":0},{"$f":"-MIN(IF(EC$27=0,0,LOOKUP(EC27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EC49)","v":0},{"$f":"-MIN(IF(ED$27=0,0,LOOKUP(ED27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),ED49)","v":0},{"$f":"-MIN(IF(EE$27=0,0,LOOKUP(EE27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EE49)","v":0},{"$f":"-MIN(IF(EF$27=0,0,LOOKUP(EF27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EF49)","v":0},{"$f":"-MIN(IF(EG$27=0,0,LOOKUP(EG27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EG49)","v":0},{"$f":"-MIN(IF(EH$27=0,0,LOOKUP(EH27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EH49)","v":0},{"$f":"-MIN(IF(EI$27=0,0,LOOKUP(EI27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EI49)","v":0},{"$f":"-MIN(IF(EJ$27=0,0,LOOKUP(EJ27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EJ49)","v":0},{"$f":"-MIN(IF(EK$27=0,0,LOOKUP(EK27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$121:$P$121/Qtrs_Yr)),EK49)","v":0}]
[null,null,"Ore c/f","Kt",null,null,null,null,{"$f":"'Inputs - 2'!J94","v":55564.423076923078},{"$f":"SUM(J49:J50)","v":55564.423076923078},{"$f":"SUM(K49:K50)","v":55564.423076923078},55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55564.423076923078,55064.423076923078,54564.423076923078,54064.423076923078,53564.423076923078,52439.423076923078,51314.423076923078,50189.423076923078,49064.423076923078,46564.423076923078,44064.423076923078,41564.423076923078,39064.423076923078,37376.923076923078,35689.423076923078,34001.923076923078,32314.423076923078,30664.423076923078,29014.423076923078,27364.423076923078,25714.423076923078,23339.423076923078,20964.423076923078,18589.423076923078,16214.423076923078,14401.923076923078,12589.423076923078,10776.923076923078,8964.423076923078,8764.423076923078,8564.423076923078,8364.423076923078,8164.423076923078,7101.923076923078,6039.423076923078,4976.923076923078,3914.423076923078,2914.423076923078,1914.423076923078,914.42307692307804,0,0,0,0,0,0,{"$f":"SUM(BN49:BN50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ49:DZ50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uranium contained"]
[null,null,"Ore Grade","%",null,null,null,null,null,{"$f":"IF(J$27=0,0,LOOKUP(J$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(K$27=0,0,LOOKUP(K$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(L$27=0,0,LOOKUP(L$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(M$27=0,0,LOOKUP(M$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(N$27=0,0,LOOKUP(N$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(O$27=0,0,LOOKUP(O$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(P$27=0,0,LOOKUP(P$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(Q$27=0,0,LOOKUP(Q$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(R$27=0,0,LOOKUP(R$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(S$27=0,0,LOOKUP(S$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(T$27=0,0,LOOKUP(T$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(U$27=0,0,LOOKUP(U$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(V$27=0,0,LOOKUP(V$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(W$27=0,0,LOOKUP(W$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(X$27=0,0,LOOKUP(X$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(Y$27=0,0,LOOKUP(Y$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(Z$27=0,0,LOOKUP(Z$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AA$27=0,0,LOOKUP(AA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AB$27=0,0,LOOKUP(AB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AC$27=0,0,LOOKUP(AC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AD$27=0,0,LOOKUP(AD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AE$27=0,0,LOOKUP(AE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AF$27=0,0,LOOKUP(AF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AG$27=0,0,LOOKUP(AG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AH$27=0,0,LOOKUP(AH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AI$27=0,0,LOOKUP(AI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AJ$27=0,0,LOOKUP(AJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AK$27=0,0,LOOKUP(AK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AL$27=0,0,LOOKUP(AL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AM$27=0,0,LOOKUP(AM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AN$27=0,0,LOOKUP(AN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AO$27=0,0,LOOKUP(AO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AP$27=0,0,LOOKUP(AP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AQ$27=0,0,LOOKUP(AQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AR$27=0,0,LOOKUP(AR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AS$27=0,0,LOOKUP(AS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AT$27=0,0,LOOKUP(AT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AU$27=0,0,LOOKUP(AU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AV$27=0,0,LOOKUP(AV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AW$27=0,0,LOOKUP(AW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AX$27=0,0,LOOKUP(AX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AY$27=0,0,LOOKUP(AY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(AZ$27=0,0,LOOKUP(AZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BA$27=0,0,LOOKUP(BA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BB$27=0,0,LOOKUP(BB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BC$27=0,0,LOOKUP(BC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BD$27=0,0,LOOKUP(BD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BE$27=0,0,LOOKUP(BE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BF$27=0,0,LOOKUP(BF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BG$27=0,0,LOOKUP(BG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BH$27=0,0,LOOKUP(BH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BI$27=0,0,LOOKUP(BI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BJ$27=0,0,LOOKUP(BJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BK$27=0,0,LOOKUP(BK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BL$27=0,0,LOOKUP(BL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BM$27=0,0,LOOKUP(BM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BN$27=0,0,LOOKUP(BN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BO$27=0,0,LOOKUP(BO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BP$27=0,0,LOOKUP(BP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BQ$27=0,0,LOOKUP(BQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BR$27=0,0,LOOKUP(BR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BS$27=0,0,LOOKUP(BS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BT$27=0,0,LOOKUP(BT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BU$27=0,0,LOOKUP(BU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BV$27=0,0,LOOKUP(BV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BW$27=0,0,LOOKUP(BW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BX$27=0,0,LOOKUP(BX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BY$27=0,0,LOOKUP(BY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(BZ$27=0,0,LOOKUP(BZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CA$27=0,0,LOOKUP(CA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CB$27=0,0,LOOKUP(CB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CC$27=0,0,LOOKUP(CC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CD$27=0,0,LOOKUP(CD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CE$27=0,0,LOOKUP(CE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CF$27=0,0,LOOKUP(CF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CG$27=0,0,LOOKUP(CG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CH$27=0,0,LOOKUP(CH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CI$27=0,0,LOOKUP(CI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CJ$27=0,0,LOOKUP(CJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CK$27=0,0,LOOKUP(CK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CL$27=0,0,LOOKUP(CL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CM$27=0,0,LOOKUP(CM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CN$27=0,0,LOOKUP(CN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CO$27=0,0,LOOKUP(CO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CP$27=0,0,LOOKUP(CP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CQ$27=0,0,LOOKUP(CQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CR$27=0,0,LOOKUP(CR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CS$27=0,0,LOOKUP(CS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CT$27=0,0,LOOKUP(CT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CU$27=0,0,LOOKUP(CU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CV$27=0,0,LOOKUP(CV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CW$27=0,0,LOOKUP(CW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CX$27=0,0,LOOKUP(CX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CY$27=0,0,LOOKUP(CY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(CZ$27=0,0,LOOKUP(CZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DA$27=0,0,LOOKUP(DA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DB$27=0,0,LOOKUP(DB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DC$27=0,0,LOOKUP(DC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DD$27=0,0,LOOKUP(DD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DE$27=0,0,LOOKUP(DE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DF$27=0,0,LOOKUP(DF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DG$27=0,0,LOOKUP(DG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DH$27=0,0,LOOKUP(DH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DI$27=0,0,LOOKUP(DI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DJ$27=0,0,LOOKUP(DJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":5.1000000000000004E-4},{"$f":"IF(DK$27=0,0,LOOKUP(DK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DL$27=0,0,LOOKUP(DL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DM$27=0,0,LOOKUP(DM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DN$27=0,0,LOOKUP(DN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DO$27=0,0,LOOKUP(DO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DP$27=0,0,LOOKUP(DP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DQ$27=0,0,LOOKUP(DQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DR$27=0,0,LOOKUP(DR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DS$27=0,0,LOOKUP(DS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DT$27=0,0,LOOKUP(DT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DU$27=0,0,LOOKUP(DU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DV$27=0,0,LOOKUP(DV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DW$27=0,0,LOOKUP(DW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DX$27=0,0,LOOKUP(DX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DY$27=0,0,LOOKUP(DY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(DZ$27=0,0,LOOKUP(DZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EA$27=0,0,LOOKUP(EA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EB$27=0,0,LOOKUP(EB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EC$27=0,0,LOOKUP(EC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(ED$27=0,0,LOOKUP(ED$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EE$27=0,0,LOOKUP(EE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EF$27=0,0,LOOKUP(EF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EG$27=0,0,LOOKUP(EG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EH$27=0,0,LOOKUP(EH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EI$27=0,0,LOOKUP(EI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EJ$27=0,0,LOOKUP(EJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0},{"$f":"IF(EK$27=0,0,LOOKUP(EK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$122:$P$122))","v":0}]
[null,null,"Contained Uranium","Klbs",null,null,null,null,{"$f":"SUM(J55:EK55)","v":62474.203585961535},{"$f":"-J50*J54*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,562.17809999999997,562.17809999999997,{"$f":"-W50*W54*T_Lbs","v":562.17809999999997},562.17809999999997,1264.9007250000002,1264.9007250000002,1264.9007250000002,1264.9007250000002,2810.8905,2810.8905,2810.8905,2810.8905,1897.3510875000002,1897.3510875000002,1897.3510875000002,1897.3510875000002,1855.1877299999999,1855.1877299999999,1855.1877299999999,1855.1877299999999,2670.3459750000002,{"$f":"-AP50*AP54*T_Lbs","v":2670.3459750000002},2670.3459750000002,2670.3459750000002,2037.8956125,2037.8956125,2037.8956125,2037.8956125,224.87124,224.87124,224.87124,224.87124,1194.6284624999998,1194.6284624999998,1194.6284624999998,1194.6284624999998,1124.3561999999999,1124.3561999999999,1124.3561999999999,1028.1372559615397,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV50*BV54*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB50*DB54*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH50*EH54*T_Lbs","v":0},{"$f":"-EI50*EI54*T_Lbs","v":0},{"$f":"-EJ50*EJ54*T_Lbs","v":0},{"$f":"-EK50*EK54*T_Lbs","v":0}]
[]
[null,null,"Combined"]
[null,null,"Strip Ratio","x",null,null,null,null,null,{"$f":"IF(J$27=0,0,LOOKUP(J$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(K$27=0,0,LOOKUP(K$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(L$27=0,0,LOOKUP(L$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(M$27=0,0,LOOKUP(M$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(N$27=0,0,LOOKUP(N$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(O$27=0,0,LOOKUP(O$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(P$27=0,0,LOOKUP(P$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(Q$27=0,0,LOOKUP(Q$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(R$27=0,0,LOOKUP(R$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(S$27=0,0,LOOKUP(S$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(T$27=0,0,LOOKUP(T$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(U$27=0,0,LOOKUP(U$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(V$27=0,0,LOOKUP(V$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(W$27=0,0,LOOKUP(W$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(X$27=0,0,LOOKUP(X$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(Y$27=0,0,LOOKUP(Y$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(Z$27=0,0,LOOKUP(Z$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AA$27=0,0,LOOKUP(AA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AB$27=0,0,LOOKUP(AB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AC$27=0,0,LOOKUP(AC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AD$27=0,0,LOOKUP(AD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AE$27=0,0,LOOKUP(AE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AF$27=0,0,LOOKUP(AF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AG$27=0,0,LOOKUP(AG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AH$27=0,0,LOOKUP(AH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AI$27=0,0,LOOKUP(AI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AJ$27=0,0,LOOKUP(AJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AK$27=0,0,LOOKUP(AK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AL$27=0,0,LOOKUP(AL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AM$27=0,0,LOOKUP(AM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AN$27=0,0,LOOKUP(AN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AO$27=0,0,LOOKUP(AO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AP$27=0,0,LOOKUP(AP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AQ$27=0,0,LOOKUP(AQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AR$27=0,0,LOOKUP(AR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AS$27=0,0,LOOKUP(AS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AT$27=0,0,LOOKUP(AT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AU$27=0,0,LOOKUP(AU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AV$27=0,0,LOOKUP(AV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AW$27=0,0,LOOKUP(AW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AX$27=0,0,LOOKUP(AX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AY$27=0,0,LOOKUP(AY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(AZ$27=0,0,LOOKUP(AZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BA$27=0,0,LOOKUP(BA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BB$27=0,0,LOOKUP(BB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BC$27=0,0,LOOKUP(BC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BD$27=0,0,LOOKUP(BD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BE$27=0,0,LOOKUP(BE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BF$27=0,0,LOOKUP(BF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BG$27=0,0,LOOKUP(BG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BH$27=0,0,LOOKUP(BH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BI$27=0,0,LOOKUP(BI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BJ$27=0,0,LOOKUP(BJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BK$27=0,0,LOOKUP(BK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BL$27=0,0,LOOKUP(BL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BM$27=0,0,LOOKUP(BM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BN$27=0,0,LOOKUP(BN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BO$27=0,0,LOOKUP(BO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BP$27=0,0,LOOKUP(BP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BQ$27=0,0,LOOKUP(BQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BR$27=0,0,LOOKUP(BR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BS$27=0,0,LOOKUP(BS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BT$27=0,0,LOOKUP(BT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BU$27=0,0,LOOKUP(BU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BV$27=0,0,LOOKUP(BV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BW$27=0,0,LOOKUP(BW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BX$27=0,0,LOOKUP(BX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BY$27=0,0,LOOKUP(BY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(BZ$27=0,0,LOOKUP(BZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CA$27=0,0,LOOKUP(CA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CB$27=0,0,LOOKUP(CB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CC$27=0,0,LOOKUP(CC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CD$27=0,0,LOOKUP(CD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CE$27=0,0,LOOKUP(CE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CF$27=0,0,LOOKUP(CF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CG$27=0,0,LOOKUP(CG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CH$27=0,0,LOOKUP(CH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CI$27=0,0,LOOKUP(CI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CJ$27=0,0,LOOKUP(CJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CK$27=0,0,LOOKUP(CK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CL$27=0,0,LOOKUP(CL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CM$27=0,0,LOOKUP(CM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CN$27=0,0,LOOKUP(CN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CO$27=0,0,LOOKUP(CO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CP$27=0,0,LOOKUP(CP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CQ$27=0,0,LOOKUP(CQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CR$27=0,0,LOOKUP(CR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CS$27=0,0,LOOKUP(CS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CT$27=0,0,LOOKUP(CT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CU$27=0,0,LOOKUP(CU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CV$27=0,0,LOOKUP(CV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CW$27=0,0,LOOKUP(CW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CX$27=0,0,LOOKUP(CX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CY$27=0,0,LOOKUP(CY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(CZ$27=0,0,LOOKUP(CZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DA$27=0,0,LOOKUP(DA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DB$27=0,0,LOOKUP(DB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DC$27=0,0,LOOKUP(DC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DD$27=0,0,LOOKUP(DD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DE$27=0,0,LOOKUP(DE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DF$27=0,0,LOOKUP(DF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DG$27=0,0,LOOKUP(DG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DH$27=0,0,LOOKUP(DH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DI$27=0,0,LOOKUP(DI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DJ$27=0,0,LOOKUP(DJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":4.5},{"$f":"IF(DK$27=0,0,LOOKUP(DK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DL$27=0,0,LOOKUP(DL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DM$27=0,0,LOOKUP(DM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DN$27=0,0,LOOKUP(DN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DO$27=0,0,LOOKUP(DO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DP$27=0,0,LOOKUP(DP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DQ$27=0,0,LOOKUP(DQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DR$27=0,0,LOOKUP(DR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DS$27=0,0,LOOKUP(DS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DT$27=0,0,LOOKUP(DT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DU$27=0,0,LOOKUP(DU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DV$27=0,0,LOOKUP(DV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DW$27=0,0,LOOKUP(DW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DX$27=0,0,LOOKUP(DX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DY$27=0,0,LOOKUP(DY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(DZ$27=0,0,LOOKUP(DZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EA$27=0,0,LOOKUP(EA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EB$27=0,0,LOOKUP(EB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EC$27=0,0,LOOKUP(EC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(ED$27=0,0,LOOKUP(ED$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EE$27=0,0,LOOKUP(EE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EF$27=0,0,LOOKUP(EF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EG$27=0,0,LOOKUP(EG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EH$27=0,0,LOOKUP(EH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EI$27=0,0,LOOKUP(EI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EJ$27=0,0,LOOKUP(EJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0},{"$f":"IF(EK$27=0,0,LOOKUP(EK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$125:$P$125))","v":0}]
[null,null,"Ore Mined","Kt",null,null,null,null,{"$f":"SUM(J59:EK59)","v":55564.423076923078},{"$f":"-(J50)","v":0},{"$f":"-(K50)","v":0},0,0,0,0,0,0,0,0,0,500,500,500,500,1125,1125,1125,1125,2500,2500,2500,2500,1687.5,1687.5,1687.5,1687.5,1650,1650,1650,1650,2375,2375,2375,2375,1812.5,1812.5,1812.5,1812.5,200,200,200,200,1062.5,1062.5,1062.5,1062.5,1000,1000,1000,914.42307692307804,0,0,0,0,0,{"$f":"-(BN50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(DZ50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Waste Moved","Kt",null,null,null,null,{"$f":"SUM(J60:EK60)","v":250039.90384615384},{"$f":"J59*J58","v":0},{"$f":"K59*K58","v":0},0,0,0,0,0,0,0,0,0,2250,2250,2250,2250,5062.5,5062.5,5062.5,5062.5,11250,11250,11250,11250,7593.75,7593.75,7593.75,7593.75,7425,7425,7425,7425,10687.5,10687.5,10687.5,10687.5,8156.25,8156.25,8156.25,8156.25,900,900,900,900,4781.25,4781.25,4781.25,4781.25,4500,4500,4500,4114.9038461538512,0,0,0,0,0,{"$f":"BN59*BN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ59*DZ58","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Earth Moved","Kt",null,null,null,null,{"$f":"SUM(J61:EK61)","v":305604.32692307694},{"$f":"J59+J60","v":0},{"$f":"K59+K60","v":0},0,0,0,0,0,0,0,0,0,2750,2750,2750,2750,6187.5,6187.5,6187.5,6187.5,13750,13750,13750,13750,9281.25,9281.25,9281.25,9281.25,9075,9075,9075,9075,13062.5,13062.5,13062.5,13062.5,9968.75,9968.75,9968.75,9968.75,1100,1100,1100,1100,5843.75,5843.75,5843.75,5843.75,5500,5500,5500,5029.3269230769292,0,0,0,0,0,{"$f":"BN59+BN60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ59+DZ60","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"KM"]
[]
[null,null,"Blended Grade "]
[null,null,"Ore account"]
[null,null,"Ore b/f","Kt",null,null,null,null,null,{"$f":"I70","v":5741.7346542346531},{"$f":"J70","v":5741.7346542346531},5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5691.7346542346531,5641.7346542346531,5591.7346542346531,5541.7346542346531,5066.7346542346531,4591.7346542346531,4116.7346542346531,3641.7346542346531,3454.2346542346531,3266.7346542346531,3079.2346542346531,2891.7346542346531,2291.7346542346531,1691.7346542346531,1091.7346542346531,491.73465423465314,129.23465423465314,{"$f":"AO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ore Mined","Kt",null,null,null,null,{"$f":"SUM(J69:BM69)","v":-5741.7346542346531},{"$f":"-MIN(IF(J$28=0,0,LOOKUP(J$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),J68)","v":0},{"$f":"-MIN(IF(K$28=0,0,LOOKUP(K$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),K68)","v":0},{"$f":"-MIN(IF(L$28=0,0,LOOKUP(L$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),L68)","v":0},{"$f":"-MIN(IF(M$28=0,0,LOOKUP(M$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),M68)","v":0},{"$f":"-MIN(IF(N$28=0,0,LOOKUP(N$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),N68)","v":0},{"$f":"-MIN(IF(O$28=0,0,LOOKUP(O$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),O68)","v":0},{"$f":"-MIN(IF(P$28=0,0,LOOKUP(P$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),P68)","v":0},{"$f":"-MIN(IF(Q$28=0,0,LOOKUP(Q$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),Q68)","v":0},{"$f":"-MIN(IF(R$28=0,0,LOOKUP(R$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),R68)","v":0},{"$f":"-MIN(IF(S$28=0,0,LOOKUP(S$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),S68)","v":0},{"$f":"-MIN(IF(T$28=0,0,LOOKUP(T$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),T68)","v":0},{"$f":"-MIN(IF(U$28=0,0,LOOKUP(U$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),U68)","v":0},{"$f":"-MIN(IF(V$28=0,0,LOOKUP(V$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),V68)","v":0},{"$f":"-MIN(IF(W$28=0,0,LOOKUP(W$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),W68)","v":0},{"$f":"-MIN(IF(X$28=0,0,LOOKUP(X$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),X68)","v":-50},{"$f":"-MIN(IF(Y$28=0,0,LOOKUP(Y$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),Y68)","v":-50},{"$f":"-MIN(IF(Z$28=0,0,LOOKUP(Z$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),Z68)","v":-50},{"$f":"-MIN(IF(AA$28=0,0,LOOKUP(AA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AA68)","v":-50},{"$f":"-MIN(IF(AB$28=0,0,LOOKUP(AB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AB68)","v":-475},{"$f":"-MIN(IF(AC$28=0,0,LOOKUP(AC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AC68)","v":-475},{"$f":"-MIN(IF(AD$28=0,0,LOOKUP(AD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AD68)","v":-475},{"$f":"-MIN(IF(AE$28=0,0,LOOKUP(AE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AE68)","v":-475},{"$f":"-MIN(IF(AF$28=0,0,LOOKUP(AF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AF68)","v":-187.5},{"$f":"-MIN(IF(AG$28=0,0,LOOKUP(AG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AG68)","v":-187.5},{"$f":"-MIN(IF(AH$28=0,0,LOOKUP(AH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AH68)","v":-187.5},{"$f":"-MIN(IF(AI$28=0,0,LOOKUP(AI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AI68)","v":-187.5},{"$f":"-MIN(IF(AJ$28=0,0,LOOKUP(AJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AJ68)","v":-600},{"$f":"-MIN(IF(AK$28=0,0,LOOKUP(AK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AK68)","v":-600},{"$f":"-MIN(IF(AL$28=0,0,LOOKUP(AL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AL68)","v":-600},{"$f":"-MIN(IF(AM$28=0,0,LOOKUP(AM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AM68)","v":-600},{"$f":"-MIN(IF(AN$28=0,0,LOOKUP(AN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AN68)","v":-362.5},{"$f":"-MIN(IF(AO$28=0,0,LOOKUP(AO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AO68)","v":-129.23465423465314},{"$f":"-MIN(IF(AP$28=0,0,LOOKUP(AP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AP68)","v":0},{"$f":"-MIN(IF(AQ$28=0,0,LOOKUP(AQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AQ68)","v":0},{"$f":"-MIN(IF(AR$28=0,0,LOOKUP(AR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AR68)","v":0},{"$f":"-MIN(IF(AS$28=0,0,LOOKUP(AS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AS68)","v":0},{"$f":"-MIN(IF(AT$28=0,0,LOOKUP(AT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AT68)","v":0},{"$f":"-MIN(IF(AU$28=0,0,LOOKUP(AU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AU68)","v":0},{"$f":"-MIN(IF(AV$28=0,0,LOOKUP(AV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AV68)","v":0},{"$f":"-MIN(IF(AW$28=0,0,LOOKUP(AW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AW68)","v":0},{"$f":"-MIN(IF(AX$28=0,0,LOOKUP(AX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AX68)","v":0},{"$f":"-MIN(IF(AY$28=0,0,LOOKUP(AY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AY68)","v":0},{"$f":"-MIN(IF(AZ$28=0,0,LOOKUP(AZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),AZ68)","v":0},{"$f":"-MIN(IF(BA$28=0,0,LOOKUP(BA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BA68)","v":0},{"$f":"-MIN(IF(BB$28=0,0,LOOKUP(BB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BB68)","v":0},{"$f":"-MIN(IF(BC$28=0,0,LOOKUP(BC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BC68)","v":0},{"$f":"-MIN(IF(BD$28=0,0,LOOKUP(BD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BD68)","v":0},{"$f":"-MIN(IF(BE$28=0,0,LOOKUP(BE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BE68)","v":0},{"$f":"-MIN(IF(BF$28=0,0,LOOKUP(BF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BF68)","v":0},{"$f":"-MIN(IF(BG$28=0,0,LOOKUP(BG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BG68)","v":0},{"$f":"-MIN(IF(BH$28=0,0,LOOKUP(BH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BH68)","v":0},{"$f":"-MIN(IF(BI$28=0,0,LOOKUP(BI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BI68)","v":0},{"$f":"-MIN(IF(BJ$28=0,0,LOOKUP(BJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BJ68)","v":0},{"$f":"-MIN(IF(BK$28=0,0,LOOKUP(BK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BK68)","v":0},{"$f":"-MIN(IF(BL$28=0,0,LOOKUP(BL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BL68)","v":0},{"$f":"-MIN(IF(BM$28=0,0,LOOKUP(BM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BM68)","v":0},{"$f":"-MIN(IF(BN$28=0,0,LOOKUP(BN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BN68)","v":0},{"$f":"-MIN(IF(BO$28=0,0,LOOKUP(BO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BO68)","v":0},{"$f":"-MIN(IF(BP$28=0,0,LOOKUP(BP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BP68)","v":0},{"$f":"-MIN(IF(BQ$28=0,0,LOOKUP(BQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BQ68)","v":0},{"$f":"-MIN(IF(BR$28=0,0,LOOKUP(BR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BR68)","v":0},{"$f":"-MIN(IF(BS$28=0,0,LOOKUP(BS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BS68)","v":0},{"$f":"-MIN(IF(BT$28=0,0,LOOKUP(BT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BT68)","v":0},{"$f":"-MIN(IF(BU$28=0,0,LOOKUP(BU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BU68)","v":0},{"$f":"-MIN(IF(BV$28=0,0,LOOKUP(BV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BV68)","v":0},{"$f":"-MIN(IF(BW$28=0,0,LOOKUP(BW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BW68)","v":0},{"$f":"-MIN(IF(BX$28=0,0,LOOKUP(BX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BX68)","v":0},{"$f":"-MIN(IF(BY$28=0,0,LOOKUP(BY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BY68)","v":0},{"$f":"-MIN(IF(BZ$28=0,0,LOOKUP(BZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),BZ68)","v":0},{"$f":"-MIN(IF(CA$28=0,0,LOOKUP(CA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CA68)","v":0},{"$f":"-MIN(IF(CB$28=0,0,LOOKUP(CB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CB68)","v":0},{"$f":"-MIN(IF(CC$28=0,0,LOOKUP(CC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CC68)","v":0},{"$f":"-MIN(IF(CD$28=0,0,LOOKUP(CD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CD68)","v":0},{"$f":"-MIN(IF(CE$28=0,0,LOOKUP(CE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CE68)","v":0},{"$f":"-MIN(IF(CF$28=0,0,LOOKUP(CF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CF68)","v":0},{"$f":"-MIN(IF(CG$28=0,0,LOOKUP(CG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CG68)","v":0},{"$f":"-MIN(IF(CH$28=0,0,LOOKUP(CH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CH68)","v":0},{"$f":"-MIN(IF(CI$28=0,0,LOOKUP(CI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CI68)","v":0},{"$f":"-MIN(IF(CJ$28=0,0,LOOKUP(CJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CJ68)","v":0},{"$f":"-MIN(IF(CK$28=0,0,LOOKUP(CK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CK68)","v":0},{"$f":"-MIN(IF(CL$28=0,0,LOOKUP(CL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CL68)","v":0},{"$f":"-MIN(IF(CM$28=0,0,LOOKUP(CM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CM68)","v":0},{"$f":"-MIN(IF(CN$28=0,0,LOOKUP(CN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CN68)","v":0},{"$f":"-MIN(IF(CO$28=0,0,LOOKUP(CO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CO68)","v":0},{"$f":"-MIN(IF(CP$28=0,0,LOOKUP(CP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CP68)","v":0},{"$f":"-MIN(IF(CQ$28=0,0,LOOKUP(CQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CQ68)","v":0},{"$f":"-MIN(IF(CR$28=0,0,LOOKUP(CR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CR68)","v":0},{"$f":"-MIN(IF(CS$28=0,0,LOOKUP(CS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CS68)","v":0},{"$f":"-MIN(IF(CT$28=0,0,LOOKUP(CT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CT68)","v":0},{"$f":"-MIN(IF(CU$28=0,0,LOOKUP(CU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CU68)","v":0},{"$f":"-MIN(IF(CV$28=0,0,LOOKUP(CV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CV68)","v":0},{"$f":"-MIN(IF(CW$28=0,0,LOOKUP(CW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CW68)","v":0},{"$f":"-MIN(IF(CX$28=0,0,LOOKUP(CX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CX68)","v":0},{"$f":"-MIN(IF(CY$28=0,0,LOOKUP(CY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CY68)","v":0},{"$f":"-MIN(IF(CZ$28=0,0,LOOKUP(CZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),CZ68)","v":0},{"$f":"-MIN(IF(DA$28=0,0,LOOKUP(DA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DA68)","v":0},{"$f":"-MIN(IF(DB$28=0,0,LOOKUP(DB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DB68)","v":0},{"$f":"-MIN(IF(DC$28=0,0,LOOKUP(DC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DC68)","v":0},{"$f":"-MIN(IF(DD$28=0,0,LOOKUP(DD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DD68)","v":0},{"$f":"-MIN(IF(DE$28=0,0,LOOKUP(DE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DE68)","v":0},{"$f":"-MIN(IF(DF$28=0,0,LOOKUP(DF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DF68)","v":0},{"$f":"-MIN(IF(DG$28=0,0,LOOKUP(DG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DG68)","v":0},{"$f":"-MIN(IF(DH$28=0,0,LOOKUP(DH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DH68)","v":0},{"$f":"-MIN(IF(DI$28=0,0,LOOKUP(DI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DI68)","v":0},{"$f":"-MIN(IF(DJ$28=0,0,LOOKUP(DJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DJ68)","v":0},{"$f":"-MIN(IF(DK$28=0,0,LOOKUP(DK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DK68)","v":0},{"$f":"-MIN(IF(DL$28=0,0,LOOKUP(DL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DL68)","v":0},{"$f":"-MIN(IF(DM$28=0,0,LOOKUP(DM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DM68)","v":0},{"$f":"-MIN(IF(DN$28=0,0,LOOKUP(DN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DN68)","v":0},{"$f":"-MIN(IF(DO$28=0,0,LOOKUP(DO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DO68)","v":0},{"$f":"-MIN(IF(DP$28=0,0,LOOKUP(DP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DP68)","v":0},{"$f":"-MIN(IF(DQ$28=0,0,LOOKUP(DQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DQ68)","v":0},{"$f":"-MIN(IF(DR$28=0,0,LOOKUP(DR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DR68)","v":0},{"$f":"-MIN(IF(DS$28=0,0,LOOKUP(DS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DS68)","v":0},{"$f":"-MIN(IF(DT$28=0,0,LOOKUP(DT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DT68)","v":0},{"$f":"-MIN(IF(DU$28=0,0,LOOKUP(DU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DU68)","v":0},{"$f":"-MIN(IF(DV$28=0,0,LOOKUP(DV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DV68)","v":0},{"$f":"-MIN(IF(DW$28=0,0,LOOKUP(DW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DW68)","v":0},{"$f":"-MIN(IF(DX$28=0,0,LOOKUP(DX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DX68)","v":0},{"$f":"-MIN(IF(DY$28=0,0,LOOKUP(DY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DY68)","v":0},{"$f":"-MIN(IF(DZ$28=0,0,LOOKUP(DZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),DZ68)","v":0},{"$f":"-MIN(IF(EA$28=0,0,LOOKUP(EA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EA68)","v":0},{"$f":"-MIN(IF(EB$28=0,0,LOOKUP(EB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EB68)","v":0},{"$f":"-MIN(IF(EC$28=0,0,LOOKUP(EC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EC68)","v":0},{"$f":"-MIN(IF(ED$28=0,0,LOOKUP(ED$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),ED68)","v":0},{"$f":"-MIN(IF(EE$28=0,0,LOOKUP(EE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EE68)","v":0},{"$f":"-MIN(IF(EF$28=0,0,LOOKUP(EF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EF68)","v":0},{"$f":"-MIN(IF(EG$28=0,0,LOOKUP(EG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EG68)","v":0},{"$f":"-MIN(IF(EH$28=0,0,LOOKUP(EH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EH68)","v":0},{"$f":"-MIN(IF(EI$28=0,0,LOOKUP(EI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EI68)","v":0},{"$f":"-MIN(IF(EJ$28=0,0,LOOKUP(EJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EJ68)","v":0},{"$f":"-MIN(IF(EK$28=0,0,LOOKUP(EK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$136:$J$136/Qtrs_Yr)),EK68)","v":0}]
[null,null,"Ore c/f","Kt",null,null,null,null,{"$f":"'Inputs - 2'!J109","v":5741.7346542346531},{"$f":"SUM(J68:J69)","v":5741.7346542346531},{"$f":"SUM(K68:K69)","v":5741.7346542346531},5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5741.7346542346531,5691.7346542346531,5641.7346542346531,5591.7346542346531,5541.7346542346531,5066.7346542346531,4591.7346542346531,4116.7346542346531,3641.7346542346531,3454.2346542346531,3266.7346542346531,3079.2346542346531,2891.7346542346531,2291.7346542346531,1691.7346542346531,1091.7346542346531,491.73465423465314,129.23465423465314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW68:BW69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI68:EI69)","v":0},{"$f":"SUM(EJ68:EJ69)","v":0},{"$f":"SUM(EK68:EK69)","v":0}]
[]
[null,null,"Uranium contained"]
[null,null,"Ore Grade","%",null,null,null,null,null,{"$f":"IF(J$28=0,0,LOOKUP(J$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(K$22=0,0,LOOKUP(K$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(L$22=0,0,LOOKUP(L$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(M$22=0,0,LOOKUP(M$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(N$22=0,0,LOOKUP(N$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(O$22=0,0,LOOKUP(O$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(P$22=0,0,LOOKUP(P$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(Q$22=0,0,LOOKUP(Q$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(R$22=0,0,LOOKUP(R$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(S$22=0,0,LOOKUP(S$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(T$22=0,0,LOOKUP(T$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(U$22=0,0,LOOKUP(U$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(V$22=0,0,LOOKUP(V$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(W$22=0,0,LOOKUP(W$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(X$22=0,0,LOOKUP(X$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(Y$22=0,0,LOOKUP(Y$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(Z$22=0,0,LOOKUP(Z$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AA$22=0,0,LOOKUP(AA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AB$22=0,0,LOOKUP(AB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AC$22=0,0,LOOKUP(AC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AD$22=0,0,LOOKUP(AD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AE$22=0,0,LOOKUP(AE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AF$22=0,0,LOOKUP(AF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AG$22=0,0,LOOKUP(AG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AH$22=0,0,LOOKUP(AH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AI$22=0,0,LOOKUP(AI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AJ$22=0,0,LOOKUP(AJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AK$22=0,0,LOOKUP(AK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AL$22=0,0,LOOKUP(AL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AM$22=0,0,LOOKUP(AM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AN$22=0,0,LOOKUP(AN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AO$22=0,0,LOOKUP(AO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AP$22=0,0,LOOKUP(AP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AQ$22=0,0,LOOKUP(AQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AR$22=0,0,LOOKUP(AR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AS$22=0,0,LOOKUP(AS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AT$22=0,0,LOOKUP(AT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AU$22=0,0,LOOKUP(AU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AV$22=0,0,LOOKUP(AV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AW$22=0,0,LOOKUP(AW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AX$22=0,0,LOOKUP(AX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AY$22=0,0,LOOKUP(AY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(AZ$22=0,0,LOOKUP(AZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(BA$22=0,0,LOOKUP(BA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(BB$22=0,0,LOOKUP(BB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(BC$22=0,0,LOOKUP(BC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":8.9999999999999998E-4},{"$f":"IF(BD$22=0,0,LOOKUP(BD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BE$22=0,0,LOOKUP(BE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BF$22=0,0,LOOKUP(BF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BG$22=0,0,LOOKUP(BG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BH$22=0,0,LOOKUP(BH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BI$22=0,0,LOOKUP(BI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BJ$22=0,0,LOOKUP(BJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BK$22=0,0,LOOKUP(BK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BL$22=0,0,LOOKUP(BL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BM$22=0,0,LOOKUP(BM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BN$22=0,0,LOOKUP(BN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BO$22=0,0,LOOKUP(BO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BP$22=0,0,LOOKUP(BP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BQ$22=0,0,LOOKUP(BQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BR$22=0,0,LOOKUP(BR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BS$22=0,0,LOOKUP(BS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BT$22=0,0,LOOKUP(BT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BU$22=0,0,LOOKUP(BU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BV$22=0,0,LOOKUP(BV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BW$22=0,0,LOOKUP(BW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BX$22=0,0,LOOKUP(BX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BY$22=0,0,LOOKUP(BY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(BZ$22=0,0,LOOKUP(BZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CA$22=0,0,LOOKUP(CA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CB$22=0,0,LOOKUP(CB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CC$22=0,0,LOOKUP(CC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CD$22=0,0,LOOKUP(CD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CE$22=0,0,LOOKUP(CE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CF$22=0,0,LOOKUP(CF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CG$22=0,0,LOOKUP(CG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CH$22=0,0,LOOKUP(CH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CI$22=0,0,LOOKUP(CI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CJ$22=0,0,LOOKUP(CJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CK$22=0,0,LOOKUP(CK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CL$22=0,0,LOOKUP(CL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CM$22=0,0,LOOKUP(CM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CN$22=0,0,LOOKUP(CN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CO$22=0,0,LOOKUP(CO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CP$22=0,0,LOOKUP(CP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CQ$22=0,0,LOOKUP(CQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CR$22=0,0,LOOKUP(CR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CS$22=0,0,LOOKUP(CS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CT$22=0,0,LOOKUP(CT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CU$22=0,0,LOOKUP(CU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CV$22=0,0,LOOKUP(CV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CW$22=0,0,LOOKUP(CW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CX$22=0,0,LOOKUP(CX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CY$22=0,0,LOOKUP(CY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(CZ$22=0,0,LOOKUP(CZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DA$22=0,0,LOOKUP(DA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DB$22=0,0,LOOKUP(DB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DC$22=0,0,LOOKUP(DC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DD$22=0,0,LOOKUP(DD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DE$22=0,0,LOOKUP(DE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DF$22=0,0,LOOKUP(DF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DG$22=0,0,LOOKUP(DG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DH$22=0,0,LOOKUP(DH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DI$22=0,0,LOOKUP(DI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DJ$22=0,0,LOOKUP(DJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DK$22=0,0,LOOKUP(DK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DL$22=0,0,LOOKUP(DL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DM$22=0,0,LOOKUP(DM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DN$22=0,0,LOOKUP(DN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DO$22=0,0,LOOKUP(DO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DP$22=0,0,LOOKUP(DP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DQ$22=0,0,LOOKUP(DQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DR$22=0,0,LOOKUP(DR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DS$22=0,0,LOOKUP(DS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DT$22=0,0,LOOKUP(DT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DU$22=0,0,LOOKUP(DU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DV$22=0,0,LOOKUP(DV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DW$22=0,0,LOOKUP(DW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DX$22=0,0,LOOKUP(DX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DY$22=0,0,LOOKUP(DY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(DZ$22=0,0,LOOKUP(DZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EA$22=0,0,LOOKUP(EA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EB$22=0,0,LOOKUP(EB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EC$22=0,0,LOOKUP(EC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(ED$22=0,0,LOOKUP(ED$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EE$22=0,0,LOOKUP(EE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EF$22=0,0,LOOKUP(EF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EG$22=0,0,LOOKUP(EG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EH$22=0,0,LOOKUP(EH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EI$22=0,0,LOOKUP(EI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EJ$22=0,0,LOOKUP(EJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0},{"$f":"IF(EK$22=0,0,LOOKUP(EK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$137:$J$137))","v":0}]
[null,null,"Contained Uranium","Klbs",null,null,null,null,{"$f":"SUM(J74:EK74)","v":11392.508748076922},{"$f":"-J69*J73*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,99.207899999999995,99.207899999999995,99.207899999999995,99.207899999999995,942.4750499999999,942.4750499999999,942.4750499999999,942.4750499999999,372.02962499999995,372.02962499999995,372.02962499999995,372.02962499999995,1190.4947999999999,1190.4947999999999,1190.4947999999999,1190.4947999999999,719.25727499999994,256.42197307692089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV69*BV73*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EH69*EH73*T_Lbs","v":0},{"$f":"-EI69*EI73*T_Lbs","v":0},{"$f":"-EJ69*EJ73*T_Lbs","v":0},{"$f":"-EK69*EK73*T_Lbs","v":0}]
[]
[null,null,"Combined"]
[null,null,"Strip Ratio","x",null,null,null,null,null,{"$f":"IF(J$22=0,0,LOOKUP(J$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(K$22=0,0,LOOKUP(K$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(L$22=0,0,LOOKUP(L$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(M$22=0,0,LOOKUP(M$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(N$22=0,0,LOOKUP(N$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(O$22=0,0,LOOKUP(O$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(P$22=0,0,LOOKUP(P$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(Q$22=0,0,LOOKUP(Q$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(R$22=0,0,LOOKUP(R$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(S$22=0,0,LOOKUP(S$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(T$22=0,0,LOOKUP(T$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(U$22=0,0,LOOKUP(U$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(V$22=0,0,LOOKUP(V$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(W$22=0,0,LOOKUP(W$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(X$22=0,0,LOOKUP(X$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(Y$22=0,0,LOOKUP(Y$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(Z$22=0,0,LOOKUP(Z$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AA$22=0,0,LOOKUP(AA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AB$22=0,0,LOOKUP(AB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AC$22=0,0,LOOKUP(AC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AD$22=0,0,LOOKUP(AD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AE$22=0,0,LOOKUP(AE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AF$22=0,0,LOOKUP(AF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AG$22=0,0,LOOKUP(AG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AH$22=0,0,LOOKUP(AH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AI$22=0,0,LOOKUP(AI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AJ$22=0,0,LOOKUP(AJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AK$22=0,0,LOOKUP(AK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AL$22=0,0,LOOKUP(AL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AM$22=0,0,LOOKUP(AM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AN$22=0,0,LOOKUP(AN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AO$22=0,0,LOOKUP(AO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AP$22=0,0,LOOKUP(AP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AQ$22=0,0,LOOKUP(AQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AR$22=0,0,LOOKUP(AR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AS$22=0,0,LOOKUP(AS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AT$22=0,0,LOOKUP(AT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AU$22=0,0,LOOKUP(AU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AV$22=0,0,LOOKUP(AV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AW$22=0,0,LOOKUP(AW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AX$22=0,0,LOOKUP(AX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AY$22=0,0,LOOKUP(AY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(AZ$22=0,0,LOOKUP(AZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(BA$22=0,0,LOOKUP(BA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(BB$22=0,0,LOOKUP(BB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(BC$22=0,0,LOOKUP(BC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":4.5},{"$f":"IF(BD$22=0,0,LOOKUP(BD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BE$22=0,0,LOOKUP(BE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BF$22=0,0,LOOKUP(BF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BG$22=0,0,LOOKUP(BG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BH$22=0,0,LOOKUP(BH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BI$22=0,0,LOOKUP(BI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BJ$22=0,0,LOOKUP(BJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BK$22=0,0,LOOKUP(BK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BL$22=0,0,LOOKUP(BL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BM$22=0,0,LOOKUP(BM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BN$22=0,0,LOOKUP(BN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BO$22=0,0,LOOKUP(BO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BP$22=0,0,LOOKUP(BP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BQ$22=0,0,LOOKUP(BQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BR$22=0,0,LOOKUP(BR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BS$22=0,0,LOOKUP(BS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BT$22=0,0,LOOKUP(BT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BU$22=0,0,LOOKUP(BU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BV$22=0,0,LOOKUP(BV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BW$22=0,0,LOOKUP(BW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BX$22=0,0,LOOKUP(BX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BY$22=0,0,LOOKUP(BY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(BZ$22=0,0,LOOKUP(BZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CA$22=0,0,LOOKUP(CA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CB$22=0,0,LOOKUP(CB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CC$22=0,0,LOOKUP(CC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CD$22=0,0,LOOKUP(CD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CE$22=0,0,LOOKUP(CE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CF$22=0,0,LOOKUP(CF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CG$22=0,0,LOOKUP(CG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CH$22=0,0,LOOKUP(CH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CI$22=0,0,LOOKUP(CI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CJ$22=0,0,LOOKUP(CJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CK$22=0,0,LOOKUP(CK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CL$22=0,0,LOOKUP(CL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CM$22=0,0,LOOKUP(CM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CN$22=0,0,LOOKUP(CN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CO$22=0,0,LOOKUP(CO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CP$22=0,0,LOOKUP(CP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CQ$22=0,0,LOOKUP(CQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CR$22=0,0,LOOKUP(CR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CS$22=0,0,LOOKUP(CS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CT$22=0,0,LOOKUP(CT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CU$22=0,0,LOOKUP(CU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CV$22=0,0,LOOKUP(CV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CW$22=0,0,LOOKUP(CW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CX$22=0,0,LOOKUP(CX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CY$22=0,0,LOOKUP(CY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(CZ$22=0,0,LOOKUP(CZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DA$22=0,0,LOOKUP(DA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DB$22=0,0,LOOKUP(DB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DC$22=0,0,LOOKUP(DC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DD$22=0,0,LOOKUP(DD$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DE$22=0,0,LOOKUP(DE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DF$22=0,0,LOOKUP(DF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DG$22=0,0,LOOKUP(DG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DH$22=0,0,LOOKUP(DH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DI$22=0,0,LOOKUP(DI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DJ$22=0,0,LOOKUP(DJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DK$22=0,0,LOOKUP(DK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DL$22=0,0,LOOKUP(DL$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DM$22=0,0,LOOKUP(DM$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DN$22=0,0,LOOKUP(DN$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DO$22=0,0,LOOKUP(DO$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DP$22=0,0,LOOKUP(DP$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DQ$22=0,0,LOOKUP(DQ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DR$22=0,0,LOOKUP(DR$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DS$22=0,0,LOOKUP(DS$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DT$22=0,0,LOOKUP(DT$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DU$22=0,0,LOOKUP(DU$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DV$22=0,0,LOOKUP(DV$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DW$22=0,0,LOOKUP(DW$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DX$22=0,0,LOOKUP(DX$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DY$22=0,0,LOOKUP(DY$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(DZ$22=0,0,LOOKUP(DZ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EA$22=0,0,LOOKUP(EA$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EB$22=0,0,LOOKUP(EB$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EC$22=0,0,LOOKUP(EC$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(ED$22=0,0,LOOKUP(ED$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EE$22=0,0,LOOKUP(EE$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EF$22=0,0,LOOKUP(EF$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EG$22=0,0,LOOKUP(EG$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EH$22=0,0,LOOKUP(EH$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EI$22=0,0,LOOKUP(EI$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EJ$22=0,0,LOOKUP(EJ$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0},{"$f":"IF(EK$22=0,0,LOOKUP(EK$22,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$140:$J$140))","v":0}]
[null,null,"Ore Mined","Kt",null,null,null,null,{"$f":"SUM(J78:EK78)","v":5741.7346542346531},{"$f":"-(J69)","v":0},{"$f":"-(K69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,475,475,475,475,187.5,187.5,187.5,187.5,600,600,600,600,362.5,129.23465423465314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BW69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(EI69)","v":0},{"$f":"-(EJ69)","v":0},{"$f":"-(EK69)","v":0}]
[null,null,"Waste Moved","Kt",null,null,null,null,{"$f":"SUM(J79:EK79)","v":25837.805944055937},{"$f":"J78*J77","v":0},{"$f":"K78*K77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,225,225,225,225,2137.5,2137.5,2137.5,2137.5,843.75,843.75,843.75,843.75,2700,2700,2700,2700,1631.25,581.55594405593911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW78*BW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI78*EI77","v":0},{"$f":"EJ78*EJ77","v":0},{"$f":"EK78*EK77","v":0}]
[null,null,"Total Earth Moved","Kt",null,null,null,null,{"$f":"SUM(J80:EK80)","v":31579.540598290594},{"$f":"J78+J79","v":0},{"$f":"K78+K79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,275,275,275,275,2612.5,2612.5,2612.5,2612.5,1031.25,1031.25,1031.25,1031.25,3300,3300,3300,3300,1993.75,710.79059829059224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW78+BW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI78+EI79","v":0},{"$f":"EJ78+EJ79","v":0},{"$f":"EK78+EK79","v":0}]
[]
[null,null,"Milling"]
[null,null,"LHM "]
[null,null,"Capacity available"]
[null,null,"Ramp up","%","Max",null,null,null,null,{"$f":"IF(J21=0,0,LOOKUP(J21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.6},{"$f":"IF(K21=0,0,LOOKUP(K21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.6},{"$f":"IF(L21=0,0,LOOKUP(L21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.6},{"$f":"IF(M21=0,0,LOOKUP(M21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.6},{"$f":"IF(N21=0,0,LOOKUP(N21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(O21=0,0,LOOKUP(O21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(P21=0,0,LOOKUP(P21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(Q21=0,0,LOOKUP(Q21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(R21=0,0,LOOKUP(R21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(S21=0,0,LOOKUP(S21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(T21=0,0,LOOKUP(T21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(U21=0,0,LOOKUP(U21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.9},{"$f":"IF(V21=0,0,LOOKUP(V21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.95},{"$f":"IF(W21=0,0,LOOKUP(W21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0.95},{"$f":"IF(X21=0,0,LOOKUP(X21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(Y21=0,0,LOOKUP(Y21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(Z21=0,0,LOOKUP(Z21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AA21=0,0,LOOKUP(AA21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AB21=0,0,LOOKUP(AB21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AC21=0,0,LOOKUP(AC21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AD21=0,0,LOOKUP(AD21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AE21=0,0,LOOKUP(AE21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AF21=0,0,LOOKUP(AF21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AG21=0,0,LOOKUP(AG21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AH21=0,0,LOOKUP(AH21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AI21=0,0,LOOKUP(AI21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AJ21=0,0,LOOKUP(AJ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AK21=0,0,LOOKUP(AK21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AL21=0,0,LOOKUP(AL21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AM21=0,0,LOOKUP(AM21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AN21=0,0,LOOKUP(AN21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AO21=0,0,LOOKUP(AO21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AP21=0,0,LOOKUP(AP21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AQ21=0,0,LOOKUP(AQ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AR21=0,0,LOOKUP(AR21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AS21=0,0,LOOKUP(AS21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AT21=0,0,LOOKUP(AT21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AU21=0,0,LOOKUP(AU21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AV21=0,0,LOOKUP(AV21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AW21=0,0,LOOKUP(AW21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AX21=0,0,LOOKUP(AX21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AY21=0,0,LOOKUP(AY21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(AZ21=0,0,LOOKUP(AZ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BA21=0,0,LOOKUP(BA21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BB21=0,0,LOOKUP(BB21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BC21=0,0,LOOKUP(BC21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BD21=0,0,LOOKUP(BD21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BE21=0,0,LOOKUP(BE21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BF21=0,0,LOOKUP(BF21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BG21=0,0,LOOKUP(BG21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BH21=0,0,LOOKUP(BH21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BI21=0,0,LOOKUP(BI21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BJ21=0,0,LOOKUP(BJ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BK21=0,0,LOOKUP(BK21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BL21=0,0,LOOKUP(BL21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BM21=0,0,LOOKUP(BM21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BN21=0,0,LOOKUP(BN21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BO21=0,0,LOOKUP(BO21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BP21=0,0,LOOKUP(BP21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BQ21=0,0,LOOKUP(BQ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BR21=0,0,LOOKUP(BR21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BS21=0,0,LOOKUP(BS21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BT21=0,0,LOOKUP(BT21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BU21=0,0,LOOKUP(BU21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BV21=0,0,LOOKUP(BV21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BW21=0,0,LOOKUP(BW21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BX21=0,0,LOOKUP(BX21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BY21=0,0,LOOKUP(BY21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(BZ21=0,0,LOOKUP(BZ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CA21=0,0,LOOKUP(CA21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CB21=0,0,LOOKUP(CB21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CC21=0,0,LOOKUP(CC21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CD21=0,0,LOOKUP(CD21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CE21=0,0,LOOKUP(CE21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CF21=0,0,LOOKUP(CF21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CG21=0,0,LOOKUP(CG21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CH21=0,0,LOOKUP(CH21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CI21=0,0,LOOKUP(CI21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CJ21=0,0,LOOKUP(CJ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CK21=0,0,LOOKUP(CK21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CL21=0,0,LOOKUP(CL21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CM21=0,0,LOOKUP(CM21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CN21=0,0,LOOKUP(CN21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CO21=0,0,LOOKUP(CO21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CP21=0,0,LOOKUP(CP21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CQ21=0,0,LOOKUP(CQ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CR21=0,0,LOOKUP(CR21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CS21=0,0,LOOKUP(CS21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CT21=0,0,LOOKUP(CT21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CU21=0,0,LOOKUP(CU21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CV21=0,0,LOOKUP(CV21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CW21=0,0,LOOKUP(CW21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CX21=0,0,LOOKUP(CX21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CY21=0,0,LOOKUP(CY21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(CZ21=0,0,LOOKUP(CZ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DA21=0,0,LOOKUP(DA21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DB21=0,0,LOOKUP(DB21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DC21=0,0,LOOKUP(DC21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DD21=0,0,LOOKUP(DD21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DE21=0,0,LOOKUP(DE21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DF21=0,0,LOOKUP(DF21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DG21=0,0,LOOKUP(DG21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DH21=0,0,LOOKUP(DH21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DI21=0,0,LOOKUP(DI21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DJ21=0,0,LOOKUP(DJ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":1},{"$f":"IF(DK21=0,0,LOOKUP(DK21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DL21=0,0,LOOKUP(DL21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DM21=0,0,LOOKUP(DM21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DN21=0,0,LOOKUP(DN21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DO21=0,0,LOOKUP(DO21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DP21=0,0,LOOKUP(DP21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DQ21=0,0,LOOKUP(DQ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DR21=0,0,LOOKUP(DR21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DS21=0,0,LOOKUP(DS21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DT21=0,0,LOOKUP(DT21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DU21=0,0,LOOKUP(DU21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DV21=0,0,LOOKUP(DV21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DW21=0,0,LOOKUP(DW21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DX21=0,0,LOOKUP(DX21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DY21=0,0,LOOKUP(DY21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(DZ21=0,0,LOOKUP(DZ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EA21=0,0,LOOKUP(EA21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EB21=0,0,LOOKUP(EB21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EC21=0,0,LOOKUP(EC21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(ED21=0,0,LOOKUP(ED21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EE21=0,0,LOOKUP(EE21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EF21=0,0,LOOKUP(EF21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EG21=0,0,LOOKUP(EG21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EH21=0,0,LOOKUP(EH21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EI21=0,0,LOOKUP(EI21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EJ21=0,0,LOOKUP(EJ21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0},{"$f":"IF(EK21=0,0,LOOKUP(EK21,'Inputs - 2'!$E$155:$L$155,'Inputs - 2'!$E$156:$L$156))","v":0}]
[null,null,"Capacity","Kt",{"$f":"'Inputs - 2'!E157","v":950},null,null,null,{"$f":"SUM(J86:EK86)","v":91390},{"$f":"$E86*J85","v":570},{"$f":"$E86*K85","v":570},570,570,0,0,0,0,0,0,0,855,902.5,902.5,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"$E86*BN85","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"$E86*CV85","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E86*DZ85","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Blended Grade "]
[null,null,"Milled","Kt",null,null,null,null,{"$f":"SUM(J88:EK88)","v":-89551.265182186238},{"$f":"-MIN(J86,SUM(J104:J105))","v":-570},-570,-570,-570,0,0,0,0,0,0,0,-855,-902.5,-902.5,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"-MIN(AP86,SUM(AP104:AP105))","v":-950},-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"-MIN(BN86,SUM(BN104:BN105))","v":-950},-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DZ86,SUM(DZ104:DZ105))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining capacity","Kt",null,null,null,null,{"$f":"SUM(J89:EK89)","v":1838.7348178137618},{"$f":"J86+J88","v":0},{"$f":"K86+K88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN86+BN88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888.73481781376177,950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ86+DZ88","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"KM"]
[null,null,"Capacity available"]
[null,null,"Ramp up","%","Max",null,null,null,null,{"$f":"IF(J22=0,0,LOOKUP(J22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(K22=0,0,LOOKUP(K22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(L22=0,0,LOOKUP(L22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(M22=0,0,LOOKUP(M22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(N22=0,0,LOOKUP(N22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(O22=0,0,LOOKUP(O22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(P22=0,0,LOOKUP(P22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(Q22=0,0,LOOKUP(Q22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(R22=0,0,LOOKUP(R22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(S22=0,0,LOOKUP(S22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(T22=0,0,LOOKUP(T22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(U22=0,0,LOOKUP(U22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(V22=0,0,LOOKUP(V22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(W22=0,0,LOOKUP(W22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(X22=0,0,LOOKUP(X22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0.9},{"$f":"IF(Y22=0,0,LOOKUP(Y22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0.95},{"$f":"IF(Z22=0,0,LOOKUP(Z22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0.95},{"$f":"IF(AA22=0,0,LOOKUP(AA22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AB22=0,0,LOOKUP(AB22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AC22=0,0,LOOKUP(AC22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AD22=0,0,LOOKUP(AD22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AE22=0,0,LOOKUP(AE22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AF22=0,0,LOOKUP(AF22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AG22=0,0,LOOKUP(AG22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AH22=0,0,LOOKUP(AH22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AI22=0,0,LOOKUP(AI22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AJ22=0,0,LOOKUP(AJ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AK22=0,0,LOOKUP(AK22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AL22=0,0,LOOKUP(AL22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AM22=0,0,LOOKUP(AM22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AN22=0,0,LOOKUP(AN22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AO22=0,0,LOOKUP(AO22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AP22=0,0,LOOKUP(AP22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AQ22=0,0,LOOKUP(AQ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AR22=0,0,LOOKUP(AR22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AS22=0,0,LOOKUP(AS22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AT22=0,0,LOOKUP(AT22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AU22=0,0,LOOKUP(AU22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AV22=0,0,LOOKUP(AV22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AW22=0,0,LOOKUP(AW22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AX22=0,0,LOOKUP(AX22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AY22=0,0,LOOKUP(AY22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(AZ22=0,0,LOOKUP(AZ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(BA22=0,0,LOOKUP(BA22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(BB22=0,0,LOOKUP(BB22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(BC22=0,0,LOOKUP(BC22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":1},{"$f":"IF(BD22=0,0,LOOKUP(BD22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BE22=0,0,LOOKUP(BE22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BF22=0,0,LOOKUP(BF22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BG22=0,0,LOOKUP(BG22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BH22=0,0,LOOKUP(BH22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BI22=0,0,LOOKUP(BI22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BJ22=0,0,LOOKUP(BJ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BK22=0,0,LOOKUP(BK22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BL22=0,0,LOOKUP(BL22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BM22=0,0,LOOKUP(BM22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BN22=0,0,LOOKUP(BN22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BO22=0,0,LOOKUP(BO22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BP22=0,0,LOOKUP(BP22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BQ22=0,0,LOOKUP(BQ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BR22=0,0,LOOKUP(BR22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BS22=0,0,LOOKUP(BS22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BT22=0,0,LOOKUP(BT22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BU22=0,0,LOOKUP(BU22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BV22=0,0,LOOKUP(BV22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BW22=0,0,LOOKUP(BW22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BX22=0,0,LOOKUP(BX22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BY22=0,0,LOOKUP(BY22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(BZ22=0,0,LOOKUP(BZ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CA22=0,0,LOOKUP(CA22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CB22=0,0,LOOKUP(CB22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CC22=0,0,LOOKUP(CC22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CD22=0,0,LOOKUP(CD22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CE22=0,0,LOOKUP(CE22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CF22=0,0,LOOKUP(CF22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CG22=0,0,LOOKUP(CG22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CH22=0,0,LOOKUP(CH22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CI22=0,0,LOOKUP(CI22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CJ22=0,0,LOOKUP(CJ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CK22=0,0,LOOKUP(CK22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CL22=0,0,LOOKUP(CL22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CM22=0,0,LOOKUP(CM22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CN22=0,0,LOOKUP(CN22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CO22=0,0,LOOKUP(CO22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CP22=0,0,LOOKUP(CP22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CQ22=0,0,LOOKUP(CQ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CR22=0,0,LOOKUP(CR22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CS22=0,0,LOOKUP(CS22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CT22=0,0,LOOKUP(CT22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CU22=0,0,LOOKUP(CU22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CV22=0,0,LOOKUP(CV22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CW22=0,0,LOOKUP(CW22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CX22=0,0,LOOKUP(CX22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CY22=0,0,LOOKUP(CY22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(CZ22=0,0,LOOKUP(CZ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DA22=0,0,LOOKUP(DA22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DB22=0,0,LOOKUP(DB22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DC22=0,0,LOOKUP(DC22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DD22=0,0,LOOKUP(DD22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DE22=0,0,LOOKUP(DE22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DF22=0,0,LOOKUP(DF22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DG22=0,0,LOOKUP(DG22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DH22=0,0,LOOKUP(DH22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DI22=0,0,LOOKUP(DI22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DJ22=0,0,LOOKUP(DJ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DK22=0,0,LOOKUP(DK22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DL22=0,0,LOOKUP(DL22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DM22=0,0,LOOKUP(DM22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DN22=0,0,LOOKUP(DN22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DO22=0,0,LOOKUP(DO22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DP22=0,0,LOOKUP(DP22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DQ22=0,0,LOOKUP(DQ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DR22=0,0,LOOKUP(DR22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DS22=0,0,LOOKUP(DS22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DT22=0,0,LOOKUP(DT22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DU22=0,0,LOOKUP(DU22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DV22=0,0,LOOKUP(DV22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DW22=0,0,LOOKUP(DW22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DX22=0,0,LOOKUP(DX22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DY22=0,0,LOOKUP(DY22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(DZ22=0,0,LOOKUP(DZ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EA22=0,0,LOOKUP(EA22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EB22=0,0,LOOKUP(EB22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EC22=0,0,LOOKUP(EC22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(ED22=0,0,LOOKUP(ED22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EE22=0,0,LOOKUP(EE22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EF22=0,0,LOOKUP(EF22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EG22=0,0,LOOKUP(EG22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EH22=0,0,LOOKUP(EH22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EI22=0,0,LOOKUP(EI22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EJ22=0,0,LOOKUP(EJ22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0},{"$f":"IF(EK22=0,0,LOOKUP(EK22,'Inputs - 2'!$E$163:$L$163,'Inputs - 2'!$E$164:$L$164))","v":0}]
[null,null,"Capacity","Kt",{"$f":"'Inputs - 2'!E165","v":365},null,null,null,null,{"$f":"$E94*J93","v":0},{"$f":"$E94*K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,328.5,346.75,346.75,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E94*BW93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E94*EI93","v":0},{"$f":"$E94*EJ93","v":0},{"$f":"$E94*EK93","v":0}]
[null,null,"Blended Grade "]
[null,null,"Milled","Kt",null,null,null,null,{"$f":"SUM(J96:EK96)","v":-7319.3662331820215},{"$f":"-MIN(J94,SUM(J121:J122))","v":0},{"$f":"-MIN(K94,SUM(K121:K122))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-328.5,-346.75,-346.75,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BW94,SUM(BW121:BW122))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EI94,SUM(EI121:EI122))","v":0},{"$f":"-MIN(EJ94,SUM(EJ121:EJ122))","v":0},{"$f":"-MIN(EK94,SUM(EK121:EK122))","v":0}]
[null,null,"Remaining capacity","Kt",null,null,null,null,{"$f":"SUM(J97:EK97)","v":4287.6337668179785},{"$f":"J94+J96","v":0},{"$f":"K94+K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272.63376681797854,365,365,365,365,365,365,365,365,365,365,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW94+BW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI94+EI96","v":0},{"$f":"EJ94+EJ96","v":0},{"$f":"EK94+EK96","v":0}]
[]
[null,null,"Stockpile"]
[]
[null,null,"LHM "]
[null,null,"Ore Mined"]
[null,null,"Blended Grade"]
[null,null,"Balance b/f","Kt",null,null,null,null,null,{"$f":"I107","v":33986.84210526316},{"$f":"J107","v":33416.84210526316},32846.84210526316,32276.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31351.84210526316,30949.34210526316,30546.84210526316,30096.84210526316,30271.84210526316,30446.84210526316,30621.84210526316,30796.84210526316,32346.84210526316,33896.84210526316,35446.84210526316,36996.84210526316,37734.34210526316,38471.84210526316,39209.34210526316,39946.84210526316,40646.84210526316,41346.84210526316,42046.84210526316,42746.84210526316,44171.84210526316,45596.84210526316,47021.84210526316,48446.84210526316,49309.34210526316,50171.84210526316,51034.34210526316,51896.84210526316,51146.84210526316,50396.84210526316,49646.84210526316,48896.84210526316,49009.34210526316,49121.84210526316,49234.34210526316,49346.84210526316,49396.84210526316,49446.84210526316,49496.84210526316,49461.265182186238,48511.265182186238,47561.265182186238,46611.265182186238,45661.265182186238,{"$f":"BM107","v":44711.265182186238},43761.265182186238,42811.265182186238,41861.265182186238,40911.265182186238,39961.265182186238,39011.265182186238,38061.265182186238,37111.265182186238,36161.265182186238,35211.265182186238,34261.265182186238,33311.265182186238,32361.265182186238,31411.265182186238,30461.265182186238,29511.265182186238,28561.265182186238,27611.265182186238,26661.265182186238,25711.265182186238,24761.265182186238,23811.265182186238,22861.265182186238,21911.265182186238,20961.265182186238,20011.265182186238,19061.265182186238,18111.265182186238,17161.265182186238,16211.265182186238,15261.265182186238,{"$f":"CS107","v":14311.265182186238},13361.265182186238,12411.265182186238,11461.265182186238,10511.265182186238,9561.2651821862382,8611.2651821862382,7661.2651821862382,6711.2651821862382,5761.2651821862382,4811.2651821862382,3861.2651821862382,2911.2651821862382,1961.2651821862382,1011.2651821862382,61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DY107","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mined","Kt",null,null,null,null,{"$f":"SUM(J105:EK105)","v":55564.423076923078},{"$f":"-J50","v":0},0,0,0,0,0,0,0,0,0,0,500,500,500,500,1125,1125,1125,1125,2500,2500,2500,2500,1687.5,1687.5,1687.5,1687.5,1650,1650,1650,1650,2375,{"$f":"-AP50","v":2375},2375,2375,1812.5,1812.5,1812.5,1812.5,200,200,200,200,1062.5,1062.5,1062.5,1062.5,1000,1000,1000,914.42307692307804,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Milled","Kt",null,null,null,null,{"$f":"SUM(J106:EK106)","v":-89551.265182186238},{"$f":"J88","v":-570},-570,-570,-570,0,0,0,0,0,0,0,-855,-902.5,-902.5,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"AP88","v":-950},-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"BN88","v":-950},-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ88","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","Kt",null,null,null,null,{"$f":"'Inputs - 2'!J100","v":33986.84210526316},{"$f":"SUM(J104:J106)","v":33416.84210526316},{"$f":"SUM(K104:K106)","v":32846.84210526316},32276.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31351.84210526316,30949.34210526316,30546.84210526316,30096.84210526316,30271.84210526316,30446.84210526316,30621.84210526316,30796.84210526316,32346.84210526316,33896.84210526316,35446.84210526316,36996.84210526316,37734.34210526316,38471.84210526316,39209.34210526316,39946.84210526316,40646.84210526316,41346.84210526316,42046.84210526316,42746.84210526316,44171.84210526316,45596.84210526316,47021.84210526316,48446.84210526316,49309.34210526316,50171.84210526316,51034.34210526316,51896.84210526316,51146.84210526316,50396.84210526316,49646.84210526316,48896.84210526316,49009.34210526316,49121.84210526316,49234.34210526316,49346.84210526316,49396.84210526316,49446.84210526316,49496.84210526316,49461.265182186238,48511.265182186238,47561.265182186238,46611.265182186238,45661.265182186238,44711.265182186238,{"$f":"SUM(BN104:BN106)","v":43761.265182186238},42811.265182186238,41861.265182186238,40911.265182186238,39961.265182186238,39011.265182186238,38061.265182186238,37111.265182186238,36161.265182186238,35211.265182186238,34261.265182186238,33311.265182186238,32361.265182186238,31411.265182186238,30461.265182186238,29511.265182186238,28561.265182186238,27611.265182186238,26661.265182186238,25711.265182186238,24761.265182186238,23811.265182186238,22861.265182186238,21911.265182186238,20961.265182186238,20011.265182186238,19061.265182186238,18111.265182186238,17161.265182186238,16211.265182186238,15261.265182186238,14311.265182186238,13361.265182186238,12411.265182186238,11461.265182186238,10511.265182186238,9561.2651821862382,8611.2651821862382,7661.2651821862382,6711.2651821862382,5761.2651821862382,4811.2651821862382,3861.2651821862382,2911.2651821862382,1961.2651821862382,1011.2651821862382,61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ104:DZ106)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Contained Uranium"]
[null,null,"Blended Grade "]
[null,null,"Balance B/f","Klbs",null,null,null,null,null,{"$f":"I114","v":28472.667300000001},{"$f":"J114","v":27995.146608000003},27517.625916000005,27040.105224000006,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26404.677378855304,26202.768209138325,25996.874151598506,25746.373797748885,26189.391217141951,26623.58491569668,27049.318218335691,27466.937569428283,29413.964265917311,31346.335790362922,33265.682873436861,35173.395590956476,36160.37293476698,37140.596970603234,38114.475493289036,39082.384763400943,40002.629072207674,40917.677444684588,41827.813865649579,42733.302498037468,44447.715292189903,46156.402942386616,47859.818955228082,49558.368867204008,50620.994028430316,51680.326602143934,52736.536017662227,53789.780362920814,53029.679828257511,52269.255353067681,51508.503416038875,50747.420404023229,50954.346780310232,51159.566337571203,51363.119038716315,51565.043823684027,51695.198045378282,51823.885182854443,51951.13577198681,51980.878934988032,50982.484842027712,49984.090749067393,48985.696656107073,47987.302563146754,{"$f":"BM114","v":46988.908470186434},45990.514377226114,44992.120284265795,43993.726191305475,42995.332098345156,41996.938005384836,40998.543912424517,40000.149819464197,39001.755726503878,38003.361633543558,37004.967540583239,36006.573447622919,35008.1793546626,34009.78526170228,33011.39116874196,32012.997075781641,31014.602982821321,30016.208889861002,29017.814796900682,28019.420703940363,27021.026610980043,26022.632518019724,25024.238425059404,24025.844332099085,23027.450239138765,22029.056146178445,21030.662053218126,20032.267960257806,19033.873867297487,18035.479774337171,17037.085681376855,16038.691588416537,{"$f":"CS114","v":15040.29749545622},14041.903402495902,13043.509309535584,12045.115216575266,11046.721123614949,10048.327030654631,9049.9329376943133,8051.5388447339956,7053.1447517736779,6054.7506588133601,5056.3565658530415,4057.9624728927233,3059.5683799324052,2061.174286972087,1062.7801940117688,64.38610105145051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DY114","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mined","Klbs",null,null,null,null,{"$f":"SUM(J112:EK112)","v":62474.203585961535},{"$f":"J55","v":0},0,0,0,0,0,0,0,0,0,0,562.17809999999997,562.17809999999997,562.17809999999997,562.17809999999997,1264.9007250000002,1264.9007250000002,1264.9007250000002,1264.9007250000002,2810.8905,2810.8905,2810.8905,2810.8905,1897.3510875000002,1897.3510875000002,1897.3510875000002,1897.3510875000002,1855.1877299999999,1855.1877299999999,1855.1877299999999,1855.1877299999999,2670.3459750000002,{"$f":"AP55","v":2670.3459750000002},2670.3459750000002,2670.3459750000002,2037.8956125,2037.8956125,2037.8956125,2037.8956125,224.87124,224.87124,224.87124,224.87124,1194.6284624999998,1194.6284624999998,1194.6284624999998,1194.6284624999998,1124.3561999999999,1124.3561999999999,1124.3561999999999,1028.1372559615397,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Milled","Klbs",null,null,null,null,{"$f":"SUM(J113:EK113)","v":-90946.870885961369},{"$f":"J106*J115*T_Lbs","v":-477.52069199999994},-477.520692,-477.52069200000005,-477.52069200000005,0,0,0,0,0,0,0,-720.08525314470626,-764.08726971698115,-768.07215753981859,-812.67845384962118,-821.88330560693407,-830.70702644527148,-839.16742236098969,-847.28137390740767,-863.86380351097068,-878.51897555439211,-891.54341692606476,-903.17778248038849,-910.37374368949691,-917.12705166374383,-923.47256481419515,-929.44181738809084,-934.94342119326745,-940.13935752308055,-945.05130903500469,-949.69909761210602,-955.93318084756049,{"$f":"AP106*AP115*T_Lbs","v":-961.65832480328561},-966.92996215853429,-971.79606302407672,-975.27045127369081,-978.56303878637937,-981.68619698170551,-984.65126724141089,-984.97177466329981,-985.29571518983187,-985.62317702880534,-985.95425201564967,-987.70208621299355,-989.40890523902465,-991.07576135488398,-992.70367753228663,-994.20197830574932,-995.66906252384024,-997.10561086763835,-998.39409296031886,-998.39409296031886,-998.39409296031886,-998.39409296031886,-998.39409296031886,-998.39409296031886,-998.39409296031874,-998.39409296031874,-998.39409296031874,-998.39409296031874,-998.39409296031874,-998.39409296031874,-998.39409296031874,-998.39409296031863,{"$f":"BV106*BV115*T_Lbs","v":-998.39409296031863},-998.39409296031863,-998.39409296031863,-998.39409296031863,-998.39409296031852,-998.39409296031852,-998.39409296031852,-998.39409296031852,-998.3940929603184,-998.3940929603184,-998.3940929603184,-998.39409296031829,-998.39409296031829,-998.39409296031818,-998.39409296031818,-998.39409296031818,-998.39409296031795,-998.39409296031783,-998.39409296031783,-998.39409296031772,-998.39409296031761,-998.39409296031772,-998.39409296031783,-998.39409296031783,-998.39409296031783,-998.39409296031783,-998.39409296031795,-998.39409296031795,-998.39409296031795,-998.39409296031795,-998.39409296031818,-998.39409296031818,{"$f":"DB106*DB115*T_Lbs","v":-998.39409296031818},-998.39409296031829,-998.39409296031829,-998.39409296031829,-998.39409296031829,-998.39409296031829,-998.39409296031829,-64.38610105145051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance C/f","Klbs","Stockpile",null,null,null,{"$f":"I107*E115*T_Lbs","v":28472.667300000001},{"$f":"SUM(J111:J113)","v":27995.146608000003},{"$f":"SUM(K111:K113)","v":27517.625916000005},27040.105224000006,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26562.584532000008,26404.677378855304,26202.768209138325,25996.874151598506,25746.373797748885,26189.391217141951,26623.58491569668,27049.318218335691,27466.937569428283,29413.964265917311,31346.335790362922,33265.682873436861,35173.395590956476,36160.37293476698,37140.596970603234,38114.475493289036,39082.384763400943,40002.629072207674,40917.677444684588,41827.813865649579,42733.302498037468,44447.715292189903,46156.402942386616,47859.818955228082,49558.368867204008,50620.994028430316,51680.326602143934,52736.536017662227,53789.780362920814,53029.679828257511,52269.255353067681,51508.503416038875,50747.420404023229,50954.346780310232,51159.566337571203,51363.119038716315,51565.043823684027,51695.198045378282,51823.885182854443,51951.13577198681,51980.878934988032,50982.484842027712,49984.090749067393,48985.696656107073,47987.302563146754,46988.908470186434,{"$f":"SUM(BN111:BN113)","v":45990.514377226114},44992.120284265795,43993.726191305475,42995.332098345156,41996.938005384836,40998.543912424517,40000.149819464197,39001.755726503878,38003.361633543558,37004.967540583239,36006.573447622919,35008.1793546626,34009.78526170228,33011.39116874196,32012.997075781641,31014.602982821321,30016.208889861002,29017.814796900682,28019.420703940363,27021.026610980043,26022.632518019724,25024.238425059404,24025.844332099085,23027.450239138765,22029.056146178445,21030.662053218126,20032.267960257806,19033.873867297487,18035.479774337171,17037.085681376855,16038.691588416537,15040.29749545622,14041.903402495902,13043.509309535584,12045.115216575266,11046.721123614949,10048.327030654631,9049.9329376943133,8051.5388447339956,7053.1447517736779,6054.7506588133601,5056.3565658530415,4057.9624728927233,3059.5683799324052,2061.174286972087,1062.7801940117688,64.38610105145051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ111:DZ113)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Average Grade","%",{"$f":"'Inputs - 2'!I100","v":3.8000000000000002E-4},null,null,null,null,{"$f":"IF(SUM(J104:J105)=0,0,(SUM(J111:J112)/(SUM(J104:J105)*T_Lbs)))","v":3.7999999999999997E-4},3.8000000000000002E-4,3.8000000000000008E-4,3.8000000000000008E-4,3.8000000000000013E-4,3.8000000000000013E-4,3.8000000000000013E-4,3.8000000000000013E-4,3.8000000000000013E-4,3.8000000000000013E-4,3.8000000000000013E-4,3.8201820469661575E-4,3.8402722186555111E-4,3.8603001063157379E-4,3.8802650980769153E-4,3.924215155861371E-4,3.9663454422519956E-4,4.0067409748666068E-4,4.045482352645128E-4,4.1246578525334633E-4,4.1946313485908881E-4,4.2568186565440554E-4,4.3123688220306189E-4,4.3467271060414127E-4,4.3789718703819767E-4,4.4092695521901387E-4,4.4377707168443439E-4,4.4640390165975256E-4,4.4888478574089182E-4,4.5123007666436599E-4,4.5344923870976504E-4,4.5642580287022158E-4,4.5915936571634284E-4,4.6167639447998167E-4,4.6399979326862238E-4,4.6565869629457124E-4,4.6723079560978379E-4,4.6872199814920035E-4,4.7013771903949594E-4,4.702907505068542E-4,4.7044542116571081E-4,4.7060177313230987E-4,4.7075985025496687E-4,4.7159438204316082E-4,4.7240933047252665E-4,4.7320519796221426E-4,4.739824729466621E-4,4.7469786095407745E-4,4.7539834411078379E-4,4.7608424741900308E-4,4.7669945409392378E-4,4.7669945409392378E-4,4.7669945409392378E-4,4.7669945409392378E-4,4.7669945409392378E-4,4.7669945409392378E-4,4.7669945409392373E-4,4.7669945409392373E-4,4.7669945409392373E-4,4.7669945409392373E-4,4.7669945409392373E-4,4.7669945409392373E-4,4.7669945409392373E-4,4.7669945409392367E-4,{"$f":"IF(SUM(BV104:BV105)=0,0,(SUM(BV111:BV112)/(SUM(BV104:BV105)*T_Lbs)))","v":4.7669945409392367E-4},4.7669945409392367E-4,4.7669945409392367E-4,4.7669945409392367E-4,4.7669945409392362E-4,4.7669945409392362E-4,4.7669945409392362E-4,4.7669945409392362E-4,4.7669945409392351E-4,4.7669945409392351E-4,4.7669945409392351E-4,4.7669945409392346E-4,4.7669945409392346E-4,4.766994540939234E-4,4.766994540939234E-4,4.766994540939234E-4,4.7669945409392335E-4,4.766994540939233E-4,4.766994540939233E-4,4.7669945409392324E-4,4.7669945409392319E-4,4.7669945409392324E-4,4.766994540939233E-4,4.766994540939233E-4,4.766994540939233E-4,4.766994540939233E-4,4.7669945409392335E-4,4.7669945409392335E-4,4.7669945409392335E-4,4.7669945409392335E-4,4.766994540939234E-4,4.766994540939234E-4,4.766994540939234E-4,4.7669945409392346E-4,4.7669945409392346E-4,4.7669945409392346E-4,4.7669945409392346E-4,4.7669945409392346E-4,4.7669945409392346E-4,4.7669945409392357E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EH104:EH105)=0,0,(SUM(EH111:EH112)/(SUM(EH104:EH105)*T_Lbs)))","v":0},0,0,0]
[]
[]
[null,null,"KM"]
[null,null,"Ore Mined"]
[null,null,"Blended Grade"]
[null,null,"Balance b/f","Kt",null,null,null,null,null,{"$f":"I124","v":1577.6315789473683},{"$f":"J124","v":1577.6315789473683},1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1299.1315789473683,1002.3815789473683,705.63157894736833,390.63157894736833,500.63157894736833,610.63157894736833,720.63157894736833,830.63157894736833,653.13157894736833,475.63157894736833,298.13157894736833,120.63157894736833,355.63157894736833,590.63157894736833,825.63157894736833,1060.6315789473683,1058.1315789473683,822.36623318202146,457.36623318202146,92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH124","v":0},{"$f":"EI124","v":0},{"$f":"EJ124","v":0}]
[null,null,"Mined","Kt",null,null,null,null,{"$f":"SUM(J122:EK122)","v":5741.7346542346531},{"$f":"-J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,475,475,475,475,187.5,187.5,187.5,187.5,600,600,600,600,362.5,129.23465423465314,{"$f":"-AP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Milled","Kt",null,null,null,null,{"$f":"SUM(J123:EK123)","v":-7319.3662331820215},{"$f":"J96","v":0},{"$f":"K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-328.5,-346.75,-346.75,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI96","v":0},{"$f":"EJ96","v":0},{"$f":"EK96","v":0}]
[null,null,"Balance c/f","Kt",null,null,null,null,{"$f":"'Inputs - 2'!J113","v":1577.6315789473683},{"$f":"SUM(J121:J123)","v":1577.6315789473683},{"$f":"SUM(K121:K123)","v":1577.6315789473683},1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1299.1315789473683,1002.3815789473683,705.63157894736833,390.63157894736833,500.63157894736833,610.63157894736833,720.63157894736833,830.63157894736833,653.13157894736833,475.63157894736833,298.13157894736833,120.63157894736833,355.63157894736833,590.63157894736833,825.63157894736833,1060.6315789473683,1058.1315789473683,822.36623318202146,457.36623318202146,92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW121:BW123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI121:EI123)","v":0},{"$f":"SUM(EJ121:EJ123)","v":0},{"$f":"SUM(EK121:EK123)","v":0}]
[]
[null,null,"Contained Uranium"]
[null,null,"Blended Grade "]
[null,null,"Balance B/f","Klbs",null,null,null,null,null,{"$f":"I131","v":2643.3393799999999},2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2189.0271879023439,1700.119348035661,1206.465556290324,674.98143014465302,935.44391312311905,1175.3582462186127,1405.7969405063868,1631.3962474874234,1285.1980337890705,937.66380869501791,588.8137192083359,238.67486126861434,705.2950190762507,1171.6998044651473,1638.0402599347874,2104.3540638611084,2099.4210012068697,{"$f":"AO131","v":1631.6496617375974},907.45634919140446,183.26303664521151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mined","Klbs",null,null,null,null,{"$f":"SUM(J129:EK129)","v":11392.508748076922},{"$f":"J74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,99.207899999999995,99.207899999999995,99.207899999999995,99.207899999999995,942.4750499999999,942.4750499999999,942.4750499999999,942.4750499999999,372.02962499999995,372.02962499999995,372.02962499999995,372.02962499999995,1190.4947999999999,1190.4947999999999,1190.4947999999999,1190.4947999999999,719.25727499999994,256.42197307692089,{"$f":"AP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"less: Milled","Klbs",null,null,null,null,{"$f":"SUM(J130:EK130)","v":-14035.848128076921},{"$f":"J123*J132*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-553.52009209765561,-588.11573986668293,-592.86169174533677,-630.69202614567087,-682.01256702153387,-702.56071690450608,-712.03635571222583,-716.87574301896348,-718.22783869835268,-719.56385009405244,-720.87971448668191,-722.16848293972146,-723.87464219236347,-724.09001461110336,-724.15434453035982,-724.18099607367935,-724.19033765423876,-724.19331254619317,-724.19331254619294,-724.19331254619294,-183.26303664521149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV123*BV132*T_Lbs","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH123*EH132*T_Lbs","v":0},{"$f":"EI123*EI132*T_Lbs","v":0},{"$f":"EJ123*EJ132*T_Lbs","v":0},{"$f":"EK123*EK132*T_Lbs","v":0}]
[null,null,"Balance C/f","Klbs","Stockpile",null,null,null,{"$f":"I124*E132*T_Lbs","v":2643.3393799999999},{"$f":"SUM(J128:J130)","v":2643.3393799999999},{"$f":"SUM(K128:K130)","v":2643.3393799999999},2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2643.3393799999999,2189.0271879023439,1700.119348035661,1206.465556290324,674.98143014465302,935.44391312311905,1175.3582462186127,1405.7969405063868,1631.3962474874234,1285.1980337890705,937.66380869501791,588.8137192083359,238.67486126861434,705.2950190762507,1171.6998044651473,1638.0402599347874,2104.3540638611084,2099.4210012068697,1631.6496617375974,907.45634919140446,183.26303664521151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW128:BW130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI128:EI130)","v":0},{"$f":"SUM(EJ128:EJ130)","v":0},{"$f":"SUM(EK128:EK130)","v":0}]
[null,null,"Average Grade","%",{"$f":"'Inputs - 2'!I113","v":7.6000000000000004E-4},null,null,null,null,{"$f":"IF(SUM(J121:J122)=0,0,(SUM(J128:J129)/(SUM(J121:J122)*T_Lbs)))","v":7.6000000000000004E-4},7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6000000000000004E-4,7.6430072756669362E-4,7.6932986166120421E-4,7.7553816770498248E-4,7.8377378382814636E-4,8.4755086177251183E-4,8.7308646475590067E-4,8.848620334560509E-4,8.9087603830084283E-4,8.9255631504892366E-4,8.9421660353115548E-4,8.9585185492369133E-4,8.9745343364205585E-4,8.9957371238004609E-4,8.998413600568362E-4,8.999213041533822E-4,8.9995442456728715E-4,8.9996603353908078E-4,8.9996973049770218E-4,{"$f":"IF(SUM(AP121:AP122)=0,0,(SUM(AP128:AP129)/(SUM(AP121:AP122)*T_Lbs)))","v":8.9996973049770207E-4},8.9996973049770207E-4,8.9996973049770185E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(DB121:DB122)=0,0,(SUM(DB128:DB129)/(SUM(DB121:DB122)*T_Lbs)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Production"]
[]
[null,null,"LHM "]
[null,null,"Uranium metal contained"]
[null,null,"Blended Grade ","Klbs",null,null,null,null,{"$f":"SUM(J139:EK139)","v":90946.870885961369},{"$f":"-J113","v":477.52069199999994},{"$f":"-K113","v":477.520692},477.52069200000005,477.52069200000005,0,0,0,0,0,0,0,720.08525314470626,764.08726971698115,768.07215753981859,812.67845384962118,821.88330560693407,830.70702644527148,839.16742236098969,847.28137390740767,863.86380351097068,878.51897555439211,891.54341692606476,903.17778248038849,910.37374368949691,917.12705166374383,923.47256481419515,929.44181738809084,934.94342119326745,940.13935752308055,945.05130903500469,949.69909761210602,955.93318084756049,{"$f":"-AP113","v":961.65832480328561},966.92996215853429,971.79606302407672,975.27045127369081,978.56303878637937,981.68619698170551,984.65126724141089,984.97177466329981,985.29571518983187,985.62317702880534,985.95425201564967,987.70208621299355,989.40890523902465,991.07576135488398,992.70367753228663,994.20197830574932,995.66906252384024,997.10561086763835,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,{"$f":"-BN113","v":998.39409296031874},998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031863,998.39409296031863,998.39409296031863,998.39409296031863,998.39409296031863,998.39409296031852,998.39409296031852,998.39409296031852,998.39409296031852,998.3940929603184,998.3940929603184,998.3940929603184,998.39409296031829,998.39409296031829,998.39409296031818,998.39409296031818,998.39409296031818,998.39409296031795,998.39409296031783,998.39409296031783,998.39409296031772,998.39409296031761,998.39409296031772,998.39409296031783,998.39409296031783,998.39409296031783,998.39409296031783,998.39409296031795,998.39409296031795,998.39409296031795,998.39409296031795,998.39409296031818,998.39409296031818,998.39409296031818,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,64.38610105145051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DZ113","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Klbs",null,null,null,null,{"$f":"SUM(J140:EK140)","v":90946.870885961369},{"$f":"SUM(J139:J139)","v":477.52069199999994},477.520692,477.52069200000005,477.52069200000005,0,0,0,0,0,0,0,720.08525314470626,764.08726971698115,768.07215753981859,812.67845384962118,821.88330560693407,830.70702644527148,839.16742236098969,847.28137390740767,863.86380351097068,878.51897555439211,891.54341692606476,903.17778248038849,910.37374368949691,917.12705166374383,923.47256481419515,929.44181738809084,934.94342119326745,940.13935752308055,945.05130903500469,949.69909761210602,955.93318084756049,{"$f":"SUM(AP139:AP139)","v":961.65832480328561},966.92996215853429,971.79606302407672,975.27045127369081,978.56303878637937,981.68619698170551,984.65126724141089,984.97177466329981,985.29571518983187,985.62317702880534,985.95425201564967,987.70208621299355,989.40890523902465,991.07576135488398,992.70367753228663,994.20197830574932,995.66906252384024,997.10561086763835,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,{"$f":"SUM(BN139:BN139)","v":998.39409296031874},998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031863,998.39409296031863,998.39409296031863,998.39409296031863,998.39409296031863,998.39409296031852,998.39409296031852,998.39409296031852,998.39409296031852,998.3940929603184,998.3940929603184,998.3940929603184,998.39409296031829,998.39409296031829,998.39409296031818,998.39409296031818,998.39409296031818,998.39409296031795,998.39409296031783,998.39409296031783,998.39409296031772,998.39409296031761,998.39409296031772,998.39409296031783,998.39409296031783,{"$f":"SUM(CT139:CT139)","v":998.39409296031783},998.39409296031783,998.39409296031795,998.39409296031795,998.39409296031795,998.39409296031795,998.39409296031818,998.39409296031818,998.39409296031818,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,64.38610105145051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ139:DZ139)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uranium metal production"]
[null,null,"Thousands of lbs"]
[null,null,"Blended Grade","Klbs",null,null,null,null,{"$f":"SUM(J144:EK144)","v":81680.05658060922},{"$f":"J139*J145","v":405.89258819999992},{"$f":"K139*K145","v":405.89258819999998},405.89258820000003,405.89258820000003,0,0,0,0,0,0,0,630.07459650161798,668.57636100235845,672.0631378473413,711.09364711841852,739.69497504624064,747.63632380074432,755.25068012489078,762.55323651666697,777.47742315987364,790.66707799895289,802.38907523345836,812.86000423234964,819.33636932054719,825.41434649736948,831.1253083327756,836.49763564928173,841.44907907394077,846.1254217707725,850.54617813150423,854.72918785089541,860.3398627628045,865.4924923229571,870.23696594268085,874.61645672166901,877.74340614632172,880.70673490774141,883.51757728353493,886.18614051726979,886.47459719696985,886.76614367084869,887.06085932592487,887.35882681408475,888.93187759169416,890.46801471512219,891.96818521939565,893.43330977905794,894.7817804751744,896.10215627145624,897.3950497808745,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428681,898.55468366428681,{"$f":"BW139*BW145","v":898.55468366428681},898.55468366428681,898.55468366428681,898.5546836642867,898.5546836642867,898.5546836642867,898.5546836642867,898.55468366428659,898.55468366428659,898.55468366428659,898.55468366428647,898.55468366428647,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428613,898.55468366428602,898.55468366428602,898.55468366428602,898.5546836642859,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,57.947490946305457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI139*EI145","v":0},{"$f":"EJ139*EJ145","v":0},{"$f":"EK139*EK145","v":0}]
[null,null,"Recovery Rate ","%",null,null,null,null,null,{"$f":"IF(J$27=0,0,LOOKUP(J$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.85},{"$f":"IF(K$27=0,0,LOOKUP(K$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.85},{"$f":"IF(L$27=0,0,LOOKUP(L$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.85},{"$f":"IF(M$27=0,0,LOOKUP(M$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.85},{"$f":"IF(N$27=0,0,LOOKUP(N$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(O$27=0,0,LOOKUP(O$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(P$27=0,0,LOOKUP(P$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(Q$27=0,0,LOOKUP(Q$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(R$27=0,0,LOOKUP(R$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(S$27=0,0,LOOKUP(S$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(T$27=0,0,LOOKUP(T$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(U$27=0,0,LOOKUP(U$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.875},{"$f":"IF(V$27=0,0,LOOKUP(V$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.875},{"$f":"IF(W$27=0,0,LOOKUP(W$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.875},{"$f":"IF(X$27=0,0,LOOKUP(X$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.875},{"$f":"IF(Y$27=0,0,LOOKUP(Y$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(Z$27=0,0,LOOKUP(Z$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AA$27=0,0,LOOKUP(AA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AB$27=0,0,LOOKUP(AB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AC$27=0,0,LOOKUP(AC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AD$27=0,0,LOOKUP(AD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AE$27=0,0,LOOKUP(AE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AF$27=0,0,LOOKUP(AF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AG$27=0,0,LOOKUP(AG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AH$27=0,0,LOOKUP(AH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AI$27=0,0,LOOKUP(AI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AJ$27=0,0,LOOKUP(AJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AK$27=0,0,LOOKUP(AK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AL$27=0,0,LOOKUP(AL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AM$27=0,0,LOOKUP(AM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AN$27=0,0,LOOKUP(AN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AO$27=0,0,LOOKUP(AO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AP$27=0,0,LOOKUP(AP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AQ$27=0,0,LOOKUP(AQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AR$27=0,0,LOOKUP(AR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AS$27=0,0,LOOKUP(AS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AT$27=0,0,LOOKUP(AT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AU$27=0,0,LOOKUP(AU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AV$27=0,0,LOOKUP(AV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AW$27=0,0,LOOKUP(AW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AX$27=0,0,LOOKUP(AX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AY$27=0,0,LOOKUP(AY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(AZ$27=0,0,LOOKUP(AZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BA$27=0,0,LOOKUP(BA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BB$27=0,0,LOOKUP(BB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BC$27=0,0,LOOKUP(BC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BD$27=0,0,LOOKUP(BD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BE$27=0,0,LOOKUP(BE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BF$27=0,0,LOOKUP(BF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BG$27=0,0,LOOKUP(BG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BH$27=0,0,LOOKUP(BH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BI$27=0,0,LOOKUP(BI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BJ$27=0,0,LOOKUP(BJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BK$27=0,0,LOOKUP(BK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BL$27=0,0,LOOKUP(BL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BM$27=0,0,LOOKUP(BM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BN$27=0,0,LOOKUP(BN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BO$27=0,0,LOOKUP(BO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BP$27=0,0,LOOKUP(BP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BQ$27=0,0,LOOKUP(BQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BR$27=0,0,LOOKUP(BR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BS$27=0,0,LOOKUP(BS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BT$27=0,0,LOOKUP(BT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BU$27=0,0,LOOKUP(BU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BV$27=0,0,LOOKUP(BV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BW$27=0,0,LOOKUP(BW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BX$27=0,0,LOOKUP(BX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BY$27=0,0,LOOKUP(BY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(BZ$27=0,0,LOOKUP(BZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CA$27=0,0,LOOKUP(CA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CB$27=0,0,LOOKUP(CB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CC$27=0,0,LOOKUP(CC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CD$27=0,0,LOOKUP(CD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CE$27=0,0,LOOKUP(CE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CF$27=0,0,LOOKUP(CF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CG$27=0,0,LOOKUP(CG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CH$27=0,0,LOOKUP(CH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CI$27=0,0,LOOKUP(CI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CJ$27=0,0,LOOKUP(CJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CK$27=0,0,LOOKUP(CK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CL$27=0,0,LOOKUP(CL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CM$27=0,0,LOOKUP(CM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CN$27=0,0,LOOKUP(CN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CO$27=0,0,LOOKUP(CO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CP$27=0,0,LOOKUP(CP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CQ$27=0,0,LOOKUP(CQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CR$27=0,0,LOOKUP(CR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CS$27=0,0,LOOKUP(CS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CT$27=0,0,LOOKUP(CT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CU$27=0,0,LOOKUP(CU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CV$27=0,0,LOOKUP(CV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CW$27=0,0,LOOKUP(CW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CX$27=0,0,LOOKUP(CX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CY$27=0,0,LOOKUP(CY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(CZ$27=0,0,LOOKUP(CZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DA$27=0,0,LOOKUP(DA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DB$27=0,0,LOOKUP(DB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DC$27=0,0,LOOKUP(DC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DD$27=0,0,LOOKUP(DD$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DE$27=0,0,LOOKUP(DE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DF$27=0,0,LOOKUP(DF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DG$27=0,0,LOOKUP(DG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DH$27=0,0,LOOKUP(DH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DI$27=0,0,LOOKUP(DI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DJ$27=0,0,LOOKUP(DJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0.9},{"$f":"IF(DK$27=0,0,LOOKUP(DK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DL$27=0,0,LOOKUP(DL$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DM$27=0,0,LOOKUP(DM$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DN$27=0,0,LOOKUP(DN$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DO$27=0,0,LOOKUP(DO$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DP$27=0,0,LOOKUP(DP$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DQ$27=0,0,LOOKUP(DQ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DR$27=0,0,LOOKUP(DR$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DS$27=0,0,LOOKUP(DS$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DT$27=0,0,LOOKUP(DT$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DU$27=0,0,LOOKUP(DU$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DV$27=0,0,LOOKUP(DV$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DW$27=0,0,LOOKUP(DW$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DX$27=0,0,LOOKUP(DX$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DY$27=0,0,LOOKUP(DY$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(DZ$27=0,0,LOOKUP(DZ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EA$27=0,0,LOOKUP(EA$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EB$27=0,0,LOOKUP(EB$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EC$27=0,0,LOOKUP(EC$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(ED$27=0,0,LOOKUP(ED$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EE$27=0,0,LOOKUP(EE$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EF$27=0,0,LOOKUP(EF$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EG$27=0,0,LOOKUP(EG$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EH$27=0,0,LOOKUP(EH$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EI$27=0,0,LOOKUP(EI$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EJ$27=0,0,LOOKUP(EJ$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0},{"$f":"IF(EK$27=0,0,LOOKUP(EK$27,'Inputs - 2'!$E$120:$P$120,'Inputs - 2'!$E$128:$Q$128))","v":0}]
[null,null,"Total","Klbs",null,null,null,null,{"$f":"SUM(J146:EK146)","v":81680.05658060922},{"$f":"SUM(J144:J144)","v":405.89258819999992},405.89258819999998,405.89258820000003,405.89258820000003,0,0,0,0,0,0,0,630.07459650161798,668.57636100235845,672.0631378473413,711.09364711841852,739.69497504624064,747.63632380074432,755.25068012489078,762.55323651666697,777.47742315987364,790.66707799895289,802.38907523345836,812.86000423234964,819.33636932054719,825.41434649736948,831.1253083327756,836.49763564928173,841.44907907394077,846.1254217707725,850.54617813150423,854.72918785089541,860.3398627628045,{"$f":"SUM(AP144:AP144)","v":865.4924923229571},870.23696594268085,874.61645672166901,877.74340614632172,880.70673490774141,883.51757728353493,886.18614051726979,886.47459719696985,886.76614367084869,887.06085932592487,887.35882681408475,888.93187759169416,890.46801471512219,891.96818521939565,893.43330977905794,894.7817804751744,896.10215627145624,897.3950497808745,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,{"$f":"SUM(BN144:BN144)","v":898.55468366428693},898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428681,898.55468366428681,898.55468366428681,898.55468366428681,898.55468366428681,898.5546836642867,898.5546836642867,898.5546836642867,898.5546836642867,898.55468366428659,898.55468366428659,898.55468366428659,898.55468366428647,898.55468366428647,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428613,898.55468366428602,898.55468366428602,898.55468366428602,898.5546836642859,898.55468366428602,898.55468366428602,898.55468366428602,{"$f":"SUM(CT144:CT144)","v":898.55468366428602},898.55468366428602,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,57.947490946305457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ144:DZ144)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"KM"]
[null,null,"Uranium metal contained"]
[null,null,"Blended Grade ","Klbs",null,null,null,null,{"$f":"SUM(J151:EK151)","v":14035.848128076921},{"$f":"-J130","v":0},{"$f":"-K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,553.52009209765561,588.11573986668293,592.86169174533677,630.69202614567087,682.01256702153387,702.56071690450608,712.03635571222583,716.87574301896348,718.22783869835268,719.56385009405244,720.87971448668191,722.16848293972146,723.87464219236347,724.09001461110336,724.15434453035982,724.18099607367935,724.19033765423876,724.19331254619317,724.19331254619294,724.19331254619294,183.26303664521149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI130","v":0},{"$f":"-EJ130","v":0},{"$f":"-EK130","v":0}]
[null,null,"Total","Klbs",null,null,null,null,{"$f":"SUM(J152:EK152)","v":14035.848128076921},{"$f":"SUM(J151:J151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,553.52009209765561,588.11573986668293,592.86169174533677,630.69202614567087,682.01256702153387,702.56071690450608,712.03635571222583,716.87574301896348,718.22783869835268,719.56385009405244,720.87971448668191,722.16848293972146,723.87464219236347,724.09001461110336,724.15434453035982,724.18099607367935,724.19033765423876,724.19331254619317,724.19331254619294,724.19331254619294,183.26303664521149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV151:BV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH151:EH151)","v":0},{"$f":"SUM(EI151:EI151)","v":0},{"$f":"SUM(EJ151:EJ151)","v":0},{"$f":"SUM(EK151:EK151)","v":0}]
[]
[null,null,"Uranium metal production"]
[null,null,"Thousands of lbs"]
[null,null,"Blended Grade","Klbs",null,null,null,null,{"$f":"SUM(J156:EK156)","v":11930.47090886538},{"$f":"J151*J157","v":0},{"$f":"K151*K157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,470.49207828300723,499.89837888668046,503.93243798353626,536.08822222382025,579.71068196830379,597.1766093688301,605.23090235539189,609.34438156611895,610.49366289359978,611.62927257994454,612.74775731367959,613.84321049876326,615.29344586350896,615.47651241943788,615.53119285080584,615.55384666262739,615.56178700610292,615.5643156642642,615.56431566426397,615.56431566426397,155.77358114842977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151*BW157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151*EI157","v":0},0,0]
[null,null,"Recovery Rate ","%",null,null,null,null,null,{"$f":"IF(J$28=0,0,LOOKUP(J$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(K$28=0,0,LOOKUP(K$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(L$28=0,0,LOOKUP(L$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(M$28=0,0,LOOKUP(M$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(N$28=0,0,LOOKUP(N$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(O$28=0,0,LOOKUP(O$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(P$28=0,0,LOOKUP(P$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(Q$28=0,0,LOOKUP(Q$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(R$28=0,0,LOOKUP(R$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(S$28=0,0,LOOKUP(S$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(T$28=0,0,LOOKUP(T$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(U$28=0,0,LOOKUP(U$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(V$28=0,0,LOOKUP(V$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(W$28=0,0,LOOKUP(W$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(X$28=0,0,LOOKUP(X$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(Y$28=0,0,LOOKUP(Y$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(Z$28=0,0,LOOKUP(Z$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AA$28=0,0,LOOKUP(AA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AB$28=0,0,LOOKUP(AB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AC$28=0,0,LOOKUP(AC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AD$28=0,0,LOOKUP(AD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AE$28=0,0,LOOKUP(AE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AF$28=0,0,LOOKUP(AF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AG$28=0,0,LOOKUP(AG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AH$28=0,0,LOOKUP(AH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AI$28=0,0,LOOKUP(AI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AJ$28=0,0,LOOKUP(AJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AK$28=0,0,LOOKUP(AK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AL$28=0,0,LOOKUP(AL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AM$28=0,0,LOOKUP(AM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AN$28=0,0,LOOKUP(AN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AO$28=0,0,LOOKUP(AO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AP$28=0,0,LOOKUP(AP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AQ$28=0,0,LOOKUP(AQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AR$28=0,0,LOOKUP(AR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AS$28=0,0,LOOKUP(AS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AT$28=0,0,LOOKUP(AT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AU$28=0,0,LOOKUP(AU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AV$28=0,0,LOOKUP(AV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AW$28=0,0,LOOKUP(AW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AX$28=0,0,LOOKUP(AX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AY$28=0,0,LOOKUP(AY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(AZ$28=0,0,LOOKUP(AZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(BA$28=0,0,LOOKUP(BA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(BB$28=0,0,LOOKUP(BB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(BC$28=0,0,LOOKUP(BC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0.85},{"$f":"IF(BD$28=0,0,LOOKUP(BD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BE$28=0,0,LOOKUP(BE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BF$28=0,0,LOOKUP(BF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BG$28=0,0,LOOKUP(BG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BH$28=0,0,LOOKUP(BH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BI$28=0,0,LOOKUP(BI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BJ$28=0,0,LOOKUP(BJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BK$28=0,0,LOOKUP(BK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BL$28=0,0,LOOKUP(BL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BM$28=0,0,LOOKUP(BM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BN$28=0,0,LOOKUP(BN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BO$28=0,0,LOOKUP(BO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BP$28=0,0,LOOKUP(BP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BQ$28=0,0,LOOKUP(BQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BR$28=0,0,LOOKUP(BR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BS$28=0,0,LOOKUP(BS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BT$28=0,0,LOOKUP(BT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BU$28=0,0,LOOKUP(BU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BV$28=0,0,LOOKUP(BV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BW$28=0,0,LOOKUP(BW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BX$28=0,0,LOOKUP(BX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BY$28=0,0,LOOKUP(BY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(BZ$28=0,0,LOOKUP(BZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CA$28=0,0,LOOKUP(CA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CB$28=0,0,LOOKUP(CB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CC$28=0,0,LOOKUP(CC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CD$28=0,0,LOOKUP(CD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CE$28=0,0,LOOKUP(CE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CF$28=0,0,LOOKUP(CF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CG$28=0,0,LOOKUP(CG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CH$28=0,0,LOOKUP(CH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CI$28=0,0,LOOKUP(CI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CJ$28=0,0,LOOKUP(CJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CK$28=0,0,LOOKUP(CK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CL$28=0,0,LOOKUP(CL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CM$28=0,0,LOOKUP(CM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CN$28=0,0,LOOKUP(CN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CO$28=0,0,LOOKUP(CO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CP$28=0,0,LOOKUP(CP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CQ$28=0,0,LOOKUP(CQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CR$28=0,0,LOOKUP(CR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CS$28=0,0,LOOKUP(CS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CT$28=0,0,LOOKUP(CT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CU$28=0,0,LOOKUP(CU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CV$28=0,0,LOOKUP(CV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CW$28=0,0,LOOKUP(CW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CX$28=0,0,LOOKUP(CX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CY$28=0,0,LOOKUP(CY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(CZ$28=0,0,LOOKUP(CZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DA$28=0,0,LOOKUP(DA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DB$28=0,0,LOOKUP(DB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DC$28=0,0,LOOKUP(DC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DD$28=0,0,LOOKUP(DD$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DE$28=0,0,LOOKUP(DE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DF$28=0,0,LOOKUP(DF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DG$28=0,0,LOOKUP(DG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DH$28=0,0,LOOKUP(DH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DI$28=0,0,LOOKUP(DI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DJ$28=0,0,LOOKUP(DJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DK$28=0,0,LOOKUP(DK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DL$28=0,0,LOOKUP(DL$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DM$28=0,0,LOOKUP(DM$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DN$28=0,0,LOOKUP(DN$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DO$28=0,0,LOOKUP(DO$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DP$28=0,0,LOOKUP(DP$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DQ$28=0,0,LOOKUP(DQ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DR$28=0,0,LOOKUP(DR$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DS$28=0,0,LOOKUP(DS$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DT$28=0,0,LOOKUP(DT$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DU$28=0,0,LOOKUP(DU$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DV$28=0,0,LOOKUP(DV$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DW$28=0,0,LOOKUP(DW$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DX$28=0,0,LOOKUP(DX$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DY$28=0,0,LOOKUP(DY$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(DZ$28=0,0,LOOKUP(DZ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EA$28=0,0,LOOKUP(EA$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EB$28=0,0,LOOKUP(EB$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EC$28=0,0,LOOKUP(EC$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(ED$28=0,0,LOOKUP(ED$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EE$28=0,0,LOOKUP(EE$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EF$28=0,0,LOOKUP(EF$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EG$28=0,0,LOOKUP(EG$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EH$28=0,0,LOOKUP(EH$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EI$28=0,0,LOOKUP(EI$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EJ$28=0,0,LOOKUP(EJ$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0},{"$f":"IF(EK$28=0,0,LOOKUP(EK$28,'Inputs - 2'!$E$135:$J$135,'Inputs - 2'!$E$144:$J$144))","v":0}]
[null,null,"Total","Klbs",null,null,null,null,{"$f":"SUM(J158:EK158)","v":11930.47090886538},{"$f":"SUM(J156:J156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,470.49207828300723,499.89837888668046,503.93243798353626,536.08822222382025,579.71068196830379,597.1766093688301,605.23090235539189,609.34438156611895,610.49366289359978,611.62927257994454,612.74775731367959,613.84321049876326,615.29344586350896,615.47651241943788,615.53119285080584,615.55384666262739,615.56178700610292,615.5643156642642,615.56431566426397,615.56431566426397,155.77358114842977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV156:BV156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH156:EH156)","v":0},{"$f":"SUM(EI156:EI156)","v":0},{"$f":"SUM(EJ156:EJ156)","v":0},{"$f":"SUM(EK156:EK156)","v":0}]
[]
[null,null,"Summary "]
[null,null,"Uranium Production (LHM)","Klbs",null,null,null,null,{"$f":"SUM(J161:EK161)","v":81680.05658060922},{"$f":"J146","v":405.89258819999992},{"$f":"K146","v":405.89258819999998},{"$f":"L146","v":405.89258820000003},405.89258820000003,0,0,0,0,0,0,0,630.07459650161798,668.57636100235845,672.0631378473413,711.09364711841852,739.69497504624064,747.63632380074432,755.25068012489078,762.55323651666697,777.47742315987364,790.66707799895289,802.38907523345836,812.86000423234964,819.33636932054719,825.41434649736948,831.1253083327756,836.49763564928173,841.44907907394077,846.1254217707725,850.54617813150423,854.72918785089541,860.3398627628045,865.4924923229571,870.23696594268085,874.61645672166901,877.74340614632172,880.70673490774141,883.51757728353493,886.18614051726979,886.47459719696985,886.76614367084869,887.06085932592487,887.35882681408475,888.93187759169416,890.46801471512219,891.96818521939565,893.43330977905794,894.7817804751744,896.10215627145624,897.3950497808745,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428681,898.55468366428681,898.55468366428681,{"$f":"BX146","v":898.55468366428681},898.55468366428681,898.5546836642867,898.5546836642867,898.5546836642867,898.5546836642867,898.55468366428659,898.55468366428659,898.55468366428659,898.55468366428647,898.55468366428647,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428613,898.55468366428602,898.55468366428602,898.55468366428602,898.5546836642859,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,57.947490946305457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ146","v":0},0]
[null,null,"Uranium Production (KM)","Klbs",null,null,null,null,{"$f":"SUM(J162:EK162)","v":11930.47090886538},{"$f":"J158","v":0},{"$f":"K158","v":0},{"$f":"L158","v":0},0,0,0,0,0,0,0,0,0,0,0,470.49207828300723,499.89837888668046,503.93243798353626,536.08822222382025,579.71068196830379,597.1766093688301,605.23090235539189,609.34438156611895,610.49366289359978,611.62927257994454,612.74775731367959,613.84321049876326,615.29344586350896,615.47651241943788,615.53119285080584,615.55384666262739,615.56178700610292,615.5643156642642,615.56431566426397,615.56431566426397,155.77358114842977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ158","v":0},0]
[null,null,"Total Uranium Production ","Klbs",null,null,null,null,93610.527489474625,{"$f":"SUM(J161:J162)","v":405.89258819999992},{"$f":"SUM(K161:K162)","v":405.89258819999998},{"$f":"SUM(L161:L162)","v":405.89258820000003},405.89258820000003,0,0,0,0,0,0,0,630.07459650161798,668.57636100235845,672.0631378473413,1181.5857254014259,1239.5933539329212,1251.5687617842805,1291.3389023487111,1342.2639184849709,1374.6540325287037,1395.8979803543448,1411.7334567995772,1423.3536671259494,1430.9656419004918,1438.1621038110491,1444.9685188315389,1451.7910815127907,1456.9255914933788,1461.6566146215782,1466.1000247941315,1470.2909748569982,1475.9041784270687,1481.056807987221,1485.8012816069449,1030.3900378700987,877.74340614632172,880.70673490774141,883.51757728353493,886.18614051726979,886.47459719696985,886.76614367084869,887.06085932592487,887.35882681408475,888.93187759169416,890.46801471512219,891.96818521939565,893.43330977905794,894.7817804751744,896.10215627145624,897.3950497808745,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428681,898.55468366428681,898.55468366428681,{"$f":"SUM(BX161:BX162)","v":898.55468366428681},898.55468366428681,898.5546836642867,898.5546836642867,898.5546836642867,898.5546836642867,898.55468366428659,898.55468366428659,898.55468366428659,898.55468366428647,898.55468366428647,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428613,898.55468366428602,898.55468366428602,898.55468366428602,898.5546836642859,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,57.947490946305457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ161:EJ162)","v":0},0]
[]
[null,null,"Revenue"]
[]
[null,null,"LHM "]
[null,null,"Spot pricing"]
[null,null,"Uranium Price ","USD/lbs",null,null,null,null,null,{"$f":"LOOKUP(J23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":28},{"$f":"LOOKUP(K23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":28},{"$f":"LOOKUP(L23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(M23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(N23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(O23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(P23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(Q23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(R23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(S23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(T23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(U23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(V23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(W23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(X23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(Y23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(Z23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(AA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(AB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(ED23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60}]
[null,null,"Forex","USD/AUD",null,null,null,null,null,{"$f":"J39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"AP39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"BV39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"DB39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,"Uranium Price ","AUD/lbs",null,null,null,null,null,{"$f":"J169/J170","v":37.333333333333336},{"$f":"K169/K170","v":37.333333333333336},44,44,44,44,54.666666666666664,54.666666666666664,54.666666666666664,54.666666666666664,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,74.666666666666671,74.666666666666671,74.666666666666671,74.666666666666671,77.333333333333329,77.333333333333329,77.333333333333329,77.333333333333329,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"BN169/BN170","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"DZ169/DZ170","v":80},80,80,80,80,80,80,80,80,80,80,80]
[null,null,"Production","Klbs",null,null,null,null,{"$f":"SUM(J172:EK172)","v":81680.05658060922},{"$f":"J146","v":405.89258819999992},{"$f":"K146","v":405.89258819999998},405.89258820000003,405.89258820000003,0,0,0,0,0,0,0,630.07459650161798,668.57636100235845,672.0631378473413,711.09364711841852,739.69497504624064,747.63632380074432,755.25068012489078,762.55323651666697,777.47742315987364,790.66707799895289,802.38907523345836,812.86000423234964,819.33636932054719,825.41434649736948,831.1253083327756,836.49763564928173,841.44907907394077,846.1254217707725,850.54617813150423,854.72918785089541,860.3398627628045,{"$f":"AP146","v":865.4924923229571},870.23696594268085,874.61645672166901,877.74340614632172,880.70673490774141,883.51757728353493,886.18614051726979,886.47459719696985,886.76614367084869,887.06085932592487,887.35882681408475,888.93187759169416,890.46801471512219,891.96818521939565,893.43330977905794,894.7817804751744,896.10215627145624,897.3950497808745,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,{"$f":"BN146","v":898.55468366428693},898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428681,898.55468366428681,898.55468366428681,898.55468366428681,898.55468366428681,898.5546836642867,898.5546836642867,898.5546836642867,898.5546836642867,898.55468366428659,898.55468366428659,898.55468366428659,898.55468366428647,898.55468366428647,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428613,898.55468366428602,898.55468366428602,898.55468366428602,898.5546836642859,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,57.947490946305457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ146","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spot sales","Klbs",null,null,null,null,{"$f":"SUM(J173:EK173)","v":81680.05658060922},{"$f":"SUM(J172:J172)","v":405.89258819999992},405.89258819999998,405.89258820000003,405.89258820000003,0,0,0,0,0,0,0,630.07459650161798,668.57636100235845,672.0631378473413,711.09364711841852,739.69497504624064,747.63632380074432,755.25068012489078,762.55323651666697,777.47742315987364,790.66707799895289,802.38907523345836,812.86000423234964,819.33636932054719,825.41434649736948,831.1253083327756,836.49763564928173,841.44907907394077,846.1254217707725,850.54617813150423,854.72918785089541,860.3398627628045,{"$f":"SUM(AP172:AP172)","v":865.4924923229571},870.23696594268085,874.61645672166901,877.74340614632172,880.70673490774141,883.51757728353493,886.18614051726979,886.47459719696985,886.76614367084869,887.06085932592487,887.35882681408475,888.93187759169416,890.46801471512219,891.96818521939565,893.43330977905794,894.7817804751744,896.10215627145624,897.3950497808745,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,898.55468366428704,{"$f":"SUM(BN172:BN172)","v":898.55468366428693},898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428693,898.55468366428681,898.55468366428681,898.55468366428681,898.55468366428681,898.55468366428681,898.5546836642867,898.5546836642867,898.5546836642867,898.5546836642867,898.55468366428659,898.55468366428659,898.55468366428659,898.55468366428647,898.55468366428647,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428613,898.55468366428602,898.55468366428602,898.55468366428602,898.5546836642859,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428602,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428613,898.55468366428636,898.55468366428636,898.55468366428636,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,898.55468366428647,57.947490946305457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ172:DZ172)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue","AUD M",null,null,null,null,{"$f":"SUM(J174:EK174)","v":6420.1600697936565},{"$f":"J173*J171*1000/10^6","v":15.153323292799998},{"$f":"K173*K171*1000/10^6","v":15.1533232928},17.8592738808,17.8592738808,0,0,0,0,0,0,0,42.004973100107868,44.571757400157239,44.804209189822757,53.094992318175258,55.230558136785966,55.823512177122247,56.392050782658515,58.970783623955576,60.124920724363555,61.144920698585686,62.051421818054109,65.02880033858797,65.546909545643771,66.033147719789554,66.490024666622048,66.919810851942543,67.315926325915257,67.690033741661807,68.043694250520332,68.378335028071632,68.827189021024367,69.239399385836577,69.618957275414473,69.969316537733519,70.21947249170573,70.456538792619298,70.681406182682792,70.894891241381586,70.917967775757575,70.941291493667904,70.964868746073989,70.98870614512677,71.114550207335526,71.237441177209774,71.357454817551655,71.474664782324624,71.582542438013945,71.688172501716494,71.791603982469965,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,{"$f":"BW173*BW171*1000/10^6","v":71.884374693142945},71.884374693142945,71.884374693142945,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142888,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,{"$f":"CU173*CU171*1000/10^6","v":71.884374693142874},71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,4.6357992757044366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI171*1000/10^6","v":0},{"$f":"EJ173*EJ171*1000/10^6","v":0},{"$f":"EK173*EK171*1000/10^6","v":0}]
[]
[null,null,"Summary"]
[null,null,"Spot revenue","AUD M",null,null,null,null,{"$f":"SUM(J177:EK177)","v":6420.1600697936565},{"$f":"J174","v":15.153323292799998},15.1533232928,17.8592738808,17.8592738808,0,0,0,0,0,0,0,42.004973100107868,44.571757400157239,44.804209189822757,53.094992318175258,55.230558136785966,55.823512177122247,56.392050782658515,58.970783623955576,60.124920724363555,61.144920698585686,62.051421818054109,65.02880033858797,65.546909545643771,66.033147719789554,66.490024666622048,66.919810851942543,67.315926325915257,67.690033741661807,68.043694250520332,68.378335028071632,68.827189021024367,{"$f":"AP174","v":69.239399385836577},69.618957275414473,69.969316537733519,70.21947249170573,70.456538792619298,70.681406182682792,70.894891241381586,70.917967775757575,70.941291493667904,70.964868746073989,70.98870614512677,71.114550207335526,71.237441177209774,71.357454817551655,71.474664782324624,71.582542438013945,71.688172501716494,71.791603982469965,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,{"$f":"BN174","v":71.884374693142945},71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142888,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,4.6357992757044366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ174","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net revenue","AUD M",null,null,null,null,{"$f":"SUM(J178:EK178)","v":6420.1600697936565},{"$f":"SUM(J177:J177)","v":15.153323292799998},15.1533232928,17.8592738808,17.8592738808,0,0,0,0,0,0,0,42.004973100107868,44.571757400157239,44.804209189822757,53.094992318175258,55.230558136785966,55.823512177122247,56.392050782658515,58.970783623955576,60.124920724363555,61.144920698585686,62.051421818054109,65.02880033858797,65.546909545643771,66.033147719789554,66.490024666622048,66.919810851942543,67.315926325915257,67.690033741661807,68.043694250520332,68.378335028071632,68.827189021024367,{"$f":"SUM(AP177:AP177)","v":69.239399385836577},69.618957275414473,69.969316537733519,70.21947249170573,70.456538792619298,70.681406182682792,70.894891241381586,70.917967775757575,70.941291493667904,70.964868746073989,70.98870614512677,71.114550207335526,71.237441177209774,71.357454817551655,71.474664782324624,71.582542438013945,71.688172501716494,71.791603982469965,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,{"$f":"SUM(BN177:BN177)","v":71.884374693142945},71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142888,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,4.6357992757044366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ177:DZ177)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"KM"]
[null,null,"Spot pricing"]
[null,null,"Uranium Price ","USD/lbs",null,null,null,null,null,{"$f":"LOOKUP(J23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":28},{"$f":"LOOKUP(K23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":28},{"$f":"LOOKUP(L23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(M23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(N23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(O23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":33},{"$f":"LOOKUP(P23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(Q23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(R23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(S23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":41},{"$f":"LOOKUP(T23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(U23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(V23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(W23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":50},{"$f":"LOOKUP(X23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(Y23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(Z23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(AA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":56},{"$f":"LOOKUP(AB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":58},{"$f":"LOOKUP(AF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(AZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(BZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(CZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DD23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DL23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DM23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DN23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DO23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DP23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DQ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DR23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DS23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DT23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DU23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DV23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DW23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DX23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DY23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(DZ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EA23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EB23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EC23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(ED23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EE23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EF23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EG23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EH23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EI23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EJ23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60},{"$f":"LOOKUP(EK23,'Inputs - 2'!$F$175:$L$175,'Inputs - 2'!$F$177:$L$177)","v":60}]
[null,null,"Forex","USD/AUD",null,null,null,null,null,{"$f":"J39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"AP39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"BV39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"DB39","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,"Uranium Price ","AUD/lbs",null,null,null,null,null,{"$f":"J183/J184","v":37.333333333333336},{"$f":"K183/K184","v":37.333333333333336},44,44,44,44,54.666666666666664,54.666666666666664,54.666666666666664,54.666666666666664,66.666666666666671,66.666666666666671,66.666666666666671,66.666666666666671,74.666666666666671,74.666666666666671,74.666666666666671,74.666666666666671,77.333333333333329,77.333333333333329,77.333333333333329,77.333333333333329,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"BW183/BW184","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"EI183/EI184","v":80},{"$f":"EJ183/EJ184","v":80},{"$f":"EK183/EK184","v":80}]
[null,null,"Production","Klbs",null,null,null,null,{"$f":"SUM(J186:EK186)","v":11930.47090886538},{"$f":"J158","v":0},{"$f":"K158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X158","v":470.49207828300723},499.89837888668046,503.93243798353626,536.08822222382025,579.71068196830379,597.1766093688301,605.23090235539189,609.34438156611895,610.49366289359978,611.62927257994454,612.74775731367959,613.84321049876326,615.29344586350896,615.47651241943788,615.53119285080584,615.55384666262739,615.56178700610292,615.5643156642642,615.56431566426397,615.56431566426397,155.77358114842977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI158","v":0},{"$f":"EJ158","v":0},{"$f":"EK158","v":0}]
[null,null,"Spot sales","Klbs",null,null,null,null,{"$f":"SUM(J187:EK187)","v":11930.47090886538},{"$f":"SUM(J186:J186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,470.49207828300723,499.89837888668046,503.93243798353626,536.08822222382025,579.71068196830379,597.1766093688301,605.23090235539189,609.34438156611895,610.49366289359978,611.62927257994454,612.74775731367959,613.84321049876326,615.29344586350896,615.47651241943788,615.53119285080584,615.55384666262739,615.56178700610292,615.5643156642642,615.56431566426397,615.56431566426397,155.77358114842977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV186:BV186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH186:EH186)","v":0},{"$f":"SUM(EI186:EI186)","v":0},{"$f":"SUM(EJ186:EJ186)","v":0},{"$f":"SUM(EK186:EK186)","v":0}]
[null,null,"Revenue","AUD M",null,null,null,null,{"$f":"SUM(J188:EK188)","v":937.33824654919636},{"$f":"J187*J185*1000/10^6","v":0},{"$f":"K187*K185*1000/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,35.130075178464537,37.325745623538808,37.626955369437376,40.027920592711915,44.830959405548825,46.181657791189522,46.804523115483633,47.12263217444653,48.839493031487976,48.93034180639556,49.019820585094365,49.107456839901062,49.22347566908072,49.238120993555029,49.242495428064466,49.244307733010196,49.244942960488231,49.245145253141132,49.245145253141118,49.245145253141118,12.461886491874381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW187*BW185*1000/10^6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI187*EI185*1000/10^6","v":0},{"$f":"EJ187*EJ185*1000/10^6","v":0},{"$f":"EK187*EK185*1000/10^6","v":0}]
[]
[null,null,"Summary"]
[null,null,"Spot revenue","AUD M",null,null,null,null,{"$f":"SUM(J191:EK191)","v":937.33824654919636},{"$f":"J188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,35.130075178464537,37.325745623538808,37.626955369437376,40.027920592711915,44.830959405548825,46.181657791189522,46.804523115483633,47.12263217444653,48.839493031487976,48.93034180639556,49.019820585094365,49.107456839901062,49.22347566908072,49.238120993555029,49.242495428064466,49.244307733010196,49.244942960488231,49.245145253141132,49.245145253141118,49.245145253141118,12.461886491874381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH188","v":0},{"$f":"EI188","v":0},{"$f":"EJ188","v":0},{"$f":"EK188","v":0}]
[null,null,"Net revenue","AUD M",null,null,null,null,{"$f":"SUM(J192:EK192)","v":937.33824654919636},{"$f":"SUM(J191:J191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,35.130075178464537,37.325745623538808,37.626955369437376,40.027920592711915,44.830959405548825,46.181657791189522,46.804523115483633,47.12263217444653,48.839493031487976,48.93034180639556,49.019820585094365,49.107456839901062,49.22347566908072,49.238120993555029,49.242495428064466,49.244307733010196,49.244942960488231,49.245145253141132,49.245145253141118,49.245145253141118,12.461886491874381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV191:BV191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH191:EH191)","v":0},{"$f":"SUM(EI191:EI191)","v":0},{"$f":"SUM(EJ191:EJ191)","v":0},{"$f":"SUM(EK191:EK191)","v":0}]
[]
[]
[null,null,"Total Summary "]
[null,null,"LHM","AUD M",null,null,null,null,{"$f":"SUM(J196:EK196)","v":6420.1600697936565},{"$f":"J178","v":15.153323292799998},{"$f":"K178","v":15.1533232928},17.8592738808,17.8592738808,0,0,0,0,0,0,0,42.004973100107868,44.571757400157239,44.804209189822757,53.094992318175258,55.230558136785966,55.823512177122247,56.392050782658515,58.970783623955576,60.124920724363555,61.144920698585686,62.051421818054109,65.02880033858797,65.546909545643771,66.033147719789554,66.490024666622048,66.919810851942543,67.315926325915257,67.690033741661807,68.043694250520332,68.378335028071632,68.827189021024367,69.239399385836577,69.618957275414473,69.969316537733519,70.21947249170573,70.456538792619298,70.681406182682792,70.894891241381586,70.917967775757575,70.941291493667904,70.964868746073989,70.98870614512677,71.114550207335526,71.237441177209774,71.357454817551655,71.474664782324624,71.582542438013945,71.688172501716494,71.791603982469965,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,{"$f":"BW178","v":71.884374693142945},71.884374693142945,71.884374693142945,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142888,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,4.6357992757044366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI178","v":0},{"$f":"EJ178","v":0},{"$f":"EK178","v":0}]
[null,null,"KM","AUD M",null,null,null,null,{"$f":"SUM(J197:EK197)","v":937.33824654919636},{"$f":"J192","v":0},{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,35.130075178464537,37.325745623538808,37.626955369437376,40.027920592711915,44.830959405548825,46.181657791189522,46.804523115483633,47.12263217444653,48.839493031487976,48.93034180639556,49.019820585094365,49.107456839901062,49.22347566908072,49.238120993555029,49.242495428064466,49.244307733010196,49.244942960488231,49.245145253141132,49.245145253141118,49.245145253141118,12.461886491874381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI192","v":0},{"$f":"EJ192","v":0},{"$f":"EK192","v":0}]
[null,null,"Net revenue","AUD M",null,null,null,null,{"$f":"SUM(J198:EK198)","v":7357.4983163428551},{"$f":"SUM(J196:J197)","v":15.153323292799998},{"$f":"SUM(K196:K197)","v":15.1533232928},17.8592738808,17.8592738808,0,0,0,0,0,0,0,42.004973100107868,44.571757400157239,44.804209189822757,88.225067496639795,92.556303760324766,93.450467546559622,96.419971375370437,103.80174302950439,106.30657851555307,107.94944381406933,109.17405399250063,113.86829337007595,114.47725135203933,115.05296830488392,115.59748150652311,116.14328652102327,116.55404731947029,116.93252916972628,117.28800198353053,117.62327798855986,118.0723342741655,118.4845446389777,118.86410252855559,82.4312030296079,70.21947249170573,70.456538792619298,70.681406182682792,70.894891241381586,70.917967775757575,70.941291493667904,70.964868746073989,70.98870614512677,71.114550207335526,71.237441177209774,71.357454817551655,71.474664782324624,71.582542438013945,71.688172501716494,71.791603982469965,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,{"$f":"SUM(BW196:BW197)","v":71.884374693142945},71.884374693142945,71.884374693142945,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142888,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,4.6357992757044366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI196:EI197)","v":0},{"$f":"SUM(EJ196:EJ197)","v":0},{"$f":"SUM(EK196:EK197)","v":0}]
[]
[]
[]
[null,null,"Operating costs"]
[]
[null,null,"LHM "]
[]
[null,null,"Care & Maintenance "]
[]
[null,null,"Real",null,"Cost p.a."]
[null,null,"On going ","AUD M",{"$f":"'Inputs - 2'!F65","v":6.6666666666666696},null,null,null,{"$f":"SUM(J209:EK209)","v":6.6666666666666696},{"$f":"IF(J$9=1,1,0)*$E209/Qtrs_Yr","v":0},0,0,0,0,1.6666666666666674,1.6666666666666674,1.6666666666666674,1.6666666666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$9=1,1,0)*$E209/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$9=1,1,0)*$E209/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$9=1,1,0)*$E209/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ","AUD M",null,null,null,null,{"$f":"SUM(J210:EK210)","v":6.6666666666666696},{"$f":"SUM(J209:J209)","v":0},0,0,0,0,1.6666666666666674,1.6666666666666674,1.6666666666666674,1.6666666666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP209:AP209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV209:BV209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB209:DB209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH209:EH209)","v":0},{"$f":"SUM(EI209:EI209)","v":0},{"$f":"SUM(EJ209:EJ209)","v":0},{"$f":"SUM(EK209:EK209)","v":0}]
[]
[null,null,"Nominal "]
[null,null,"Inflation Index","Index",null,null,null,null,null,{"$f":"J35","v":1.0061922463256361},{"$f":"K35","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW35","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,{"$f":"EI35","v":2.2311338500415974},{"$f":"EJ35","v":2.2449495804265198},{"$f":"EK35","v":2.2588508612171543}]
[null,null,"On going ","AUD M",null,null,null,null,{"$f":"SUM(J214:EK214)","v":6.982747407725471},{"$f":"J209*J213","v":0},{"$f":"K209*K213","v":0},0,0,0,1.7295556791332929,1.740265513932389,1.7510416666666682,1.7618845479931204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW209*BW213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI209*EI213","v":0},{"$f":"EJ209*EJ213","v":0},{"$f":"EK209*EK213","v":0}]
[null,null,"Total ","AUD M",null,null,null,null,{"$f":"SUM(J215:EK215)","v":6.982747407725471},{"$f":"SUM(J214:J214)","v":0},0,0,0,0,1.7295556791332929,1.740265513932389,1.7510416666666682,1.7618845479931204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP214:AP214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV214:BV214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB214:DB214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH214:EH214)","v":0},{"$f":"SUM(EI214:EI214)","v":0},{"$f":"SUM(EJ214:EJ214)","v":0},{"$f":"SUM(EK214:EK214)","v":0}]
[]
[]
[null,null,"Fixed "]
[]
[null,null,"Real",null,"Cost p.a."]
[null,null,{"$f":"'Inputs - 2'!C186","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!F186","v":0},null,null,null,{"$f":"SUM(J221:EK221)","v":0},{"$f":"MAX(J$11,J$7)*$E221/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AP$11,AP$7)*$E221/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV$11,BV$7)*$E221/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(CL$11,CL$7)*$E221/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C187","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!F187","v":0},null,null,null,{"$f":"SUM(J222:EK222)","v":0},{"$f":"MAX(J$11,J$7)*$E222/Qtrs_Yr","v":0},{"$f":"MAX(K$11,K$7)*$E222/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW$11,BW$7)*$E222/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C188","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!F188","v":0},null,null,null,{"$f":"SUM(J223:EK223)","v":0},{"$f":"MAX(J$11,J$7)*$E223/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J224:EK224)","v":0},{"$f":"SUM(J221:J223)","v":0},{"$f":"SUM(K221:K223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW221:BW223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI221:EI223)","v":0},{"$f":"SUM(EJ221:EJ223)","v":0},{"$f":"SUM(EK221:EK223)","v":0}]
[]
[null,null,"Nominal"]
[null,null,"Inflation index","Index",null,null,null,null,null,{"$f":"J35","v":1.0061922463256361},1.0124228365658294,1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,{"$f":"AP35","v":1.2259475483751718},1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,{"$f":"BV35","v":1.493698045135494},1.5029473913670941,1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,{"$f":"DB35","v":1.8199260261979915},1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,2.2311338500415974,2.2449495804265198,2.2588508612171543]
[null,null,{"$f":"C221","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J228:EK228)","v":0},{"$f":"J221*J$227","v":0},{"$f":"K221*K$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW221*BW$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI221*EI$227","v":0},0,0]
[null,null,{"$f":"C222","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J229:EK229)","v":0},{"$f":"J222*J$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C223","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J230:EK230)","v":0},0,{"$f":"K223*K$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J231:EK231)","v":0},{"$f":"SUM(J228:J230)","v":0},{"$f":"SUM(K228:K230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW228:BW230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI228:EI230)","v":0},{"$f":"SUM(EJ228:EJ230)","v":0},{"$f":"SUM(EK228:EK230)","v":0}]
[]
[null,null,"Variable"]
[null,null,"Real",null,"Expense ratio"]
[null,null,{"$f":"'Inputs - 2'!C191","v":"Mining "},"NAD/t earth moved",{"$f":"'Inputs - 2'!F191","v":21.904761904761905},null,null,null,null,{"$f":"$E235*MAX(J$11,J$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,0,0,0,0,0,0,{"$f":"$E235*MAX(T$11,T$7)","v":0},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(AD$11,AD$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(AN$11,AN$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(AX$11,AX$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(BH$11,BH$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(BR$11,BR$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(CB$11,CB$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(CL$11,CL$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(CV$11,CV$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,{"$f":"$E235*MAX(DF$11,DF$7)","v":21.904761904761905},21.904761904761905,21.904761904761905,21.904761904761905,21.904761904761905,0,0,0,0,0,{"$f":"$E235*MAX(DP$11,DP$7)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$E235*MAX(DZ$11,DZ$7)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C192","v":"Processing and Other "},"NAD/lbs Produced",{"$f":"'Inputs - 2'!F192","v":180.47619047619048},null,null,null,null,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,0,0,0,0,0,0,0,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,180.47619047619048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C193","v":"Production & Distribution "},"NAD/lbs Produced",{"$f":"'Inputs - 2'!F193","v":8.0952380952380949},null,null,null,null,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,0,0,0,0,0,0,0,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,8.0952380952380949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C194","v":"Spare"},"NAD/lbs Produced",{"$f":"'Inputs - 2'!F194","v":0}]
[null,null,{"$f":"'Inputs - 2'!C195","v":"Spare"},"NAD/lbs Produced",{"$f":"'Inputs - 2'!F195","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forex","AUD/NAD",null,null,null,null,null,{"$f":"J40","v":0.11},{"$f":"K40","v":0.11},0.1,0.1,0.1,0.1,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"BW40","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"EI40","v":0.09},{"$f":"EJ40","v":0.09},{"$f":"EK40","v":0.09}]
[null,null,{"$f":"C235","v":"Mining "},"AUD/t earth moved",null,null,null,null,null,{"$f":"IFERROR(J235*J$241,0)","v":2.4095238095238094},{"$f":"IFERROR(K235*K$241,0)","v":2.4095238095238094},2.1904761904761907,2.1904761904761907,0,0,0,0,0,0,0,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,{"$f":"IFERROR(BW235*BW$241,0)","v":1.9714285714285713},1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,1.9714285714285713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EI235*EI$241,0)","v":0},0,0]
[null,null,{"$f":"C236","v":"Processing and Other "},"AUD/lbs Produced",null,null,null,null,null,{"$f":"IFERROR(J236*J$241,0)","v":19.852380952380955},19.852380952380955,18.047619047619047,18.047619047619047,0,0,0,0,0,0,0,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,16.242857142857144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C237","v":"Production & Distribution "},"AUD/lbs Produced",null,null,null,null,null,0.89047619047619042,{"$f":"IFERROR(K237*K$241,0)","v":0.89047619047619042},0.80952380952380953,0.80952380952380953,0,0,0,0,0,0,0,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0.72857142857142854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C238","v":"Spare"},"AUD/lbs Produced",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EH238*EH$241,0)","v":0},0,0,0]
[null,null,{"$f":"C239","v":"Spare"},"AUD/lbs Produced",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BW239*BW$241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal"]
[null,null,"Periodic escalation"]
[null,null,"Inflation index","Index",null,null,null,null,null,1,{"$f":"K35","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,{"$f":"AQ35","v":1.2335389175770206},1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW35","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,{"$f":"DC35","v":1.8311954564466455},1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,2.2311338500415974,2.2449495804265198,2.2588508612171543]
[null,null,"Ratios"]
[null,null,{"$f":"C242","v":"Mining "},{"$f":"D242","v":"AUD/t earth moved"},null,null,null,null,null,{"$f":"J242*J$250","v":2.4095238095238094},{"$f":"K242*K$250","v":2.4394569300109983},2.2314205892930969,2.2452380952380957,0,0,0,0,0,0,0,2.1230129464285734,2.1361591655453736,2.1493867892891956,2.1626963217375428,2.1760882700892887,2.1895631446840089,2.2031214590214265,2.2167637297809821,2.2304904768415219,2.2443022233011098,2.2581994954969633,2.2721828230255072,2.2862527387625606,2.3004097788836386,2.314654482884388,2.3289873936011456,2.3434090572316255,2.3579200233557303,2.3725208449564987,2.3872120784411752,2.4019942836624169,2.4168680239396245,2.431833866080412,2.4468923804022054,2.4620441407539779,2.477289724538116,2.4926297127324233,2.5080646899122616,2.5235952442728284,2.5392219676515695,2.5549454555507349,2.5707663071600693,2.5866851253796503,2.6027025168428599,2.6188190919395042,2.6350354648390719,2.6513522535141423,2.6677700797639323,2.684289569237992,2.7009113514600496,2.7176360598519969,2.7344643317580313,2.7513968084689431,2.7684341352465518,2.7855769613482977,2.8028259400519833,2.8201817286806676,2.8376449886277166,2.8552163853820063,2.8728965885532838,2.8906862718976853,2.9085861133434103,2.926596795016557,2.9447190032671164,{"$f":"BW242*BW$250","v":2.962953428695128},2.9813007661769966,2.9997617148919722,3.0183369783487954,3.0370272644125076,3.0558332853314227,3.0747557577642723,3.0937954028075163,3.1129529460228214,3.1322291174647088,3.1516246517083801,3.1711402878777055,3.1907767696733931,3.2105348454013276,3.2304152680010909,3.2504187950746495,3.2705461889152287,3.2907982165363623,3.3111756497011191,3.3316792649515166,3.3523098436381109,3.3730681719497722,3.3939550409436485,3.4149712465753059,3.4361175897290646,3.457394876248518,3.4788039169672409,3.5003455277396895,3.5220205294722926,3.5438297481547321,3.565774014891423,3.5878541659331828,3.6100710427091007,3.6324254918586014,3.6549183652637098,3.677550520081514,3.7003228187768298,3.7232361291550684,3.7462913243953047,3.769489283083554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI242*EI$250","v":0},0,0]
[null,null,{"$f":"C243","v":"Processing and Other "},"AUD/lbs Produced",null,null,null,null,null,{"$f":"J243*J$250","v":19.852380952380955},{"$f":"K243*K$250","v":20.099003836394967},18.384965290045297,18.498809523809527,0,0,0,0,0,0,0,17.491780580357158,17.600093994384711,17.709078111752287,17.818737085620192,17.929075094866096,18.040096344244336,18.151805064546103,18.264205512760704,18.37730197223776,18.491098752850451,18.605600191159763,18.720810650579725,18.836734521543708,18.953376221671718,19.070740195938765,19.188830916844225,19.307652884582307,19.427210627213519,19.547508700837241,19.668551689765337,19.790344206696872,19.912890892893863,20.03619641835818,20.160265482009478,20.285102811864299,20.410713165216219,20.53710132881714,20.664272119059724,20.792230382160916,20.920980994346632,21.050528862037577,21.180878922036225,21.312036141714948,21.444005519205305,21.576792083588526,21.71040089508714,21.844837045257826,21.980105657185444,22.116211885678243,22.253160917464324,22.39095797138928,22.529608298615088,22.669117182820209,22.80948994040094,22.95073192067402,23.092848506080475,23.23584511239072,23.379727188910969,23.524500218690878,23.670169718732492,23.816741240200496,23.964220368633754,24.112612724158158,24.261923961700809,24.412159771205516,24.563325877849604,24.715428042262122,24.86847206074334,25.022463765485661,25.177409024795853,25.333313743318683,25.490183862261933,25.648025359622814,25.806844250415757,25.966646586901657,26.127438458818489,26.289225993613393,26.45201535667616,26.615812751574207,26.780624420288962,26.946456643453736,27.113315740593073,27.281208070363572,27.450140030796195,27.62011805954009,27.791148634107909,27.963238272122673,28.13639353156611,28.310621011028601,28.485927349960619,28.66231922892575,28.839803369855272,29.018386536304327,29.198075533709645,29.378877209648902,29.560798454101665,29.743846199711943,29.928027422052395,30.113349139890136,30.299818415454219,30.487442354704754,30.67622810760372,30.866182868387405,31.057313875840588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production & Distribution ","AUD/lbs Produced",null,null,null,null,null,{"$f":"J244*J$250","v":0.89047619047619042},{"$f":"K244*K$250","v":0.90153843065623851},0.82465543517353579,0.82976190476190492,0,0,0,0,0,0,0,0.78459174107142926,0.78945012639720336,0.79433859604165935,0.79925733629430928,0.80420653459821534,0.80918637955713368,0.81419706094270117,0.81923876970166731,0.82431169796317116,0.82941603904606243,0.83455198746626902,0.83971973894420926,0.84491949041225067,0.85015144002221421,0.85541578715292599,0.86071273241781476,0.86604247767255715,0.87140522602276993,0.87680118183174949,0.88223055072826051,0.88769353961437147,0.89319035667333946,0.89872121137754357,0.90428631449646724,0.90988587810473098,0.91552011559017321,0.92118924166198246,0.92689347235887931,0.93263302505734968,0.93840811847992789,0.94421897270353239,0.95006580916785177,0.95594885068378388,0.96186832144192647,0.96782444702112103,0.97381745439704837,0.97984757195087868,0.98591502947797494,0.99202005819664929,0.99816289075697484,1.0043437612496511,1.0105629052149248,1.016820559651566,1.0231169630258996,1.0294523552808927,1.0358269778452982,1.0422410736428556,1.0486948871015473,1.0551886641629153,1.0617226522914309,1.0682971004839272,1.0749122592790863,1.0815683807669885,1.088265718598717,1.0950045279960257,1.1017850657610639,1.1086075902861636,1.1154723615636855,1.1223796411959266,1.1293296924050908,1.136322780043318,1.1433591706027779,1.1504391322258252,1.1575629347152185,1.1647308495444013,1.1719431498678476,1.1792001105314713,1.1865020080830995,1.1938491207830118,1.2012417286145443,1.2086801132947584,1.2161645582851774,1.2236953488025875,1.2312727718299084,1.2388971161271278,1.2465686722423073,1.2542877325226527,1.2620545911256564,1.2698695440303065,1.2777328890483655,1.2856449258357194,1.2936059559037982,1.3016162826310647,1.309676211274575,1.3177860489816129,1.3259461048013936,1.3341566896968418,1.3424181165564397,1.3507307002061537,1.3590947574214292,1.3675106069392633,1.3759785694703515,1.3844989677113082,1.3930721263569656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","AUD/lbs Produced",null,null,null,null,null,{"$f":"J245*J$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH245*EH$250","v":0},0,0,0]
[null,null,"Spare","AUD/lbs Produced",null,null,null,null,null,{"$f":"J246*J$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW246*BW$250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drivers"]
[null,null,"Total earth moved","kt",null,null,null,null,{"$f":"SUM(J258:EK258)","v":305604.32692307694},{"$f":"J61","v":0},0,0,0,0,0,0,0,0,0,0,2750,2750,2750,2750,6187.5,6187.5,6187.5,6187.5,13750,13750,13750,13750,9281.25,9281.25,9281.25,9281.25,9075,9075,9075,9075,13062.5,{"$f":"AP61","v":13062.5},13062.5,13062.5,9968.75,9968.75,9968.75,9968.75,1100,1100,1100,1100,5843.75,5843.75,5843.75,5843.75,5500,5500,5500,5029.3269230769292,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Produced ","klbs",null,null,null,null,{"$f":"SUM(J259:EK259)","v":90946.870885961369},{"$f":"-J113","v":477.52069199999994},{"$f":"-K113","v":477.520692},477.52069200000005,477.52069200000005,0,0,0,0,0,0,0,720.08525314470626,764.08726971698115,768.07215753981859,812.67845384962118,821.88330560693407,830.70702644527148,839.16742236098969,847.28137390740767,863.86380351097068,878.51897555439211,891.54341692606476,903.17778248038849,910.37374368949691,917.12705166374383,923.47256481419515,929.44181738809084,934.94342119326745,940.13935752308055,945.05130903500469,949.69909761210602,955.93318084756049,961.65832480328561,966.92996215853429,971.79606302407672,975.27045127369081,978.56303878637937,981.68619698170551,984.65126724141089,984.97177466329981,985.29571518983187,985.62317702880534,985.95425201564967,987.70208621299355,989.40890523902465,991.07576135488398,992.70367753228663,994.20197830574932,995.66906252384024,997.10561086763835,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031886,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031874,998.39409296031863,998.39409296031863,{"$f":"-BW113","v":998.39409296031863},998.39409296031863,998.39409296031863,998.39409296031852,998.39409296031852,998.39409296031852,998.39409296031852,998.3940929603184,998.3940929603184,998.3940929603184,998.39409296031829,998.39409296031829,998.39409296031818,998.39409296031818,998.39409296031818,998.39409296031795,998.39409296031783,998.39409296031783,998.39409296031772,998.39409296031761,998.39409296031772,998.39409296031783,998.39409296031783,998.39409296031783,998.39409296031783,998.39409296031795,998.39409296031795,998.39409296031795,998.39409296031795,998.39409296031818,998.39409296031818,998.39409296031818,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,998.39409296031829,64.38610105145051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI113","v":0},0,0]
[null,null,"Expense forecast"]
[null,null,{"$f":"C252","v":"Mining "},{"$f":"D252","v":"AUD/t earth moved"},null,null,null,null,{"$f":"SUM(J261:EK261)","v":728.88253384553843},{"$f":"J252*J258/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,5.8382856026785763,5.8744377052497772,5.9108136705452878,5.9474148847782429,13.464546171177473,13.547921957732306,13.631814027695077,13.716225578019827,30.669244056570925,30.859155570390261,31.050243063083247,31.242513816600724,21.219283231640016,21.350678260263773,21.482886919270729,21.615914246860633,21.266437194377001,21.398124211953252,21.530626667980226,21.663949611853667,31.37605033034032,{"$f":"AP252*AP258/Thousand","v":31.570338562711346},31.765829875675383,31.962531719003806,24.543502528141218,24.695481941489344,24.848402448801345,25.00226987756286,2.7759547687001112,2.7931441644167267,2.8104400011058082,2.8278429378760763,15.115941201437332,15.209542832800462,15.303724068521479,15.398488497653327,14.582437394327782,14.672735438701627,14.763592630808956,13.583766176742122,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV252*BV258/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB252*DB258/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C253","v":"Processing and Other "},"AUD/lbs Produced",null,null,null,null,{"$f":"SUM(J262:EK262)","v":2141.8782365717052},{"$f":"J253*J259/Thousand","v":9.4799226902285714},9.5976902204659797,8.7792013476984128,8.8335643249857174,0,0,0,0,0,0,0,12.595573247158141,13.448007766931651,13.601849833334756,14.480903704294722,14.735607505443502,14.986034790913425,15.232403467214311,15.474921140179138,15.875485980006973,16.244781133229278,16.587700368386816,16.908220249625835,17.148468525262928,17.382654053255489,17.611305361648739,17.834901880904482,18.051563043123441,18.264285317534078,18.47339868609938,18.679205791107204,18.918246687575834,{"$f":"AP253*AP259/Thousand","v":19.149397298050914},19.373598644604037,19.591666624937002,19.783461373460106,19.973169498751144,20.160988900514429,20.347101728653513,20.479760058725216,20.613352931297648,20.747889135138042,20.883377634610266,21.049942558618572,21.216890024696525,21.384235641838533,21.551994809253252,21.718180206162049,21.884911193864788,22.052198962347326,22.217424409691812,22.355000174357823,22.493427842047083,22.63271268795296,22.772860019934111,22.913875178716776,23.055763538098269,23.19853050515179,23.342181520432469,23.4867220581847,23.632157626550729,23.778493767780589,23.925736058443295,24.073890109639319,{"$f":"BV253*BV259/Thousand","v":24.222961567214501},24.372956111975114,24.523879459904375,24.675737362380314,24.828535606394873,24.982280014774492,25.136976446401995,25.29263079643983,25.449248996554747,25.606837015143864,25.765400857562046,25.924946566350823,26.085480221468622,26.247007940522462,26.409535879001101,26.5730702305096,26.737617227005341,26.903183139035523,27.069774275976126,27.237396986272337,27.406057657680471,27.575762717511417,27.746518632875542,27.918331910929162,28.091209099122501,28.265156785449218,28.440181598697446,28.616290208702406,28.793489326600575,28.971785705085463,29.151186138664901,29.33169746391998,{"$f":"DB253*DB259/Thousand","v":29.513326559765606},29.696080347712613,29.879965792131532,30.064989900517993,30.251159723759763,30.438482356405441,30.626964936934836,1.987353169236542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production & Distribution ","AUD/lbs Produced",null,null,null,null,{"$f":"SUM(J263:EK263)","v":96.073693988704449},{"$f":"J254*J$259/Thousand","v":0.42522080668571421},0.43050325527156103,0.39379003406562801,0.39622847895714297,0,0,0,0,0,0,0,0.56497294248466601,0.60320879165656482,0.61010935927886767,0.64953921628762601,0.66096392504627843,0.67219681120192143,0.6832476489251802,0.69412575035104307,0.71209303868105156,0.72865772893112846,0.74403933050811588,0.75841621172464158,0.76919251960282253,0.77969688365525947,0.78995301094466619,0.79998240626748329,0.80970071697387447,0.81924234933530171,0.82862210465353403,0.83785355791246041,0.84857570894139611,{"$f":"AP254*AP$259/Thousand","v":0.85894394212893277},0.8690004669083603,0.87878188027421889,0.88738481094675947,0.89589414638197717,0.90431876334761285,0.91266683215596223,0.91861720580033945,0.92460949823762506,0.9306441036869304,0.93672142424373228,0.94419267413328678,0.95168108290195474,0.95918735068932715,0.96671216822507977,0.97416639447164866,0.98164509312849968,0.98914876612112013,0.99655993394395981,1.0027308785332005,1.0089400351313995,1.015187640356729,1.021473932292559,1.0277991504965307,1.0341635360096848,1.0405673313656476,1.0470107805998732,1.0534941292589441,1.0600176244099271,1.066581514649789,1.0731860501148704,1.079831482490418,{"$f":"BV254*BV$259/Thousand","v":1.0865180650201756},1.0932460525160339,1.1000157013677423,1.1068272695526788,1.1136810166456803,1.120577203828935,1.127516093901936,1.1344979512914961,1.1415230420618225,1.1485916339246585,1.1557039962494848,1.1628604000737834,1.1700611181133682,1.1773064247727751,1.1845965961557221,1.1919319100756283,1.1993126460662025,1.2067390853920945,1.2142115110596152,1.2217302078275187,1.2292954622178573,1.2369075625268973,1.244566798836106,1.2522734630232075,1.2600278487733045,1.2678302515900703,1.2756809688070094,1.2835802995987884,1.2915285449926377,1.2995260078798225,1.3075729930271853,1.3156698070887587,{"$f":"DB254*DB$259/Thousand","v":1.3238167586174543},1.332014158076819,1.3402623178528654,1.3485615522659784,1.3569121775828916,1.3653145120287402,1.3737688757991877,8.9142490440689198E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","AUD/lbs Produced",null,null,null,null,null,{"$f":"J255*J$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP255*AP$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV255*BV$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB255*DB$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","AUD/lbs Produced",null,null,null,null,{"$f":"SUM(J265:EK265)","v":0},{"$f":"J256*J$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP256*AP$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV256*BV$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB256*DB$259/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J266:EK266)","v":2966.834464405948},{"$f":"SUM(J261:J265)","v":9.9051434969142864},{"$f":"SUM(K261:K265)","v":10.02819347573754},9.1729913817640405,9.2297928039428605,0,0,0,0,0,0,0,18.998831792321383,19.925654263837995,20.122772863158911,21.077857805360591,28.861117601667253,29.206153559847653,29.547465143834572,29.885272468550006,47.25682307525895,47.832594432550664,48.381982761978179,48.909150277951206,39.136944276505773,39.513029197174525,39.884145291864137,40.250798534032597,40.127700954474314,40.481651878822639,40.832647458733135,41.181008960873335,51.142872726857547,51.578679802891187,52.008428987187784,52.432980224215029,45.214348712548087,45.564545586622465,45.913710112663388,46.262038438372336,24.174332033225664,24.331106593952001,24.488973239930779,24.647941996730076,37.110076434189189,37.378113940398947,37.647147061049338,37.917195475131656,37.274783994961481,37.539291725694916,37.804940359277403,36.797750520377889,23.357731052891022,23.502367877178482,23.647900328309689,23.794333952226669,23.941674329213306,{"$f":"SUM(BN261:BN265)","v":24.089927074107955},24.239097836517438,24.389192301032342,24.540216187443644,24.692175250960656,24.845075282430379,24.998922108558165,25.153721592129738,25.309479632234677,25.466202164491147,25.623895161272117,25.782564631932992,25.942216623040554,26.102857218603425,26.26449254030393,26.427128747731327,26.590772038616571,26.755428649068524,26.921104853811531,27.087806966424605,27.255541339581988,27.424314365295238,27.594132475156822,27.765002140585228,27.936929873071545,28.109922224427617,28.283985787035743,28.459127194099857,28.635353119898326,28.812670280038315,28.99108543171165,29.17060537395237,29.351236947895806,29.532987037039288,29.715862567504455,29.899870508301195,30.085017871593212,30.271311712965286,30.458759131692087,30.64736727100874,30.83714331838306,31.028094505789433,31.220228109984397,31.41355145278397,31.608071901342655,31.80379686843418,32.000733812734026,2.076495659677231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ261:DZ265)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Royalty"]
[null,null,"Revenue @ spot prices","AUD M","Rate, %",null,null,null,{"$f":"SUM(J269:EK269)","v":6420.1600697936565},{"$f":"J177","v":15.153323292799998},15.1533232928,17.8592738808,17.8592738808,0,0,0,0,0,0,0,42.004973100107868,44.571757400157239,44.804209189822757,53.094992318175258,55.230558136785966,55.823512177122247,56.392050782658515,58.970783623955576,60.124920724363555,61.144920698585686,62.051421818054109,65.02880033858797,65.546909545643771,66.033147719789554,66.490024666622048,66.919810851942543,67.315926325915257,67.690033741661807,68.043694250520332,68.378335028071632,68.827189021024367,{"$f":"AP177","v":69.239399385836577},69.618957275414473,69.969316537733519,70.21947249170573,70.456538792619298,70.681406182682792,70.894891241381586,70.917967775757575,70.941291493667904,70.964868746073989,70.98870614512677,71.114550207335526,71.237441177209774,71.357454817551655,71.474664782324624,71.582542438013945,71.688172501716494,71.791603982469965,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142959,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142945,{"$f":"BV177","v":71.884374693142945},71.884374693142945,71.884374693142945,71.884374693142945,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142931,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142902,71.884374693142902,71.884374693142902,71.884374693142888,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142874,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142888,71.884374693142902,71.884374693142902,{"$f":"DB177","v":71.884374693142902},71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,71.884374693142917,4.6357992757044366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Royalty","AUD M",{"$f":"'Inputs - 2'!F198","v":3.2500000000000001E-2},null,null,null,{"$f":"SUM(J270:EK270)","v":208.65520226829398},{"$f":"$E270*J269","v":0.49248300701599995},{"$f":"$E270*K269","v":0.49248300701600001},0.58042640112599997,0.58042640112599997,0,0,0,0,0,0,0,1.3651616257535057,1.4485821155051104,1.4561367986692397,1.7255872503406959,1.7949931394455441,1.814264145756473,1.8327416504364018,1.9165504677785563,1.9540599235418157,1.987209922704035,2.0166712090867587,2.1134360110041093,2.1302745602334228,2.1460773008931606,2.1609258016652166,2.1748938526881325,2.1877676055922457,2.1999260966040088,2.2114200631419108,2.2222958884123281,2.2368836431832921,2.2502804800396889,2.2626161114509706,2.2740027874763395,2.2821328559804361,2.2898375107601274,2.2971457009371909,2.3040839653449017,2.3048339527121211,2.3055919735442068,2.3063582342474049,2.3071329497166202,2.3112228817384048,2.3152168382593179,2.3191172815704291,2.3229266054255504,2.3264326292354531,2.3298656063057863,2.333227129430274,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,{"$f":"$E270*BN269","v":2.3362421775271458},2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271454,2.3362421775271454,2.3362421775271454,2.3362421775271454,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271445,2.3362421775271445,2.3362421775271445,2.336242177527144,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.336242177527144,2.336242177527144,2.336242177527144,2.336242177527144,2.3362421775271445,2.3362421775271445,2.3362421775271445,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,0.15066347646039419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E270*DZ269","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary"]
[null,null,"C&M","AUD M",null,null,null,null,{"$f":"SUM(J273:EK273)","v":6.6666666666666696},{"$f":"J210","v":0},0,0,0,0,1.6666666666666674,1.6666666666666674,1.6666666666666674,1.6666666666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed","AUD M",null,null,null,null,{"$f":"SUM(J274:EK274)","v":0},{"$f":"J231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable","AUD M",null,null,null,null,{"$f":"SUM(J275:EK275)","v":2966.834464405948},{"$f":"J266","v":9.9051434969142864},10.02819347573754,9.1729913817640405,9.2297928039428605,0,0,0,0,0,0,0,18.998831792321383,19.925654263837995,20.122772863158911,21.077857805360591,28.861117601667253,29.206153559847653,29.547465143834572,29.885272468550006,47.25682307525895,47.832594432550664,48.381982761978179,48.909150277951206,39.136944276505773,39.513029197174525,39.884145291864137,40.250798534032597,40.127700954474314,40.481651878822639,40.832647458733135,41.181008960873335,51.142872726857547,{"$f":"AP266","v":51.578679802891187},52.008428987187784,52.432980224215029,45.214348712548087,45.564545586622465,45.913710112663388,46.262038438372336,24.174332033225664,24.331106593952001,24.488973239930779,24.647941996730076,37.110076434189189,37.378113940398947,37.647147061049338,37.917195475131656,37.274783994961481,37.539291725694916,37.804940359277403,36.797750520377889,23.357731052891022,23.502367877178482,23.647900328309689,23.794333952226669,23.941674329213306,24.089927074107955,24.239097836517438,24.389192301032342,24.540216187443644,24.692175250960656,24.845075282430379,24.998922108558165,25.153721592129738,{"$f":"BV266","v":25.309479632234677},25.466202164491147,25.623895161272117,25.782564631932992,25.942216623040554,26.102857218603425,26.26449254030393,26.427128747731327,26.590772038616571,26.755428649068524,26.921104853811531,27.087806966424605,27.255541339581988,27.424314365295238,27.594132475156822,27.765002140585228,27.936929873071545,28.109922224427617,28.283985787035743,28.459127194099857,28.635353119898326,28.812670280038315,28.99108543171165,29.17060537395237,29.351236947895806,29.532987037039288,29.715862567504455,29.899870508301195,30.085017871593212,30.271311712965286,30.458759131692087,30.64736727100874,{"$f":"DB266","v":30.83714331838306},31.028094505789433,31.220228109984397,31.41355145278397,31.608071901342655,31.80379686843418,32.000733812734026,2.076495659677231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Royalty","AUD M",null,null,null,null,{"$f":"SUM(J276:EK276)","v":208.65520226829398},{"$f":"J270","v":0.49248300701599995},0.49248300701600001,0.58042640112599997,0.58042640112599997,0,0,0,0,0,0,0,1.3651616257535057,1.4485821155051104,1.4561367986692397,1.7255872503406959,1.7949931394455441,1.814264145756473,1.8327416504364018,1.9165504677785563,1.9540599235418157,1.987209922704035,2.0166712090867587,2.1134360110041093,2.1302745602334228,2.1460773008931606,2.1609258016652166,2.1748938526881325,2.1877676055922457,2.1999260966040088,2.2114200631419108,2.2222958884123281,2.2368836431832921,{"$f":"AP270","v":2.2502804800396889},2.2626161114509706,2.2740027874763395,2.2821328559804361,2.2898375107601274,2.2971457009371909,2.3040839653449017,2.3048339527121211,2.3055919735442068,2.3063582342474049,2.3071329497166202,2.3112228817384048,2.3152168382593179,2.3191172815704291,2.3229266054255504,2.3264326292354531,2.3298656063057863,2.333227129430274,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,{"$f":"BV270","v":2.3362421775271458},2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271454,2.3362421775271454,2.3362421775271454,2.3362421775271454,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271445,2.3362421775271445,2.3362421775271445,2.336242177527144,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.336242177527144,2.336242177527144,2.336242177527144,2.336242177527144,2.3362421775271445,2.3362421775271445,{"$f":"DB270","v":2.3362421775271445},2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,0.15066347646039419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J277:EK277)","v":3182.1563333409099},{"$f":"SUM(J273:J276)","v":10.397626503930287},{"$f":"SUM(K273:K276)","v":10.52067648275354},9.7534177828900397,9.8102192050688597,0,1.6666666666666674,1.6666666666666674,1.6666666666666674,1.6666666666666674,0,0,20.363993418074887,21.374236379343106,21.578909661828149,22.803445055701285,30.656110741112798,31.020417705604125,31.380206794270972,31.801822936328563,49.210882998800763,49.819804355254696,50.398653971064938,51.022586288955317,41.267218836739197,41.659106498067686,42.045071093529351,42.425692386720726,42.315468560066563,42.681577975426649,43.044067521875043,43.403304849285661,53.379756370040838,53.828960282930879,54.271045098638751,54.706983011691371,47.496481568528523,47.854383097382595,48.210855813600581,48.566122403717237,26.479165985937783,26.636698567496207,26.795331474178184,26.955074946446697,39.421299315927591,39.693330778658265,39.966264342619766,40.240122080557207,39.601216624196937,39.869157332000704,40.13816748870768,39.133992697905036,25.69397323041817,25.838610054705629,25.984142505836836,26.130576129753816,26.277916506740453,26.426169251635102,26.575340014044585,26.725434478559489,26.876458364970791,27.028417428487803,27.181317459957526,27.335164286085313,27.489963769656885,27.645721809761824,{"$f":"SUM(BW273:BW276)","v":27.802444342018294},27.960137338799264,28.118806809460139,28.278458800567698,28.439099396130572,28.600734717831074,28.763370925258471,28.927014216143714,29.091670826595667,29.257347031338675,29.424049143951748,29.591783517109132,29.760556542822382,29.930374652683966,30.101244318112371,30.273172050598689,30.446164401954761,30.620227964562886,30.795369371627,30.97159529742547,31.148912457565459,31.327327609238793,31.506847551479513,31.68747912542295,31.869229214566431,32.052104745031599,32.236112685828338,32.421260049120356,32.607553890492433,32.795001309219231,32.983609448535887,33.173385495910203,33.36433668331658,33.556470287511544,33.749793630311117,33.944314078869802,34.140039045961323,34.336975990261173,2.2271591361376251,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI273:EI276)","v":0},{"$f":"SUM(EJ273:EJ276)","v":0},{"$f":"SUM(EK273:EK276)","v":0}]
[]
[]
[]
[null,null,"KM"]
[]
[]
[null,null,"Care & Maintenance "]
[]
[null,null,"Real",null,"Cost p.a."]
[null,null,"On going ","AUD M",{"$f":"'Inputs - 2'!F70","v":6.666666666666667},null,null,null,{"$f":"SUM(J287:EK287)","v":20},{"$f":"IF(J$14=1,1,0)*$E287/Qtrs_Yr","v":1.6666666666666667},1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP$14=1,1,0)*$E287/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV$14=1,1,0)*$E287/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB$14=1,1,0)*$E287/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ","AUD M",null,null,null,null,{"$f":"SUM(J288:EK288)","v":20},{"$f":"SUM(J287:J287)","v":1.6666666666666667},1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP287:AP287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV287:BV287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB287:DB287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH287:EH287)","v":0},{"$f":"SUM(EI287:EI287)","v":0},{"$f":"SUM(EJ287:EJ287)","v":0},{"$f":"SUM(EK287:EK287)","v":0}]
[]
[null,null,"Nominal "]
[null,null,"Inflation Index","Index",null,null,null,null,null,{"$f":"J35","v":1.0061922463256361},{"$f":"K35","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW35","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,{"$f":"EI35","v":2.2311338500415974},{"$f":"EJ35","v":2.2449495804265198},{"$f":"EK35","v":2.2588508612171543}]
[null,null,"On going ","AUD M",null,null,null,null,{"$f":"SUM(J292:EK292)","v":20.82355541150244},{"$f":"J287*J291","v":1.6769870772093936},1.6873713942763824,1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP287*AP291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV287*BV291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB287*DB291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH287*EH291","v":0},0,0,0]
[null,null,"Total ","AUD M",null,null,null,null,{"$f":"SUM(J293:EK293)","v":20.82355541150244},{"$f":"SUM(J292:J292)","v":1.6769870772093936},1.6873713942763824,1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP292:AP292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV292:BV292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB292:DB292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH292:EH292)","v":0},{"$f":"SUM(EI292:EI292)","v":0},{"$f":"SUM(EJ292:EJ292)","v":0},{"$f":"SUM(EK292:EK292)","v":0}]
[]
[]
[null,null,"Fixed "]
[]
[null,null,"Real",null,"Cost p.a."]
[null,null,{"$f":"'Inputs - 2'!C204","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!F204","v":0},null,null,null,{"$f":"SUM(J299:EK299)","v":0},{"$f":"J$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AD$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AN$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AX$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BH$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BR$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CB$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CL$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CV$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DF$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DP$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DZ$16*$E299/Qtrs_Yr","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C205","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!F205","v":0},null,null,null,{"$f":"SUM(J300:EK300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C206","v":"Spare"},"AUD M",{"$f":"'Inputs - 2'!F206","v":0},null,null,null,{"$f":"SUM(J301:EK301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J302:EK302)","v":0},{"$f":"SUM(J299:J301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP299:AP301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV299:BV301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB299:DB301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH299:EH301)","v":0},0,0,0]
[]
[null,null,"Nominal"]
[null,null,"Inflation index","Index",null,null,null,null,null,{"$f":"J250","v":1},{"$f":"K250","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW250","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,{"$f":"EI250","v":2.2311338500415974},{"$f":"EJ250","v":2.2449495804265198},{"$f":"EK250","v":2.2588508612171543}]
[null,null,{"$f":"C299","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J306:EK306)","v":0},{"$f":"J299*J$227","v":0},{"$f":"K299*K$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW299*BW$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI299*EI$227","v":0},0,0]
[null,null,{"$f":"C300","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J307:EK307)","v":0},{"$f":"J300*J$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV300*BV$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH300*EH$227","v":0},0,0,0]
[null,null,{"$f":"C301","v":"Spare"},"AUD M",null,null,null,null,{"$f":"SUM(J308:EK308)","v":0},{"$f":"J301*J$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV301*BV$227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH301*EH$227","v":0},0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J309:EK309)","v":0},{"$f":"SUM(J306:J308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP306:AP308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV306:BV308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DB306:DB308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH306:EH308)","v":0},0,0,0]
[]
[]
[null,null,"Variable"]
[null,null,"Real",null,"Expense ratio"]
[null,null,{"$f":"'Inputs - 2'!C209","v":"Mining "},"MWK/t earth moved",{"$f":"'Inputs - 2'!F209","v":0},null,null,null,null,{"$f":"$E314*J$16","v":0},{"$f":"$E314*K$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E314*BW$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E314*EI$16","v":0},0,0]
[null,null,{"$f":"'Inputs - 2'!C210","v":"C1"},"MWK/lbs Produced ",{"$f":"'Inputs - 2'!F210","v":23120},null,null,null,null,{"$f":"$E315*J$16","v":0},{"$f":"$E315*K$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,23120,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C211","v":"Production & Distribution "},"MWK/lbs Produced ",{"$f":"'Inputs - 2'!F211","v":1436.16},null,null,null,null,{"$f":"$E316*J$16","v":0},{"$f":"$E316*K$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,1436.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C212","v":"Spare"},"MWK/lbs Produced ",{"$f":"'Inputs - 2'!F212","v":0},null,null,null,null,{"$f":"$E317*J$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E317*EH$16","v":0},0,0,0]
[null,null,{"$f":"'Inputs - 2'!C213","v":"Spare"},"MWK/lbs Produced ",{"$f":"'Inputs - 2'!F213","v":0},null,null,null,null,{"$f":"$E318*J$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E318*BW$16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Forex","AUD/MWK",null,null,null,null,null,{"$f":"J41","v":1.8E-3},{"$f":"K41","v":1.8E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"BW41","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"EI41","v":2E-3},{"$f":"EJ41","v":2E-3},{"$f":"EK41","v":2E-3}]
[null,null,{"$f":"C314","v":"Mining "},"AUD/t earth moved",null,null,null,null,null,{"$f":"IFERROR(J314*J$320,0)","v":0},{"$f":"IFERROR(K314*K$320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BW314*BW$320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EI314*EI$320,0)","v":0},0,0]
[null,null,{"$f":"C315","v":"C1"},"AUD/lbs Produced ",null,null,null,null,null,{"$f":"IFERROR(J315*J$320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,46.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C316","v":"Production & Distribution "},"AUD/lbs Produced ",null,null,null,null,null,0,{"$f":"IFERROR(K316*K$320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,2.8723200000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C317","v":"Spare"},"AUD/lbs Produced ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EH317*EH$320,0)","v":0},0,0,0]
[null,null,{"$f":"C318","v":"Spare"},"AUD/lbs Produced ",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BW318*BW$320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal"]
[null,null,"Periodic escalation"]
[null,null,"Inflation index","Index",null,null,null,null,null,{"$f":"J305","v":1},{"$f":"K305","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW305","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,{"$f":"EI305","v":2.2311338500415974},{"$f":"EJ305","v":2.2449495804265198},{"$f":"EK305","v":2.2588508612171543}]
[null,null,"Ratios"]
[null,null,{"$f":"C321","v":"Mining "},"AUD/t earth moved",null,null,null,null,null,{"$f":"J321*J$329","v":0},{"$f":"K321*K$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW321*BW$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI321*EI$329","v":0},0,0]
[null,null,"C1","AUD/lbs Produced ",null,null,null,null,null,{"$f":"J322*J$329","v":0},{"$f":"K322*K$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,50.726198943478835,51.040308062500074,51.356362222559426,51.674373467830101,51.994353917065823,52.316315764062601,52.640271278123436,52.966232804525873,53.294212764992487,53.624223658164176,53.956278060076535,54.290388624639043,54.626568084117316,54.964829249618305,55.305185011578466,55.647648340255039,55.992232286220272,56.338949980858779,56.687814636867948,57.038839548761437,57.392038093375795,57.74742373038027,58.105010002789669,58.464810537480496,58.826839045710216,59.1911093236398,59.557635252859434,59.926430800917529,60.297510021852993,60.67088705673082,61.046576134180945,61.424591570940493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production & Distribution ","AUD/lbs Produced ",null,null,null,null,null,{"$f":"J323*J$329","v":0},{"$f":"K323*K$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.1509921226066853,3.1705038420000045,3.1901363827660441,3.2098904930605054,3.2297669256718535,3.2497664380500062,3.2698897923351971,3.2901377553870192,3.310511098813651,3.3310105990012571,3.3516370371435777,3.3723911992716959,3.3932738762839931,3.4142858639762901,3.4354279630721685,3.45670097925349,3.4781057231910943,3.4996430105756984,3.521313662148974,3.5431185037348283,3.5650583662708732,3.5871340858400922,3.6093465037026995,3.6316964663282003,3.6541848254276466,3.6768124379860958,3.6995801662952683,3.7224888779864065,3.7455394460633391,3.7687327489357498,3.7920696704526518,3.815551099936068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","AUD/lbs Produced ",null,null,null,null,null,{"$f":"J324*J$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH324*EH$329","v":0},0,0,0]
[null,null,"Spare","AUD/lbs Produced ",null,null,null,null,null,{"$f":"J325*J$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW325*BW$329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drivers"]
[null,null,"Total earth moved","kt",null,null,null,null,{"$f":"SUM(J337:EK337)","v":14035.848128076921},{"$f":"J152","v":0},{"$f":"K152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,553.52009209765561,588.11573986668293,592.86169174533677,630.69202614567087,682.01256702153387,702.56071690450608,712.03635571222583,716.87574301896348,718.22783869835268,719.56385009405244,720.87971448668191,722.16848293972146,723.87464219236347,724.09001461110336,724.15434453035982,724.18099607367935,724.19033765423876,724.19331254619317,724.19331254619294,724.19331254619294,183.26303664521149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI152","v":0},{"$f":"EJ152","v":0},{"$f":"EK152","v":0}]
[null,null,"Total Produced ","klbs",null,null,null,null,{"$f":"SUM(J338:EK338)","v":14035.848128076921},{"$f":"-J130","v":0},{"$f":"-K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,553.52009209765561,588.11573986668293,592.86169174533677,630.69202614567087,682.01256702153387,702.56071690450608,712.03635571222583,716.87574301896348,718.22783869835268,719.56385009405244,720.87971448668191,722.16848293972146,723.87464219236347,724.09001461110336,724.15434453035982,724.18099607367935,724.19033765423876,724.19331254619317,724.19331254619294,724.19331254619294,183.26303664521149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI130","v":0},0,0]
[null,null,"Expense forecast"]
[null,null,{"$f":"C331","v":"Mining "},"AUD/t earth moved",null,null,null,null,{"$f":"SUM(J340:EK340)","v":0},{"$f":"J331*J337/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP331*AP337/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV331*BV337/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB331*DB337/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C1","AUD/lbs Produced ",null,null,null,null,{"$f":"SUM(J341:EK341)","v":757.6858103175241},{"$f":"J332*J338/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,28.077970310958403,30.017608539200655,30.447219789152886,32.590615302233864,35.460802785604209,36.755388309002335,37.481786924577968,37.970207496659881,38.277387249330715,38.586052833773188,38.895986322711991,39.206807591263491,39.542787426087202,39.799484014452922,40.049490001189888,40.298969404203724,40.549033605372429,40.800290812012406,{"$f":"AP332*AP338/Thousand","v":41.052936262877964},41.307146156608347,10.517839180249702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV332*BV338/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB332*DB338/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production & Distribution ","AUD/lbs Produced ",null,null,null,null,{"$f":"SUM(J342:EK342)","v":0},{"$f":"J333*J339/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP333*AP339/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV333*BV339/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB333*DB339/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","AUD/lbs Produced ",null,null,null,null,null,{"$f":"J334*J340/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP334*AP340/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV334*BV340/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB334*DB340/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","AUD/lbs Produced ",null,null,null,null,{"$f":"SUM(J344:EK344)","v":0},{"$f":"J335*J341/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP335*AP341/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV335*BV341/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB335*DB341/Thousand","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J345:EK345)","v":757.6858103175241},{"$f":"SUM(J340:J344)","v":0},{"$f":"SUM(K340:K344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,28.077970310958403,30.017608539200655,30.447219789152886,32.590615302233864,35.460802785604209,36.755388309002335,37.481786924577968,37.970207496659881,38.277387249330715,38.586052833773188,38.895986322711991,39.206807591263491,39.542787426087202,39.799484014452922,40.049490001189888,40.298969404203724,40.549033605372429,40.800290812012406,41.052936262877964,41.307146156608347,10.517839180249702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW340:BW344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI340:EI344)","v":0},{"$f":"SUM(EJ340:EJ344)","v":0},{"$f":"SUM(EK340:EK344)","v":0}]
[]
[null,null,"Royalty"]
[null,null,"Revenue @ spot prices","AUD M","Rate, %",null,null,null,{"$f":"SUM(J348:EK348)","v":937.33824654919636},{"$f":"J191","v":0},{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,35.130075178464537,37.325745623538808,37.626955369437376,40.027920592711915,44.830959405548825,46.181657791189522,46.804523115483633,47.12263217444653,48.839493031487976,48.93034180639556,49.019820585094365,49.107456839901062,49.22347566908072,49.238120993555029,49.242495428064466,49.244307733010196,49.244942960488231,49.245145253141132,49.245145253141118,49.245145253141118,12.461886491874381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},{"$f":"EJ191","v":0},{"$f":"EK191","v":0}]
[null,null,"Royalty","AUD M",{"$f":"'Inputs - 2'!F216","v":0.03},null,null,null,{"$f":"SUM(J349:EK349)","v":28.120147396475893},{"$f":"$E349*J348","v":0},{"$f":"$E349*K348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.0539022553539361,1.1197723687061643,1.1288086610831212,1.2008376177813573,1.3449287821664646,1.3854497337356857,1.4041356934645088,1.4136789652333959,1.4651847909446392,1.4679102541918667,1.4705946175528308,1.4732237051970318,1.4767042700724216,1.4771436298066507,1.4772748628419339,1.4773292319903057,1.477348288814647,1.4773543575942338,1.4773543575942334,1.4773543575942334,0.3738565947562314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*BW348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E349*EI348","v":0},{"$f":"$E349*EJ348","v":0},{"$f":"$E349*EK348","v":0}]
[]
[null,null,"Summary"]
[null,null,"C&M","AUD M",null,null,null,null,{"$f":"SUM(J352:EK352)","v":20.82355541150244},{"$f":"J293","v":1.6769870772093936},{"$f":"K293","v":1.6873713942763824},1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293","v":0},{"$f":"EJ293","v":0},{"$f":"EK293","v":0}]
[null,null,"Fixed","AUD M",null,null,null,null,{"$f":"SUM(J353:EK353)","v":0},{"$f":"J309","v":0},{"$f":"K309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI309","v":0},{"$f":"EJ309","v":0},{"$f":"EK309","v":0}]
[null,null,"Variable","AUD M",null,null,null,null,{"$f":"SUM(J354:EK354)","v":757.6858103175241},{"$f":"J345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,28.077970310958403,30.017608539200655,30.447219789152886,32.590615302233864,35.460802785604209,36.755388309002335,37.481786924577968,37.970207496659881,38.277387249330715,38.586052833773188,38.895986322711991,39.206807591263491,39.542787426087202,39.799484014452922,40.049490001189888,40.298969404203724,40.549033605372429,40.800290812012406,41.052936262877964,41.307146156608347,10.517839180249702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH345","v":0},{"$f":"EI345","v":0},{"$f":"EJ345","v":0},{"$f":"EK345","v":0}]
[null,null,"Royalty","AUD M",null,null,null,null,{"$f":"SUM(J355:EK355)","v":28.120147396475893},{"$f":"J349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0539022553539361,1.1197723687061643,1.1288086610831212,1.2008376177813573,1.3449287821664646,1.3854497337356857,1.4041356934645088,1.4136789652333959,1.4651847909446392,1.4679102541918667,1.4705946175528308,1.4732237051970318,1.4767042700724216,1.4771436298066507,1.4772748628419339,1.4773292319903057,1.477348288814647,1.4773543575942338,1.4773543575942334,1.4773543575942334,0.3738565947562314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH349","v":0},{"$f":"EI349","v":0},{"$f":"EJ349","v":0},{"$f":"EK349","v":0}]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J356:EK356)","v":806.62951312550263},{"$f":"SUM(J352:J355)","v":1.6769870772093936},{"$f":"SUM(K352:K355)","v":1.6873713942763824},1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,0,0,29.131872566312339,31.13738090790682,31.576028450236006,33.791452920015224,36.805731567770671,38.140838042738018,38.885922618042478,39.383886461893276,39.742572040275356,40.053963087965052,40.366580940264825,40.68003129646052,41.019491696159626,41.27662764425957,41.526764864031819,41.776298636194028,42.026381894187075,42.277645169606643,42.530290620472201,42.784500514202577,10.891695775005934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW352:BW355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI352:EI355)","v":0},{"$f":"SUM(EJ352:EJ355)","v":0},{"$f":"SUM(EK352:EK355)","v":0}]
[]
[]
[null,null,"Corporate "]
[]
[null,null,"Corporate "]
[]
[null,null,"Real",null,"Cost p.a."]
[null,null,{"$f":"'Inputs - 2'!C221","v":"Administration, Marketing and Non-production Costs "},"AUD M",{"$f":"'Inputs - 2'!F221","v":4},null,null,null,{"$f":"SUM(J364:EK364)","v":112},{"$f":"IF(MAX(J7:J17)=0,0,1)*$E$364/Qtrs_Yr","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(MAX(AP7:AP17)=0,0,1)*$E$364/Qtrs_Yr","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(MAX(BV7:BV17)=0,0,1)*$E$364/Qtrs_Yr","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(MAX(DB7:DB17)=0,0,1)*$E$364/Qtrs_Yr","v":1},1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'Inputs - 2'!C222","v":"Exploration "},"AUD M",{"$f":"'Inputs - 2'!F222","v":6.666666666666667},null,null,null,{"$f":"SUM(J365:EK365)","v":186.66666666666649},{"$f":"IF(MAX(J7:J17)=0,0,1)*$E$365/Qtrs_Yr","v":1.6666666666666667},1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,{"$f":"IF(MAX(AP7:AP17)=0,0,1)*$E$365/Qtrs_Yr","v":1.6666666666666667},1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,{"$f":"IF(MAX(BV7:BV17)=0,0,1)*$E$365/Qtrs_Yr","v":1.6666666666666667},1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,{"$f":"IF(MAX(DB7:DB17)=0,0,1)*$E$365/Qtrs_Yr","v":1.6666666666666667},1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,0,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,1.6666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ","AUD M",null,null,null,null,{"$f":"SUM(J366:EK366)","v":298.66666666666657},{"$f":"SUM(J364:J365)","v":2.666666666666667},{"$f":"SUM(K364:K365)","v":2.666666666666667},2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,{"$f":"SUM(BW364:BW365)","v":2.666666666666667},2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,0,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,2.666666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI364:EI365)","v":0},0,0]
[]
[null,null,"Nominal "]
[null,null,"Inflation Index","Index",null,null,null,null,null,{"$f":"J329","v":1},1.0124228365658294,1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,{"$f":"AP329","v":1.2259475483751718},1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,{"$f":"BV329","v":1.493698045135494},1.5029473913670941,1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,{"$f":"DB329","v":1.8199260261979915},1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,1.9238997264292588,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,2.0212971500797416,2.0338135199303418,2.0464073942261596,2.0590792528938109,2.071829578831736,2.0846588579286012,2.0975675790818142,2.110556234216157,2.1236253183025302,2.136775329376817,2.1500067685588604,2.1633201400715616,2.1767159512600944,2.190194712611238,2.2037569377728325,2.2174031435733514,2.2311338500415974,2.2449495804265198,2.2588508612171543]
[null,null,{"$f":"C364","v":"Administration, Marketing and Non-production Costs "},"AUD M",null,null,null,null,{"$f":"SUM(J370:EK370)","v":162.00151707056432},{"$f":"J364*J369","v":1},{"$f":"K364*K369","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW364*BW369","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,0,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI364*EI369","v":0},{"$f":"EJ364*EJ369","v":0},{"$f":"EK364*EK369","v":0}]
[null,null,{"$f":"C365","v":"Exploration "},"AUD M",null,null,null,null,null,{"$f":"J365*J369","v":1.6666666666666667},{"$f":"K365*K369","v":1.6873713942763824},1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,1.8059316616929488,1.8171144353894169,1.8283664555752175,1.8396881510416694,1.8510799532352733,1.8625422962741531,1.8740756169645987,1.8856803548177119,1.897356952066156,1.9091058536810077,1.9209275073887142,1.9328223636881552,1.9447908758678105,1.9568335000230335,1.9689506950734326,1.9811429227803599,1.9934106477645064,2.0057543375236104,2.0181744624502693,2.0306714958498695,2.0432459139586197,2.0558981959617011,2.0686288240115265,2.0814382832461171,2.094327061807586,2.1072956508607446,2.1203445446118159,2.1334742403272706,2.1466852383527764,2.1599780421322641,2.1733531582271119,2.1868110963354535,2.2003523693115969,2.2139774931855714,2.2276869871827905,2.2414813737438406,2.2553611785443874,2.2693269305152111,2.2833791618623609,2.2975184080874373,2.3117452080079977,2.3260601037780924,2.3404636409089208,2.3549563682896242,2.3695388382081988,2.3842116063725456,2.3989752319316446,2.4138302774968654,2.4287773091634044,2.4438168965318599,2.4589496127299366,2.4741760344342874,2.48949674189249,{"$f":"BW365*BW369","v":2.504912318945157},2.5204233530481859,2.5360304352951459,2.5517341604398034,2.5675351269187869,2.5834339368743913,2.5994311961775254,2.615527514450799,2.6317235050917573,2.6480197852962517,2.6644169760819643,2.68091570231207,2.6975165927190523,2.714220279928659,2.731027400484014,2.7479385948698729,2.7649545075370292,2.7820757869268764,2.7993030854961156,2.8166370597416206,2.8340783702254564,2.8516276816000494,2.8692856626335197,2.8870529862351622,2.9049303294810938,2.9229183736400519,2.9410178041993587,2.9592293108910424,2.9775535877181221,2.9959913329810539,3.0145432493043436,3.0332100436633191,3.0519924274110761,3.0708911163055812,3.089906830536953,3.1090402947549034,3.1282922380963543,3.1476633942132222,3.1671545013003786,3.1867663021237775,0,3.2263549790685548,3.2463333638328895,3.2664354596768739,3.2866620326499851,3.30701385354527,3.3274916979287132,3.3480963461687971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI365*EI369","v":0},0,0]
[null,null,"Total ","AUD M",null,null,null,null,{"$f":"SUM(J372:EK372)","v":432.00404552150502},{"$f":"SUM(J370:J371)","v":2.666666666666667},{"$f":"SUM(K370:K371)","v":2.6997942308422118},2.7165120217481178,2.7333333333333338,2.7502588066234059,2.7672890866132676,2.7844248222918213,2.8016666666666676,2.8190152767889916,2.8364713137786004,2.8540354428491184,2.871708333333336,2.8894906587087181,2.9073830966230672,2.9253863289203479,2.9435010416666709,2.9617279251764375,2.9800676740386449,2.9985209871433578,3.0170885677083392,3.0357711233058495,3.0545693658896123,3.0734840118219426,3.0925157819010485,3.111665401388497,3.1309336000368537,3.1503211121174921,3.1698286764485757,3.1894570364232102,3.2092069400377765,3.2290791399204308,3.2490743933597912,3.2691934623337913,3.2894371135387219,3.3098061184184422,3.3303012531937872,3.3509232988921376,3.3716730413771909,3.3925512713789052,3.4135587845236328,3.434696381364442,3.4559648674116223,3.4773650531633793,3.4988977541367254,3.5205637908985548,3.5423639890969141,3.5642991794924646,3.5863701979901448,3.6085778856710196,3.6309230888243373,3.6534066589797773,3.6760294529398996,3.6987923328127961,3.7216961660449477,3.7447418254542733,3.7679301892633985,3.7912621411331182,3.8147385701960728,3.8383603710906313,3.8621284439949846,3.8860436946614469,3.9101070344509754,3.9343193803678984,3.9586816550948596,3.9831947870279842,{"$f":"SUM(BW370:BW371)","v":4.0078597103122515},4.032677364877097,4.0576486964722331,4.0827746567036858,4.1080562030700589,4.1334942989990262,4.1590899138840403,4.1848440231212782,4.2107576081468121,4.2368316564740027,4.2630671617311426,4.289465123699312,4.316026548350484,4.3427524478858546,4.3696438407744225,4.396701751791797,4.4239272120592465,4.4513212590830022,4.4788849367937846,4.5066192955865931,4.53452539236073,4.5626042905600794,4.5908570602136312,4.6192847779762598,4.6478885271697497,4.6766693978240834,4.7056284867189735,4.7347668974256676,4.7640857403489951,4.7935861327696863,4.8232691988869494,4.8531360698613106,4.8831878838577216,4.9134257860889301,4.943850928859125,4.9744644716078454,5.0052675809541665,5.0362614307411553,5.0674472020806061,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI370:EI371)","v":0},0,0]
[]
[]
[]
[null,null,"Grand Summary "]
[null,null,"C&M (LHM)","AUD M",null,null,null,null,{"$f":"SUM(J377:EK377)","v":6.6666666666666696},{"$f":"J273","v":0},0,0,0,0,1.6666666666666674,1.6666666666666674,1.6666666666666674,1.6666666666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed (LHM)","AUD M",null,null,null,null,0,{"$f":"J274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable (LHM)","AUD M",null,null,null,null,2966.834464405948,{"$f":"J275","v":9.9051434969142864},10.02819347573754,9.1729913817640405,9.2297928039428605,0,0,0,0,0,0,0,18.998831792321383,19.925654263837995,20.122772863158911,21.077857805360591,28.861117601667253,29.206153559847653,29.547465143834572,29.885272468550006,47.25682307525895,47.832594432550664,48.381982761978179,48.909150277951206,39.136944276505773,39.513029197174525,39.884145291864137,40.250798534032597,40.127700954474314,40.481651878822639,40.832647458733135,41.181008960873335,51.142872726857547,{"$f":"AP275","v":51.578679802891187},52.008428987187784,52.432980224215029,45.214348712548087,45.564545586622465,45.913710112663388,46.262038438372336,24.174332033225664,24.331106593952001,24.488973239930779,24.647941996730076,37.110076434189189,37.378113940398947,37.647147061049338,37.917195475131656,37.274783994961481,37.539291725694916,37.804940359277403,36.797750520377889,23.357731052891022,23.502367877178482,23.647900328309689,23.794333952226669,23.941674329213306,24.089927074107955,24.239097836517438,24.389192301032342,24.540216187443644,24.692175250960656,24.845075282430379,24.998922108558165,25.153721592129738,{"$f":"BV275","v":25.309479632234677},25.466202164491147,25.623895161272117,25.782564631932992,25.942216623040554,26.102857218603425,26.26449254030393,26.427128747731327,26.590772038616571,26.755428649068524,26.921104853811531,27.087806966424605,27.255541339581988,27.424314365295238,27.594132475156822,27.765002140585228,27.936929873071545,28.109922224427617,28.283985787035743,28.459127194099857,28.635353119898326,28.812670280038315,28.99108543171165,29.17060537395237,29.351236947895806,29.532987037039288,29.715862567504455,29.899870508301195,30.085017871593212,30.271311712965286,30.458759131692087,30.64736727100874,{"$f":"DB275","v":30.83714331838306},31.028094505789433,31.220228109984397,31.41355145278397,31.608071901342655,31.80379686843418,32.000733812734026,2.076495659677231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Royalty (LHM)","AUD M",null,null,null,null,208.65520226829398,{"$f":"J276","v":0.49248300701599995},0.49248300701600001,0.58042640112599997,0.58042640112599997,0,0,0,0,0,0,0,1.3651616257535057,1.4485821155051104,1.4561367986692397,1.7255872503406959,1.7949931394455441,1.814264145756473,1.8327416504364018,1.9165504677785563,1.9540599235418157,1.987209922704035,2.0166712090867587,2.1134360110041093,2.1302745602334228,2.1460773008931606,2.1609258016652166,2.1748938526881325,2.1877676055922457,2.1999260966040088,2.2114200631419108,2.2222958884123281,2.2368836431832921,{"$f":"AP276","v":2.2502804800396889},2.2626161114509706,2.2740027874763395,2.2821328559804361,2.2898375107601274,2.2971457009371909,2.3040839653449017,2.3048339527121211,2.3055919735442068,2.3063582342474049,2.3071329497166202,2.3112228817384048,2.3152168382593179,2.3191172815704291,2.3229266054255504,2.3264326292354531,2.3298656063057863,2.333227129430274,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271462,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271458,{"$f":"BV276","v":2.3362421775271458},2.3362421775271458,2.3362421775271458,2.3362421775271458,2.3362421775271454,2.3362421775271454,2.3362421775271454,2.3362421775271454,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271445,2.3362421775271445,2.3362421775271445,2.336242177527144,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.3362421775271436,2.336242177527144,2.336242177527144,2.336242177527144,2.336242177527144,2.3362421775271445,2.3362421775271445,{"$f":"DB276","v":2.3362421775271445},2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,2.3362421775271449,0.15066347646039419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C&M (KM)","AUD M",null,null,null,null,20.82355541150244,{"$f":"J352","v":1.6769870772093936},1.6873713942763824,1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed (KM)","AUD M",null,null,null,null,0,{"$f":"J353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable (KM)","AUD M",null,null,null,null,757.6858103175241,{"$f":"J354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,28.077970310958403,30.017608539200655,30.447219789152886,32.590615302233864,35.460802785604209,36.755388309002335,37.481786924577968,37.970207496659881,38.277387249330715,38.586052833773188,38.895986322711991,39.206807591263491,39.542787426087202,39.799484014452922,40.049490001189888,40.298969404203724,40.549033605372429,40.800290812012406,{"$f":"AP354","v":41.052936262877964},41.307146156608347,10.517839180249702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Royalty (KM)","AUD M",null,null,null,null,28.120147396475893,{"$f":"J355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0539022553539361,1.1197723687061643,1.1288086610831212,1.2008376177813573,1.3449287821664646,1.3854497337356857,1.4041356934645088,1.4136789652333959,1.4651847909446392,1.4679102541918667,1.4705946175528308,1.4732237051970318,1.4767042700724216,1.4771436298066507,1.4772748628419339,1.4773292319903057,1.477348288814647,1.4773543575942338,{"$f":"AP355","v":1.4773543575942334},1.4773543575942334,0.3738565947562314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C370","v":"Administration, Marketing and Non-production Costs "},"AUD M",null,null,null,null,162.00151707056432,{"$f":"J370","v":1},{"$f":"K370","v":1.0124228365658294},1.0186920081555442,1.0250000000000001,1.0313470524837771,1.0377334074799753,1.0441593083594329,1.0506250000000004,1.0571307287958718,1.0636767426669751,1.0702632910684193,1.076890625000001,1.0835589970157693,1.0902686612336501,1.0970198733451304,1.1038128906250015,1.1106479719411639,1.1175253777644918,1.1244453701787591,1.1314082128906271,1.1384141712396936,1.1454635122086045,1.1525565044332284,1.1596934182128931,1.1668745255206863,1.17410010001382,1.1813704170440595,1.1886857536682158,1.1960463886587038,1.2034526025141661,1.2109046774701615,1.2184028975099217,1.2259475483751718,1.2335389175770206,1.2411772944069159,1.2488629699476701,1.2565962370845516,1.2643773905164466,1.2722067267670893,1.2800845441963624,1.2880111430116659,1.2959868252793583,1.3040118949362671,1.312086657801272,1.320211421586958,1.3283864959113427,1.3366121923096743,1.3448888242463042,1.3532167071266323,1.3615961583091265,1.3700274971174164,1.3785110448524622,1.3870471248047986,1.3956360622668553,1.4042781845453525,1.4129738209737743,1.4217233029249192,1.4305269638235272,1.4393851391589867,1.4482981664981192,1.4572663854980425,1.4662901379191158,1.4753697676379618,1.4845056206605725,1.493698045135494,{"$f":"BW370","v":1.5029473913670941},1.5122540118289114,1.5216182611770874,1.5310404962638819,1.540521076151272,1.5500603621246347,1.5596587177065151,1.5693165086704794,1.5790341030550543,1.588811871177751,1.5986501856491784,1.608549421387242,1.6185099556314313,1.6285321679571954,1.6386164402904084,1.6487631569219237,1.6589727045222176,1.6692454721561258,1.6795818512976692,1.6899822358449723,1.7004470221352737,1.7109766089600296,1.7215713975801117,1.7322317917410972,1.7429581976886561,1.7537510241840311,1.7646106825196151,1.7755375865346252,1.7865321526308731,1.7975947997886323,1.808725949582606,1.8199260261979915,1.8311954564466455,1.8425346697833487,1.8539440983221718,1.865424176852942,1.8769753428578124,1.8885980365279333,1.9002927007802271,1.9120597812742666,0,1.9358129874411327,1.9478000182997337,1.9598612758061242,1.9719972195899911,1.9842083121271619,1.9964950187572279,2.0088578077012782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI370","v":0},0,0]
[null,null,{"$f":"C371","v":"Exploration "},"AUD M",null,null,null,null,270.00252845094064,{"$f":"J371","v":1.6666666666666667},{"$f":"K371","v":1.6873713942763824},1.6978200135925736,1.7083333333333337,1.7189117541396286,1.7295556791332922,1.7402655139323884,1.7510416666666673,1.7618845479931198,1.7727945711116253,1.783772151780699,1.794817708333335,1.8059316616929488,1.8171144353894169,1.8283664555752175,1.8396881510416694,1.8510799532352733,1.8625422962741531,1.8740756169645987,1.8856803548177119,1.897356952066156,1.9091058536810077,1.9209275073887142,1.9328223636881552,1.9447908758678105,1.9568335000230335,1.9689506950734326,1.9811429227803599,1.9934106477645064,2.0057543375236104,2.0181744624502693,2.0306714958498695,2.0432459139586197,2.0558981959617011,2.0686288240115265,2.0814382832461171,2.094327061807586,2.1072956508607446,2.1203445446118159,2.1334742403272706,2.1466852383527764,2.1599780421322641,2.1733531582271119,2.1868110963354535,2.2003523693115969,2.2139774931855714,2.2276869871827905,2.2414813737438406,2.2553611785443874,2.2693269305152111,2.2833791618623609,2.2975184080874373,2.3117452080079977,2.3260601037780924,2.3404636409089208,2.3549563682896242,2.3695388382081988,2.3842116063725456,2.3989752319316446,2.4138302774968654,2.4287773091634044,2.4438168965318599,2.4589496127299366,2.4741760344342874,2.48949674189249,{"$f":"BW371","v":2.504912318945157},2.5204233530481859,2.5360304352951459,2.5517341604398034,2.5675351269187869,2.5834339368743913,2.5994311961775254,2.615527514450799,2.6317235050917573,2.6480197852962517,2.6644169760819643,2.68091570231207,2.6975165927190523,2.714220279928659,2.731027400484014,2.7479385948698729,2.7649545075370292,2.7820757869268764,2.7993030854961156,2.8166370597416206,2.8340783702254564,2.8516276816000494,2.8692856626335197,2.8870529862351622,2.9049303294810938,2.9229183736400519,2.9410178041993587,2.9592293108910424,2.9775535877181221,2.9959913329810539,3.0145432493043436,3.0332100436633191,3.0519924274110761,3.0708911163055812,3.089906830536953,3.1090402947549034,3.1282922380963543,3.1476633942132222,3.1671545013003786,3.1867663021237775,0,3.2263549790685548,3.2463333638328895,3.2664354596768739,3.2866620326499851,3.30701385354527,3.3274916979287132,3.3480963461687971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI371","v":0},0,0]
[null,null,"Total","AUD M",null,null,null,null,4420.7898919879144,{"$f":"SUM(J377:J386)","v":14.741280247806346},{"$f":"SUM(K377:K386)","v":14.907842107872135},14.167749818230732,14.251885871735528,4.4691705607630343,6.1635114324132276,6.1913570028908769,6.2193750000000021,6.2475664914487785,4.6092658848902257,4.6378075946298178,25.030519459741555,24.263727038051822,24.486292758451217,54.860703950933981,64.736992690686279,65.558174081016574,68.151727388324844,71.606075491242606,90.368809609247123,91.741498096603024,92.837109798847848,93.838642341052605,84.413697706605305,85.137352839721004,85.856035990026726,86.595505194997841,86.761924880774714,87.397799875881688,88.029573098106852,88.658765883393187,98.906475933007272,99.628444365736868,100.34498272638007,68.908484905115742,50.826782821722311,51.205306396274729,51.582528854977767,51.958673675096144,29.892724770461417,30.07139494886065,30.251296341589804,30.432439999610075,42.920197070064319,43.213894569556821,43.508628331716686,43.804421260049672,43.187586822187079,43.477735217671729,43.769090577532019,42.787399356884819,29.37000268335807,29.537402387518426,29.705838671881786,29.875317955208089,30.045846696003853,30.217431392768223,30.390078584240658,30.563794849650119,30.738586808965778,30.914461123149248,31.091424494408503,31.269483666453212,31.448645424751746,31.628916596789811,{"$f":"SUM(BW377:BW386)","v":31.810304052330544},31.992814703676363,32.176455505932374,32.361233457271382,32.547155599200629,32.734229016830099,32.922460839142509,33.11185823926499,33.302428434742481,33.494178687812678,33.687116305682892,33.881248640808444,34.076583091172864,34.273127100569823,34.470888158886794,34.669873802390484,34.870091614014008,35.071549223645889,35.27425430842078,35.478214593012062,35.683437849926186,35.889931899798874,36.097704611693146,36.306763903399208,36.517117741736186,36.728774142855684,36.941741172547317,37.156026946546021,37.371639630841429,37.588587441988921,37.806878647422842,38.02652156577151,38.247524567174302,38.469896073600474,38.693644559170245,38.918778550477647,39.145306626915492,39.373237421002329,7.2946063382182302,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI377:EI386)","v":0},0,0]
[]
[]
[null,null,"Working capital"]
[]
[null,null,"LHM "]
[null,null,"Ore stockpile"]
[null,null,"Balance b/f","Kt",null,null,null,null,null,{"$f":"I397","v":33986.84210526316},{"$f":"J397","v":33416.84210526316},32846.84210526316,32276.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31351.84210526316,30949.34210526316,30546.84210526316,30096.84210526316,30271.84210526316,30446.84210526316,30621.84210526316,30796.84210526316,32346.84210526316,33896.84210526316,35446.84210526316,36996.84210526316,37734.34210526316,38471.84210526316,39209.34210526316,39946.84210526316,40646.84210526316,41346.84210526316,42046.84210526316,42746.84210526316,44171.84210526316,45596.84210526316,47021.84210526316,48446.84210526316,49309.34210526316,50171.84210526316,51034.34210526316,51896.84210526316,51146.84210526316,50396.84210526316,49646.84210526316,48896.84210526316,49009.34210526316,49121.84210526316,49234.34210526316,49346.84210526316,49396.84210526316,49446.84210526316,49496.84210526316,49461.265182186238,48511.265182186238,47561.265182186238,46611.265182186238,45661.265182186238,{"$f":"BM397","v":44711.265182186238},43761.265182186238,42811.265182186238,41861.265182186238,40911.265182186238,39961.265182186238,39011.265182186238,38061.265182186238,37111.265182186238,36161.265182186238,35211.265182186238,34261.265182186238,33311.265182186238,32361.265182186238,31411.265182186238,30461.265182186238,29511.265182186238,28561.265182186238,27611.265182186238,26661.265182186238,25711.265182186238,24761.265182186238,23811.265182186238,22861.265182186238,21911.265182186238,20961.265182186238,20011.265182186238,19061.265182186238,18111.265182186238,17161.265182186238,16211.265182186238,15261.265182186238,{"$f":"CS397","v":14311.265182186238},13361.265182186238,12411.265182186238,11461.265182186238,10511.265182186238,9561.2651821862382,8611.2651821862382,7661.2651821862382,6711.2651821862382,5761.2651821862382,4811.2651821862382,3861.2651821862382,2911.2651821862382,1961.2651821862382,1011.2651821862382,61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DY397","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mined","Kt",null,null,null,null,{"$f":"SUM(J395:EK395)","v":55564.423076923078},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,500,500,500,500,1125,1125,1125,1125,2500,2500,2500,2500,1687.5,1687.5,1687.5,1687.5,1650,1650,1650,1650,2375,{"$f":"AP105","v":2375},2375,2375,1812.5,1812.5,1812.5,1812.5,200,200,200,200,1062.5,1062.5,1062.5,1062.5,1000,1000,1000,914.42307692307804,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Milled","Kt",null,null,null,null,{"$f":"SUM(J396:EK396)","v":-89551.265182186238},{"$f":"J106","v":-570},-570,-570,-570,0,0,0,0,0,0,0,-855,-902.5,-902.5,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"AP106","v":-950},-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"BV106","v":-950},-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,-950,{"$f":"DB106","v":-950},-950,-950,-950,-950,-950,-950,-61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","Kt",null,null,null,null,{"$f":"I107","v":33986.84210526316},{"$f":"SUM(J394:J396)","v":33416.84210526316},{"$f":"SUM(K394:K396)","v":32846.84210526316},32276.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31706.84210526316,31351.84210526316,30949.34210526316,30546.84210526316,30096.84210526316,30271.84210526316,30446.84210526316,30621.84210526316,30796.84210526316,32346.84210526316,33896.84210526316,35446.84210526316,36996.84210526316,37734.34210526316,38471.84210526316,39209.34210526316,39946.84210526316,40646.84210526316,41346.84210526316,42046.84210526316,42746.84210526316,44171.84210526316,45596.84210526316,47021.84210526316,48446.84210526316,49309.34210526316,50171.84210526316,51034.34210526316,51896.84210526316,51146.84210526316,50396.84210526316,49646.84210526316,48896.84210526316,49009.34210526316,49121.84210526316,49234.34210526316,49346.84210526316,49396.84210526316,49446.84210526316,49496.84210526316,49461.265182186238,48511.265182186238,47561.265182186238,46611.265182186238,45661.265182186238,44711.265182186238,{"$f":"SUM(BN394:BN396)","v":43761.265182186238},42811.265182186238,41861.265182186238,40911.265182186238,39961.265182186238,39011.265182186238,38061.265182186238,37111.265182186238,36161.265182186238,35211.265182186238,34261.265182186238,33311.265182186238,32361.265182186238,31411.265182186238,30461.265182186238,29511.265182186238,28561.265182186238,27611.265182186238,26661.265182186238,25711.265182186238,24761.265182186238,23811.265182186238,22861.265182186238,21911.265182186238,20961.265182186238,20011.265182186238,19061.265182186238,18111.265182186238,17161.265182186238,16211.265182186238,15261.265182186238,14311.265182186238,13361.265182186238,12411.265182186238,11461.265182186238,10511.265182186238,9561.2651821862382,8611.2651821862382,7661.2651821862382,6711.2651821862382,5761.2651821862382,4811.2651821862382,3861.2651821862382,2911.2651821862382,1961.2651821862382,1011.2651821862382,61.265182186238235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ394:DZ396)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"KM"]
[null,null,"Ore stockpile"]
[null,null,"Balance b/f","Kt",null,null,null,null,null,{"$f":"I404","v":1577.6315789473683},{"$f":"J404","v":1577.6315789473683},1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1299.1315789473683,1002.3815789473683,705.63157894736833,390.63157894736833,500.63157894736833,610.63157894736833,720.63157894736833,830.63157894736833,653.13157894736833,475.63157894736833,298.13157894736833,120.63157894736833,355.63157894736833,590.63157894736833,825.63157894736833,1060.6315789473683,1058.1315789473683,822.36623318202146,457.36623318202146,92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH404","v":0},{"$f":"EI404","v":0},{"$f":"EJ404","v":0}]
[null,null,"Mined","Kt",null,null,null,null,{"$f":"SUM(J402:EK402)","v":5741.7346542346531},{"$f":"J122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,475,475,475,475,187.5,187.5,187.5,187.5,600,600,600,600,362.5,129.23465423465314,{"$f":"AP122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Milled","Kt",null,null,null,null,{"$f":"SUM(J403:EK403)","v":-7319.3662331820215},{"$f":"J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-328.5,-346.75,-346.75,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,-365,{"$f":"AP123","v":-365},-365,-92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","Kt",null,null,null,null,{"$f":"I124","v":1577.6315789473683},{"$f":"SUM(J401:J403)","v":1577.6315789473683},{"$f":"SUM(K401:K403)","v":1577.6315789473683},1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1577.6315789473683,1299.1315789473683,1002.3815789473683,705.63157894736833,390.63157894736833,500.63157894736833,610.63157894736833,720.63157894736833,830.63157894736833,653.13157894736833,475.63157894736833,298.13157894736833,120.63157894736833,355.63157894736833,590.63157894736833,825.63157894736833,1060.6315789473683,1058.1315789473683,822.36623318202146,457.36623318202146,92.36623318202146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW401:BW403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI401:EI403)","v":0},{"$f":"SUM(EJ401:EJ403)","v":0},{"$f":"SUM(EK401:EK403)","v":0}]
[]
[null,null,"Operations Wide (LHM+KM)"]
[]
[null,null,"Net working capital Drivers"]
[]
[null,null,"Accnts receivable ","AUD M",null,{"$f":"'Inputs - 2'!F229","v":0.05},null,null,null,{"$f":"$F$410*J$198","v":0.75766616463999992},{"$f":"$F$410*K$198","v":0.75766616464000003},0.89296369404000009,0.89296369404000009,0,0,0,0,0,0,0,2.1002486550053936,2.2285878700078618,2.2402104594911378,4.4112533748319898,4.6278151880162381,4.6725233773279813,4.8209985687685224,5.19008715147522,5.3153289257776537,5.3974721907034668,5.4587026996250323,5.6934146685037978,5.7238625676019668,5.7526484152441961,5.7798740753261555,5.8071643260511641,5.827702365973515,5.8466264584863143,5.8644000991765273,5.8811638994279933,5.9036167137082751,5.9242272319488851,5.9432051264277801,4.121560151480395,3.5109736245852865,3.5228269396309653,3.5340703091341399,3.5447445620690794,3.545898388787879,3.5470645746833953,3.5482434373036997,3.5494353072563385,3.5557275103667765,3.5618720588604891,3.5678727408775828,3.5737332391162315,3.5791271219006973,3.5844086250858247,3.5895801991234983,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,{"$f":"$F$410*BW$198","v":3.5942187346571473},3.5942187346571473,3.5942187346571473,3.5942187346571468,3.5942187346571468,3.5942187346571468,3.5942187346571468,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571455,3.5942187346571455,3.5942187346571455,3.5942187346571446,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571446,3.5942187346571446,3.5942187346571446,3.5942187346571446,3.5942187346571455,3.5942187346571455,3.5942187346571455,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,0.23178996378522185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$410*EI$198","v":0},0,0]
[null,null,"Inventory ","AUD M",null,{"$f":"'Inputs - 2'!F230","v":0.25},null,null,null,{"$f":"$F$410*J$198","v":0.75766616463999992},0.75766616464000003,0.89296369404000009,0.89296369404000009,0,0,0,0,0,0,0,2.1002486550053936,2.2285878700078618,2.2402104594911378,4.4112533748319898,4.6278151880162381,4.6725233773279813,4.8209985687685224,5.19008715147522,5.3153289257776537,5.3974721907034668,5.4587026996250323,5.6934146685037978,5.7238625676019668,5.7526484152441961,5.7798740753261555,5.8071643260511641,5.827702365973515,5.8466264584863143,5.8644000991765273,5.8811638994279933,5.9036167137082751,5.9242272319488851,5.9432051264277801,4.121560151480395,3.5109736245852865,3.5228269396309653,3.5340703091341399,3.5447445620690794,3.545898388787879,3.5470645746833953,3.5482434373036997,3.5494353072563385,3.5557275103667765,3.5618720588604891,3.5678727408775828,3.5737332391162315,3.5791271219006973,3.5844086250858247,3.5895801991234983,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571481,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571473,3.5942187346571468,3.5942187346571468,3.5942187346571468,3.5942187346571468,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571455,3.5942187346571455,3.5942187346571455,3.5942187346571446,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571437,3.5942187346571446,3.5942187346571446,3.5942187346571446,3.5942187346571446,3.5942187346571455,3.5942187346571455,3.5942187346571455,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,3.5942187346571459,0.23178996378522185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Current Assets","AUD M",null,null,null,null,null,{"$f":"SUM(J410:J411)","v":1.5153323292799998},{"$f":"SUM(K410:K411)","v":1.5153323292800001},1.7859273880800002,1.7859273880800002,0,0,0,0,0,0,0,4.2004973100107872,4.4571757400157237,4.4804209189822757,8.8225067496639795,9.2556303760324763,9.3450467546559626,9.6419971375370448,10.38017430295044,10.630657851555307,10.794944381406934,10.917405399250065,11.386829337007596,11.447725135203934,11.505296830488392,11.559748150652311,11.614328652102328,11.65540473194703,11.693252916972629,11.728800198353055,11.762327798855987,11.80723342741655,11.84845446389777,11.88641025285556,8.24312030296079,7.021947249170573,7.0456538792619305,7.0681406182682798,7.0894891241381588,7.091796777575758,7.0941291493667906,7.0964868746073995,7.098870614512677,7.111455020733553,7.1237441177209782,7.1357454817551655,7.1474664782324631,7.1582542438013945,7.1688172501716494,7.1791603982469967,7.1884374693142963,7.1884374693142963,7.1884374693142963,7.1884374693142963,7.1884374693142963,7.1884374693142963,7.1884374693142945,7.1884374693142945,7.1884374693142945,7.1884374693142945,7.1884374693142945,7.1884374693142945,7.1884374693142945,7.1884374693142945,7.1884374693142945,{"$f":"SUM(BW410:BW411)","v":7.1884374693142945},7.1884374693142945,7.1884374693142945,7.1884374693142936,7.1884374693142936,7.1884374693142936,7.1884374693142936,7.1884374693142918,7.1884374693142918,7.1884374693142918,7.1884374693142918,7.1884374693142918,7.188437469314291,7.188437469314291,7.188437469314291,7.1884374693142892,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142874,7.1884374693142892,7.1884374693142892,7.1884374693142892,7.1884374693142892,7.188437469314291,7.188437469314291,7.188437469314291,7.1884374693142918,7.1884374693142918,7.1884374693142918,7.1884374693142918,7.1884374693142918,7.1884374693142918,0.4635799275704437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI410:EI411)","v":0},{"$f":"SUM(EJ410:EJ411)","v":0},{"$f":"SUM(EK410:EK411)","v":0}]
[]
[]
[null,null,"Payables ","AUD M",null,{"$f":"'Inputs - 2'!F233","v":0.2},null,null,null,{"$f":"$F$415*J$198","v":3.0306646585599997},{"$f":"$F$415*K$198","v":3.0306646585600001},3.5718547761600004,3.5718547761600004,0,0,0,0,0,0,0,8.4009946200215744,8.9143514800314474,8.9608418379645514,17.645013499327959,18.511260752064953,18.690093509311925,19.28399427507409,20.76034860590088,21.261315703110615,21.589888762813867,21.834810798500129,22.773658674015191,22.895450270407867,23.010593660976784,23.119496301304622,23.228657304204656,23.31080946389406,23.386505833945257,23.457600396706109,23.524655597711973,23.6144668548331,23.69690892779554,23.77282050571112,16.48624060592158,14.043894498341146,14.091307758523861,14.13628123653656,14.178978248276318,14.183593555151516,14.188258298733581,14.192973749214799,14.197741229025354,14.222910041467106,14.247488235441956,14.271490963510331,14.294932956464926,14.316508487602789,14.337634500343299,14.358320796493993,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,{"$f":"$F$415*BW$198","v":14.376874938628589},14.376874938628589,14.376874938628589,14.376874938628587,14.376874938628587,14.376874938628587,14.376874938628587,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628582,14.376874938628582,14.376874938628582,14.376874938628578,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628578,14.376874938628578,14.376874938628578,14.376874938628578,14.376874938628582,14.376874938628582,14.376874938628582,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,0.92715985514088739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$415*EI$198","v":0},0,0]
[null,null,"Current Liabilitues","AUD M",null,null,null,null,null,{"$f":"SUM(J415)","v":3.0306646585599997},{"$f":"SUM(K415)","v":3.0306646585600001},3.5718547761600004,3.5718547761600004,0,0,0,0,0,0,0,8.4009946200215744,8.9143514800314474,8.9608418379645514,17.645013499327959,18.511260752064953,18.690093509311925,19.28399427507409,20.76034860590088,21.261315703110615,21.589888762813867,21.834810798500129,22.773658674015191,22.895450270407867,23.010593660976784,23.119496301304622,23.228657304204656,23.31080946389406,23.386505833945257,23.457600396706109,23.524655597711973,23.6144668548331,23.69690892779554,23.77282050571112,16.48624060592158,14.043894498341146,14.091307758523861,14.13628123653656,14.178978248276318,14.183593555151516,14.188258298733581,14.192973749214799,14.197741229025354,14.222910041467106,14.247488235441956,14.271490963510331,14.294932956464926,14.316508487602789,14.337634500343299,14.358320796493993,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628593,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,14.376874938628589,{"$f":"SUM(BW415)","v":14.376874938628589},14.376874938628589,14.376874938628589,14.376874938628587,14.376874938628587,14.376874938628587,14.376874938628587,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628582,14.376874938628582,14.376874938628582,14.376874938628578,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628575,14.376874938628578,14.376874938628578,14.376874938628578,14.376874938628578,14.376874938628582,14.376874938628582,14.376874938628582,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,14.376874938628584,0.92715985514088739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI415)","v":0},{"$f":"SUM(EJ415)","v":0},{"$f":"SUM(EK415)","v":0}]
[]
[]
[null,null,"Net working capital movements (excl. inventories)"]
[]
[null,null,"Net Working Capital ",null,null,null,null,null,null,{"$f":"J412-J416","v":-1.5153323292799998},{"$f":"K412-K416","v":-1.5153323292800001},-1.7859273880800002,-1.7859273880800002,0,0,0,0,0,0,0,-4.2004973100107872,-4.4571757400157237,-4.4804209189822757,-8.8225067496639795,-9.2556303760324763,-9.3450467546559626,-9.6419971375370448,-10.38017430295044,-10.630657851555307,-10.794944381406934,-10.917405399250065,-11.386829337007596,-11.447725135203934,-11.505296830488392,-11.559748150652311,-11.614328652102328,-11.65540473194703,-11.693252916972629,-11.728800198353055,-11.762327798855987,-11.80723342741655,-11.84845446389777,-11.88641025285556,-8.24312030296079,-7.021947249170573,-7.0456538792619305,-7.0681406182682798,-7.0894891241381588,-7.091796777575758,-7.0941291493667906,-7.0964868746073995,-7.098870614512677,-7.111455020733553,-7.1237441177209782,-7.1357454817551655,-7.1474664782324631,-7.1582542438013945,-7.1688172501716494,-7.1791603982469967,-7.1884374693142963,-7.1884374693142963,-7.1884374693142963,-7.1884374693142963,-7.1884374693142963,-7.1884374693142963,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,-7.1884374693142945,{"$f":"BW412-BW416","v":-7.1884374693142945},-7.1884374693142945,-7.1884374693142945,-7.1884374693142936,-7.1884374693142936,-7.1884374693142936,-7.1884374693142936,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-7.188437469314291,-7.188437469314291,-7.188437469314291,-7.1884374693142892,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142874,-7.1884374693142892,-7.1884374693142892,-7.1884374693142892,-7.1884374693142892,-7.188437469314291,-7.188437469314291,-7.188437469314291,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-7.1884374693142918,-0.4635799275704437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI412-EI416","v":0},{"$f":"EJ412-EJ416","v":0},{"$f":"EK412-EK416","v":0}]
[null,null,"Change in Networking Capital ",null,null,null,null,null,null,null,{"$f":"K421-J421","v":0},{"$f":"L421-K421","v":-0.27059505880000012},0,1.7859273880800002,0,0,0,0,0,0,-4.2004973100107872,-0.25667843000493651,-2.3245178966551983E-2,-4.3420858306817038,-0.43312362636849677,-8.9416378623486281E-2,-0.29695038288108222,-0.73817716541339529,-0.25048354860486732,-0.16428652985162628,-0.1224610178431309,-0.46942393775753111,-6.0895798196337836E-2,-5.7571695284458713E-2,-5.4451320163918737E-2,-5.4580501450017138E-2,-4.1076079844701852E-2,-3.7848185025598724E-2,-3.5547281380425844E-2,-3.3527600502932131E-2,-4.4905628560563571E-2,-4.1221036481219997E-2,-3.7955788957789949E-2,3.6432899498947702,1.221173053790217,-2.3706630091357539E-2,-2.2486739006349232E-2,-2.134850586987902E-2,-2.3076534375991997E-3,-2.332371791032628E-3,-2.3577252406088434E-3,-2.3837399052775154E-3,-1.2584406220875977E-2,-1.2289096987425197E-2,-1.200136403418739E-2,-1.1720996477297518E-2,-1.0787765568931462E-2,-1.0563006370254868E-2,-1.0343148075347308E-2,-9.2770710672995804E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX421-BW421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7248575417438481,0.4635799275704437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ421-EI421","v":0},{"$f":"EK421-EJ421","v":0}]
[]
[null,null,"Restoration expenses"]
[]
[null,null,"LHM "]
[]
[null,null,"Key timing stages"]
[null,null,null,null,"Total ","Quaterly"]
[null,null,"Restoration payment flag","[0,1]",{"$f":"'Inputs - 2'!E41","v":65},{"$f":"E430/I430","v":9.2857142857142865},null,null,{"$f":"SUM(J430:EK430)","v":7},{"$f":"J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB12","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Start","Duration","End"]
[null,null,"Fund allowance flag","[0,1]",{"$f":"EOMONTH(G432,-F432*Months_Qtr)+1","v":"2042-11-01"},{"$f":"'Inputs - 2'!E42","v":8},{"$f":"E11","v":"2044-10-31"},null,{"$f":"SUM(J432:EK432)","v":7},{"$f":"IF(AND(J$4>=$E432,J$5<=$G432),1,0)","v":0},{"$f":"IF(AND(K$4>=$E432,K$5<=$G432),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW$4>=$E432,BW$5<=$G432),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$4>=$E432,EI$5<=$G432),1,0)","v":0},{"$f":"IF(AND(EJ$4>=$E432,EJ$5<=$G432),1,0)","v":0},{"$f":"IF(AND(EK$4>=$E432,EK$5<=$G432),1,0)","v":0}]
[]
[null,null,"Restoration reserve account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I438","v":0},{"$f":"J438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB438","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BM438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS438","v":0},0,0,0,0,0,0,0,0,0,0,9.2857142857142865,18.571428571428573,27.857142857142861,37.142857142857146,46.428571428571431,55.714285714285715,65,65,55.714285714285715,46.428571428571431,37.142857142857146,27.857142857142861,18.571428571428577,9.28571428571429,0,0,0,0,0,0,0,{"$f":"DY438","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fund allowances","AUD M",{"$f":"E430/I432","v":9.2857142857142865},null,null,null,{"$f":"SUM(J436:EK436)","v":65},{"$f":"$E436*J432","v":0},{"$f":"$E436*K432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E436*BN432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E436*DZ432","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Restoration expenses","AUD M",null,null,null,null,{"$f":"SUM(J437:EK437)","v":-65},{"$f":"-J430*$F430","v":0},{"$f":"-K430*$F430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BN430*$F430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.2857142857142865,-9.2857142857142865,-9.2857142857142865,-9.2857142857142865,-9.2857142857142865,-9.2857142857142865,-9.2857142857142865,0,0,0,0,0,0,0,{"$f":"-DZ430*$F430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J435:J437)","v":0},{"$f":"SUM(K435:K437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE435:BE437)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BN435:BN437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2857142857142865,18.571428571428573,27.857142857142861,37.142857142857146,46.428571428571431,55.714285714285715,65,65,55.714285714285715,46.428571428571431,37.142857142857146,27.857142857142861,18.571428571428577,9.28571428571429,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ435:DZ437)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounting treatment"]
[null,null,"Cash flows","AUD M",null,null,null,null,{"$f":"SUM(J441:EK441)","v":65},{"$f":"-J437","v":0},{"$f":"-K437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BN437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,9.2857142857142865,0,0,0,0,0,0,0,{"$f":"-DZ437","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax discount rate","AUD M",null,null,null,null,null,{"$f":"Timing!J70","v":7.0000000000000007E-2},{"$f":"Timing!K70","v":7.0000000000000007E-2},{"$f":"Timing!L70","v":7.0000000000000007E-2},{"$f":"Timing!M70","v":7.0000000000000007E-2},{"$f":"Timing!N70","v":7.0000000000000007E-2},{"$f":"Timing!O70","v":7.0000000000000007E-2},{"$f":"Timing!P70","v":7.0000000000000007E-2},{"$f":"Timing!Q70","v":7.0000000000000007E-2},{"$f":"Timing!R70","v":7.0000000000000007E-2},{"$f":"Timing!S70","v":7.0000000000000007E-2},{"$f":"Timing!T70","v":7.0000000000000007E-2},{"$f":"Timing!U70","v":7.0000000000000007E-2},{"$f":"Timing!V70","v":7.0000000000000007E-2},{"$f":"Timing!W70","v":7.0000000000000007E-2},{"$f":"Timing!X70","v":7.0000000000000007E-2},{"$f":"Timing!Y70","v":7.0000000000000007E-2},{"$f":"Timing!Z70","v":7.0000000000000007E-2},{"$f":"Timing!AA70","v":7.0000000000000007E-2},{"$f":"Timing!AB70","v":7.0000000000000007E-2},{"$f":"Timing!AC70","v":7.0000000000000007E-2},{"$f":"Timing!AD70","v":7.0000000000000007E-2},{"$f":"Timing!AE70","v":7.0000000000000007E-2},{"$f":"Timing!AF70","v":7.0000000000000007E-2},{"$f":"Timing!AG70","v":7.0000000000000007E-2},{"$f":"Timing!AH70","v":7.0000000000000007E-2},{"$f":"Timing!AI70","v":7.0000000000000007E-2},{"$f":"Timing!AJ70","v":7.0000000000000007E-2},{"$f":"Timing!AK70","v":7.0000000000000007E-2},{"$f":"Timing!AL70","v":7.0000000000000007E-2},{"$f":"Timing!AM70","v":7.0000000000000007E-2},{"$f":"Timing!AN70","v":7.0000000000000007E-2},{"$f":"Timing!AO70","v":7.0000000000000007E-2},{"$f":"Timing!AP70","v":7.0000000000000007E-2},{"$f":"Timing!AQ70","v":7.0000000000000007E-2},{"$f":"Timing!AR70","v":7.0000000000000007E-2},{"$f":"Timing!AS70","v":7.0000000000000007E-2},{"$f":"Timing!AT70","v":7.0000000000000007E-2},{"$f":"Timing!AU70","v":7.0000000000000007E-2},{"$f":"Timing!AV70","v":7.0000000000000007E-2},{"$f":"Timing!AW70","v":7.0000000000000007E-2},{"$f":"Timing!AX70","v":7.0000000000000007E-2},{"$f":"Timing!AY70","v":7.0000000000000007E-2},{"$f":"Timing!AZ70","v":7.0000000000000007E-2},{"$f":"Timing!BA70","v":7.0000000000000007E-2},{"$f":"Timing!BB70","v":7.0000000000000007E-2},{"$f":"Timing!BC70","v":7.0000000000000007E-2},{"$f":"Timing!BD70","v":7.0000000000000007E-2},{"$f":"Timing!BE70","v":7.0000000000000007E-2},{"$f":"Timing!BF70","v":7.0000000000000007E-2},{"$f":"Timing!BG70","v":7.0000000000000007E-2},{"$f":"Timing!BH70","v":7.0000000000000007E-2},{"$f":"Timing!BI70","v":7.0000000000000007E-2},{"$f":"Timing!BJ70","v":7.0000000000000007E-2},{"$f":"Timing!BK70","v":7.0000000000000007E-2},{"$f":"Timing!BL70","v":7.0000000000000007E-2},{"$f":"Timing!BM70","v":7.0000000000000007E-2},{"$f":"Timing!BN70","v":7.0000000000000007E-2},{"$f":"Timing!BO70","v":7.0000000000000007E-2},{"$f":"Timing!BP70","v":7.0000000000000007E-2},{"$f":"Timing!BQ70","v":7.0000000000000007E-2},{"$f":"Timing!BR70","v":7.0000000000000007E-2},{"$f":"Timing!BS70","v":7.0000000000000007E-2},{"$f":"Timing!BT70","v":7.0000000000000007E-2},{"$f":"Timing!BU70","v":7.0000000000000007E-2},{"$f":"Timing!BV70","v":7.0000000000000007E-2},{"$f":"Timing!BW70","v":7.0000000000000007E-2},{"$f":"Timing!BX70","v":7.0000000000000007E-2},{"$f":"Timing!BY70","v":7.0000000000000007E-2},{"$f":"Timing!BZ70","v":7.0000000000000007E-2},{"$f":"Timing!CA70","v":7.0000000000000007E-2},{"$f":"Timing!CB70","v":7.0000000000000007E-2},{"$f":"Timing!CC70","v":7.0000000000000007E-2},{"$f":"Timing!CD70","v":7.0000000000000007E-2},{"$f":"Timing!CE70","v":7.0000000000000007E-2},{"$f":"Timing!CF70","v":7.0000000000000007E-2},{"$f":"Timing!CG70","v":7.0000000000000007E-2},{"$f":"Timing!CH70","v":7.0000000000000007E-2},{"$f":"Timing!CI70","v":7.0000000000000007E-2},{"$f":"Timing!CJ70","v":7.0000000000000007E-2},{"$f":"Timing!CK70","v":7.0000000000000007E-2},{"$f":"Timing!CL70","v":7.0000000000000007E-2},{"$f":"Timing!CM70","v":7.0000000000000007E-2},{"$f":"Timing!CN70","v":7.0000000000000007E-2},{"$f":"Timing!CO70","v":7.0000000000000007E-2},{"$f":"Timing!CP70","v":7.0000000000000007E-2},{"$f":"Timing!CQ70","v":7.0000000000000007E-2},{"$f":"Timing!CR70","v":7.0000000000000007E-2},{"$f":"Timing!CS70","v":7.0000000000000007E-2},{"$f":"Timing!CT70","v":7.0000000000000007E-2},{"$f":"Timing!CU70","v":7.0000000000000007E-2},{"$f":"Timing!CV70","v":7.0000000000000007E-2},{"$f":"Timing!CW70","v":7.0000000000000007E-2},{"$f":"Timing!CX70","v":7.0000000000000007E-2},{"$f":"Timing!CY70","v":7.0000000000000007E-2},{"$f":"Timing!CZ70","v":7.0000000000000007E-2},{"$f":"Timing!DA70","v":7.0000000000000007E-2},{"$f":"Timing!DB70","v":7.0000000000000007E-2},{"$f":"Timing!DC70","v":7.0000000000000007E-2},{"$f":"Timing!DD70","v":7.0000000000000007E-2},{"$f":"Timing!DE70","v":7.0000000000000007E-2},{"$f":"Timing!DF70","v":7.0000000000000007E-2},{"$f":"Timing!DG70","v":7.0000000000000007E-2},{"$f":"Timing!DH70","v":7.0000000000000007E-2},{"$f":"Timing!DI70","v":7.0000000000000007E-2},{"$f":"Timing!DJ70","v":7.0000000000000007E-2},{"$f":"Timing!DK70","v":7.0000000000000007E-2},{"$f":"Timing!DL70","v":7.0000000000000007E-2},{"$f":"Timing!DM70","v":7.0000000000000007E-2},{"$f":"Timing!DN70","v":7.0000000000000007E-2},{"$f":"Timing!DO70","v":7.0000000000000007E-2},{"$f":"Timing!DP70","v":7.0000000000000007E-2},{"$f":"Timing!DQ70","v":7.0000000000000007E-2},{"$f":"Timing!DR70","v":7.0000000000000007E-2},{"$f":"Timing!DS70","v":7.0000000000000007E-2},{"$f":"Timing!DT70","v":7.0000000000000007E-2},{"$f":"Timing!DU70","v":7.0000000000000007E-2},{"$f":"Timing!DV70","v":7.0000000000000007E-2},{"$f":"Timing!DW70","v":7.0000000000000007E-2},{"$f":"Timing!DX70","v":7.0000000000000007E-2},{"$f":"Timing!DY70","v":7.0000000000000007E-2},{"$f":"Timing!DZ70","v":7.0000000000000007E-2},{"$f":"Timing!EA70","v":7.0000000000000007E-2},{"$f":"Timing!EB70","v":7.0000000000000007E-2},{"$f":"Timing!EC70","v":7.0000000000000007E-2},{"$f":"Timing!ED70","v":7.0000000000000007E-2},{"$f":"Timing!EE70","v":7.0000000000000007E-2},{"$f":"Timing!EF70","v":7.0000000000000007E-2},{"$f":"Timing!EG70","v":7.0000000000000007E-2},{"$f":"Timing!EH70","v":7.0000000000000007E-2},{"$f":"Timing!EI70","v":7.0000000000000007E-2},{"$f":"Timing!EJ70","v":7.0000000000000007E-2},{"$f":"Timing!EK70","v":7.0000000000000007E-2}]
[null,null,"Restoration provision","AUD M",null,null,null,null,null,{"$f":"(K443+K441)/(1+K442)","v":4.1119721566151561E-2},{"$f":"(L443+L441)/(1+L442)","v":4.3998102075782169E-2},4.7077969221086924E-2,5.037342706656301E-2,5.3899566961222424E-2,5.7672536648507994E-2,6.1709614213903558E-2,6.6029287208876811E-2,7.0651337313498194E-2,7.5596930925443076E-2,8.0888716090224091E-2,8.6550926216539786E-2,9.2609491051697579E-2,9.9092155425316422E-2,0.10602860630508858,0.11345060874644479,0.12139215135869594,0.12988960195380467,0.138981874090571,0.14871060527691099,0.15912034764629476,0.17025877198153541,0.1821768860202429,0.19492926804165991,0.20857431680457611,0.22317451898089646,0.23879673530955922,0.25551250678122839,0.2733983822559144,0.2925362690138284,0.31301380784479643,0.3349247743939322,0.35836950860150746,0.38345537420361298,0.41029725039786591,0.43901805792571658,0.46974932198051678,0.50263177451915297,0.53781599873549368,0.5754631186469783,0.61574553695226686,0.65884772453892559,0.70496706525665043,0.75431475982461604,0.80711679301233918,0.86361496852320296,0.92406801631982727,0.98875277746221524,1.0579654718845704,1.1320230549164902,1.2112646687606445,1.2960531955738896,1.386776919264062,1.4838513036125465,1.5877208948654249,1.6988613575060048,1.8177816525314252,1.9450263682086251,2.0811782139832289,2.2268606889620552,2.3827409371893991,2.5495328027926569,2.7280000989881432,2.9189601059173134,3.1232873133315255,{"$f":"(BX443+BX441)/(1+BX442)","v":3.3419174252647323},3.5758516450332638,3.8261612601855925,4.0939925483985844,4.3805720267864858,4.6872120686615402,5.0153169134678484,5.3663890974105977,5.7420363342293399,6.1439788776253943,6.5740573990591722,7.0342414169933143,7.5266383161828472,8.053502998315647,8.6172482081977435,9.2204555827715868,9.8658874735655981,10.556499596715192,11.295454568485255,12.086136388279224,12.932165935458769,13.837417550940884,14.806036779506748,15.84245935407222,16.951431508857276,18.138031714477286,19.407693934490698,20.766232509905048,22.219868785598404,23.775259600590292,25.439527772631614,27.220294716715827,29.125715346885936,31.164515421167955,33.346031500649715,35.6802537056952,38.177871465093865,40.850322467650436,43.709845040385972,46.769534193212991,50.0434015867379,44.260725412095269,38.073261905227653,31.452675952879304,24.368648983866571,16.788740127022947,8.678237650200268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ443+EJ441)/(1+EJ442)","v":0},{"$f":"(EK443+EK441)/(1+EK442)","v":0},{"$f":"(EL443+EL441)/(1+EL442)","v":0}]
[null,null,"Initial restoration provistion","AUD M",{"$f":"D11-1","v":"2021-03-31"},null,null,null,{"$f":"SUM(J444:EK444)","v":8.0888716090224091E-2},{"$f":"IF(J5=$E444,J443,0)","v":0},0,0,0,0,0,0,0,0,0,8.0888716090224091E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP5=$E444,AP443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV5=$E444,BV443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB5=$E444,DB443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH5=$E444,EH443,0)","v":0},0,0,0]
[null,null,"Rolled forward restoration provision","AUD M",null,null,null,null,null,{"$f":"J443*MAX(J11,J12,J7)","v":4.1119721566151561E-2},4.3998102075782169E-2,4.7077969221086924E-2,5.037342706656301E-2,0,0,0,0,0,0,0,8.6550926216539786E-2,9.2609491051697579E-2,9.9092155425316422E-2,0.10602860630508858,0.11345060874644479,0.12139215135869594,0.12988960195380467,0.138981874090571,0.14871060527691099,0.15912034764629476,0.17025877198153541,0.1821768860202429,0.19492926804165991,0.20857431680457611,0.22317451898089646,0.23879673530955922,0.25551250678122839,0.2733983822559144,0.2925362690138284,0.31301380784479643,0.3349247743939322,{"$f":"AP443*MAX(AP11,AP12,AP7)","v":0.35836950860150746},0.38345537420361298,0.41029725039786591,0.43901805792571658,0.46974932198051678,0.50263177451915297,0.53781599873549368,0.5754631186469783,0.61574553695226686,0.65884772453892559,0.70496706525665043,0.75431475982461604,0.80711679301233918,0.86361496852320296,0.92406801631982727,0.98875277746221524,1.0579654718845704,1.1320230549164902,1.2112646687606445,1.2960531955738896,1.386776919264062,1.4838513036125465,1.5877208948654249,1.6988613575060048,1.8177816525314252,1.9450263682086251,2.0811782139832289,2.2268606889620552,2.3827409371893991,2.5495328027926569,2.7280000989881432,2.9189601059173134,{"$f":"BV443*MAX(BV11,BV12,BV7)","v":3.1232873133315255},3.3419174252647323,3.5758516450332638,3.8261612601855925,4.0939925483985844,4.3805720267864858,4.6872120686615402,5.0153169134678484,5.3663890974105977,5.7420363342293399,6.1439788776253943,6.5740573990591722,7.0342414169933143,7.5266383161828472,8.053502998315647,8.6172482081977435,9.2204555827715868,9.8658874735655981,10.556499596715192,11.295454568485255,12.086136388279224,12.932165935458769,13.837417550940884,14.806036779506748,15.84245935407222,16.951431508857276,18.138031714477286,19.407693934490698,20.766232509905048,22.219868785598404,23.775259600590292,25.439527772631614,{"$f":"DB443*MAX(DB11,DB12,DB7)","v":27.220294716715827},29.125715346885936,31.164515421167955,33.346031500649715,35.6802537056952,38.177871465093865,40.850322467650436,43.709845040385972,46.769534193212991,0,44.260725412095269,38.073261905227653,31.452675952879304,24.368648983866571,16.788740127022947,8.678237650200268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reported restoration provision","AUD M",null,null,null,null,null,{"$f":"J444+J445","v":4.1119721566151561E-2},{"$f":"K444+K445","v":4.3998102075782169E-2},4.7077969221086924E-2,5.037342706656301E-2,0,0,0,0,0,0,8.0888716090224091E-2,8.6550926216539786E-2,9.2609491051697579E-2,9.9092155425316422E-2,0.10602860630508858,0.11345060874644479,0.12139215135869594,0.12988960195380467,0.138981874090571,0.14871060527691099,0.15912034764629476,0.17025877198153541,0.1821768860202429,0.19492926804165991,0.20857431680457611,0.22317451898089646,0.23879673530955922,0.25551250678122839,0.2733983822559144,0.2925362690138284,0.31301380784479643,0.3349247743939322,0.35836950860150746,0.38345537420361298,0.41029725039786591,0.43901805792571658,0.46974932198051678,0.50263177451915297,0.53781599873549368,0.5754631186469783,0.61574553695226686,0.65884772453892559,0.70496706525665043,0.75431475982461604,0.80711679301233918,0.86361496852320296,0.92406801631982727,0.98875277746221524,1.0579654718845704,1.1320230549164902,1.2112646687606445,1.2960531955738896,1.386776919264062,1.4838513036125465,1.5877208948654249,1.6988613575060048,{"$f":"BN444+BN445","v":1.8177816525314252},1.9450263682086251,2.0811782139832289,2.2268606889620552,2.3827409371893991,2.5495328027926569,2.7280000989881432,2.9189601059173134,3.1232873133315255,3.3419174252647323,3.5758516450332638,3.8261612601855925,4.0939925483985844,4.3805720267864858,4.6872120686615402,5.0153169134678484,5.3663890974105977,5.7420363342293399,6.1439788776253943,6.5740573990591722,7.0342414169933143,7.5266383161828472,8.053502998315647,8.6172482081977435,9.2204555827715868,9.8658874735655981,10.556499596715192,11.295454568485255,12.086136388279224,12.932165935458769,13.837417550940884,14.806036779506748,15.84245935407222,16.951431508857276,18.138031714477286,19.407693934490698,20.766232509905048,22.219868785598404,23.775259600590292,25.439527772631614,27.220294716715827,29.125715346885936,31.164515421167955,33.346031500649715,35.6802537056952,38.177871465093865,40.850322467650436,43.709845040385972,46.769534193212991,0,44.260725412095269,38.073261905227653,31.452675952879304,24.368648983866571,16.788740127022947,8.678237650200268,0,0,0,0,0,0,0,0,{"$f":"DZ444+DZ445","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rollforward of decommissioning provision","AUD M",null,null,null,null,{"$f":"SUM(J447:EK447)","v":61.428853018233141},{"$f":"I446*J442","v":0},{"$f":"J446*K442","v":2.8783805096306097E-3},3.0798671453047522E-3,3.2954578454760849E-3,3.526139894659411E-3,0,0,0,0,0,0,5.6622101263156871E-3,6.0585648351577856E-3,6.4826643736188311E-3,6.9364508797721504E-3,7.4220024413562012E-3,7.9415426122511363E-3,8.4974505951087159E-3,9.0922721367663276E-3,9.7287311863399704E-3,1.040974236938377E-2,1.1138424335240635E-2,1.191811403870748E-2,1.2752382021417005E-2,1.3645048762916195E-2,1.4600202176320329E-2,1.5622216328662755E-2,1.6715771471669146E-2,1.7885875474685987E-2,1.9137886757914009E-2,2.0477538830967989E-2,2.1910966549135751E-2,2.3444734207575257E-2,2.5085865602105524E-2,2.684187619425291E-2,2.8720807527850615E-2,3.0731264054800162E-2,3.2882452538636177E-2,3.5184224216340709E-2,3.7647119911484561E-2,4.0282418305288482E-2,4.3102187586658687E-2,4.6119340717724798E-2,4.9347694567965533E-2,5.2802033187723127E-2,5.6498175510863745E-2,6.0453047796624214E-2,6.4684761142387914E-2,6.9212694422355073E-2,7.4057583031919935E-2,7.9241613844154318E-2,8.4788526813245127E-2,9.0723723690172287E-2,9.7074384348484352E-2,0.10386959125287826,0.11114046264057975,{"$f":"BM446*BN442","v":0.11892029502542034},0.12724471567719978,0.13615184577460376,0.14568247497882603,0.15588024822734389,0.16679186560325795,0.17846729619548601,0.19096000692917003,0.20432720741421195,0.21863011193320681,0.23393421976853129,0.25030961515232847,0.26783128821299151,0.28657947838790093,0.30664004187505406,0.32810484480630786,0.35107218394274942,0.37564723681874185,0.40194254339605384,0.43007852143377762,0.4601840179341421,0.49239689918953206,0.52686468213279936,0.56374520988209531,0.6032073745738421,0.64543189079401109,0.69061212314959197,0.73895497177006353,0.7906818197939679,0.8460295471795457,0.90525161548211397,0.96861922856586202,{"$f":"CS446*CT442","v":1.0364225745654725},1.1089721547850555,1.1866002056200093,1.2696622200134102,1.3585385754143491,1.4536362756933536,1.5553908149918885,1.6642681720413206,1.7807669440842131,1.905420630170108,2.0388000742820158,2.181516079481757,2.3342222050454802,2.4976177593986644,2.6724510025565706,2.8595225727355307,3.0596891528270183,3.2738673935249096,0,3.0982507788466691,2.6651283333659359,2.2016873167015514,1.7058054288706601,1.1752118088916064,0.60747663551401887,0,0,0,0,0,0,0,{"$f":"DY446*DZ442","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(I444+I447-I441,Rounding_Tolerance)","v":-3.4902600000000001}]
[]
[]
[null,null,"KM"]
[]
[null,null,null,null,"Total ","Quaterly"]
[null,null,"Restoration payment flag","[0,1]",{"$f":"'Inputs - 2'!E57","v":55},{"$f":"E454/I454","v":18.333333333333332},null,null,{"$f":"SUM(J454:EK454)","v":3},{"$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,{"$f":"AP17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"DB17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Start","Duration","End"]
[null,null,"Fund allowance flag","[0,1]",{"$f":"EOMONTH(G456,-F456*Months_Qtr)+1","v":"2029-02-01"},{"$f":"'Inputs - 2'!E58","v":4},{"$f":"E16","v":"2030-01-31"},null,{"$f":"SUM(J456:EK456)","v":3},{"$f":"IF(AND(J$4>=$E456,J$5<=$G456),1,0)","v":0},{"$f":"IF(AND(K$4>=$E456,K$5<=$G456),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BW$4>=$E456,BW$5<=$G456),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(EI$4>=$E456,EI$5<=$G456),1,0)","v":0},{"$f":"IF(AND(EJ$4>=$E456,EJ$5<=$G456),1,0)","v":0},{"$f":"IF(AND(EK$4>=$E456,EK$5<=$G456),1,0)","v":0}]
[]
[null,null,"Restoration reserve account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO462","v":0},0,0,0,0,0,0,0,0,0,0,0,18.333333333333332,36.666666666666664,55,55,36.666666666666671,18.333333333333339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fund allowances","AUD M",{"$f":"E454/I456","v":18.333333333333332},null,null,null,{"$f":"SUM(J460:EK460)","v":55},{"$f":"$E460*J456","v":0},{"$f":"$E460*K456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.333333333333332,18.333333333333332,18.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E460*BW456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E460*EI456","v":0},{"$f":"$E460*EJ456","v":0},{"$f":"$E460*EK456","v":0}]
[null,null,"Restoration expenses","AUD M",null,null,null,null,{"$f":"SUM(J461:EK461)","v":-55},{"$f":"-J454*$F454","v":0},{"$f":"-K454*$F454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18.333333333333332,-18.333333333333332,-18.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW454*$F454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI454*$F454","v":0},{"$f":"-EJ454*$F454","v":0},{"$f":"-EK454*$F454","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J459:J461)","v":0},{"$f":"SUM(K459:K461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.333333333333332,36.666666666666664,55,55,{"$f":"SUM(BE459:BE461)","v":36.666666666666671},{"$f":"SUM(BF459:BF461)","v":18.333333333333339},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DR459:DR461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounting treatment"]
[null,null,"Cash flows","AUD M",null,null,null,null,{"$f":"SUM(J465:EK465)","v":55},{"$f":"-J461","v":0},{"$f":"-K461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.333333333333332,18.333333333333332,18.333333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI461","v":0},{"$f":"-EJ461","v":0},{"$f":"-EK461","v":0}]
[null,null,"Pre-tax discount rate","AUD M",null,null,null,null,null,{"$f":"Timing!J70","v":7.0000000000000007E-2},{"$f":"Timing!K70","v":7.0000000000000007E-2},{"$f":"Timing!L70","v":7.0000000000000007E-2},{"$f":"Timing!M70","v":7.0000000000000007E-2},{"$f":"Timing!N70","v":7.0000000000000007E-2},{"$f":"Timing!O70","v":7.0000000000000007E-2},{"$f":"Timing!P70","v":7.0000000000000007E-2},{"$f":"Timing!Q70","v":7.0000000000000007E-2},{"$f":"Timing!R70","v":7.0000000000000007E-2},{"$f":"Timing!S70","v":7.0000000000000007E-2},{"$f":"Timing!T70","v":7.0000000000000007E-2},{"$f":"Timing!U70","v":7.0000000000000007E-2},{"$f":"Timing!V70","v":7.0000000000000007E-2},{"$f":"Timing!W70","v":7.0000000000000007E-2},{"$f":"Timing!X70","v":7.0000000000000007E-2},{"$f":"Timing!Y70","v":7.0000000000000007E-2},{"$f":"Timing!Z70","v":7.0000000000000007E-2},{"$f":"Timing!AA70","v":7.0000000000000007E-2},{"$f":"Timing!AB70","v":7.0000000000000007E-2},{"$f":"Timing!AC70","v":7.0000000000000007E-2},{"$f":"Timing!AD70","v":7.0000000000000007E-2},{"$f":"Timing!AE70","v":7.0000000000000007E-2},{"$f":"Timing!AF70","v":7.0000000000000007E-2},{"$f":"Timing!AG70","v":7.0000000000000007E-2},{"$f":"Timing!AH70","v":7.0000000000000007E-2},{"$f":"Timing!AI70","v":7.0000000000000007E-2},{"$f":"Timing!AJ70","v":7.0000000000000007E-2},{"$f":"Timing!AK70","v":7.0000000000000007E-2},{"$f":"Timing!AL70","v":7.0000000000000007E-2},{"$f":"Timing!AM70","v":7.0000000000000007E-2},{"$f":"Timing!AN70","v":7.0000000000000007E-2},{"$f":"Timing!AO70","v":7.0000000000000007E-2},{"$f":"Timing!AP70","v":7.0000000000000007E-2},{"$f":"Timing!AQ70","v":7.0000000000000007E-2},{"$f":"Timing!AR70","v":7.0000000000000007E-2},{"$f":"Timing!AS70","v":7.0000000000000007E-2},{"$f":"Timing!AT70","v":7.0000000000000007E-2},{"$f":"Timing!AU70","v":7.0000000000000007E-2},{"$f":"Timing!AV70","v":7.0000000000000007E-2},{"$f":"Timing!AW70","v":7.0000000000000007E-2},{"$f":"Timing!AX70","v":7.0000000000000007E-2},{"$f":"Timing!AY70","v":7.0000000000000007E-2},{"$f":"Timing!AZ70","v":7.0000000000000007E-2},{"$f":"Timing!BA70","v":7.0000000000000007E-2},{"$f":"Timing!BB70","v":7.0000000000000007E-2},{"$f":"Timing!BC70","v":7.0000000000000007E-2},{"$f":"Timing!BD70","v":7.0000000000000007E-2},{"$f":"Timing!BE70","v":7.0000000000000007E-2},{"$f":"Timing!BF70","v":7.0000000000000007E-2},{"$f":"Timing!BG70","v":7.0000000000000007E-2},{"$f":"Timing!BH70","v":7.0000000000000007E-2},{"$f":"Timing!BI70","v":7.0000000000000007E-2},{"$f":"Timing!BJ70","v":7.0000000000000007E-2},{"$f":"Timing!BK70","v":7.0000000000000007E-2},{"$f":"Timing!BL70","v":7.0000000000000007E-2},{"$f":"Timing!BM70","v":7.0000000000000007E-2},{"$f":"Timing!BN70","v":7.0000000000000007E-2},{"$f":"Timing!BO70","v":7.0000000000000007E-2},{"$f":"Timing!BP70","v":7.0000000000000007E-2},{"$f":"Timing!BQ70","v":7.0000000000000007E-2},{"$f":"Timing!BR70","v":7.0000000000000007E-2},{"$f":"Timing!BS70","v":7.0000000000000007E-2},{"$f":"Timing!BT70","v":7.0000000000000007E-2},{"$f":"Timing!BU70","v":7.0000000000000007E-2},{"$f":"Timing!BV70","v":7.0000000000000007E-2},{"$f":"Timing!BW70","v":7.0000000000000007E-2},{"$f":"Timing!BX70","v":7.0000000000000007E-2},{"$f":"Timing!BY70","v":7.0000000000000007E-2},{"$f":"Timing!BZ70","v":7.0000000000000007E-2},{"$f":"Timing!CA70","v":7.0000000000000007E-2},{"$f":"Timing!CB70","v":7.0000000000000007E-2},{"$f":"Timing!CC70","v":7.0000000000000007E-2},{"$f":"Timing!CD70","v":7.0000000000000007E-2},{"$f":"Timing!CE70","v":7.0000000000000007E-2},{"$f":"Timing!CF70","v":7.0000000000000007E-2},{"$f":"Timing!CG70","v":7.0000000000000007E-2},{"$f":"Timing!CH70","v":7.0000000000000007E-2},{"$f":"Timing!CI70","v":7.0000000000000007E-2},{"$f":"Timing!CJ70","v":7.0000000000000007E-2},{"$f":"Timing!CK70","v":7.0000000000000007E-2},{"$f":"Timing!CL70","v":7.0000000000000007E-2},{"$f":"Timing!CM70","v":7.0000000000000007E-2},{"$f":"Timing!CN70","v":7.0000000000000007E-2},{"$f":"Timing!CO70","v":7.0000000000000007E-2},{"$f":"Timing!CP70","v":7.0000000000000007E-2},{"$f":"Timing!CQ70","v":7.0000000000000007E-2},{"$f":"Timing!CR70","v":7.0000000000000007E-2},{"$f":"Timing!CS70","v":7.0000000000000007E-2},{"$f":"Timing!CT70","v":7.0000000000000007E-2},{"$f":"Timing!CU70","v":7.0000000000000007E-2},{"$f":"Timing!CV70","v":7.0000000000000007E-2},{"$f":"Timing!CW70","v":7.0000000000000007E-2},{"$f":"Timing!CX70","v":7.0000000000000007E-2},{"$f":"Timing!CY70","v":7.0000000000000007E-2},{"$f":"Timing!CZ70","v":7.0000000000000007E-2},{"$f":"Timing!DA70","v":7.0000000000000007E-2},{"$f":"Timing!DB70","v":7.0000000000000007E-2},{"$f":"Timing!DC70","v":7.0000000000000007E-2},{"$f":"Timing!DD70","v":7.0000000000000007E-2},{"$f":"Timing!DE70","v":7.0000000000000007E-2},{"$f":"Timing!DF70","v":7.0000000000000007E-2},{"$f":"Timing!DG70","v":7.0000000000000007E-2},{"$f":"Timing!DH70","v":7.0000000000000007E-2},{"$f":"Timing!DI70","v":7.0000000000000007E-2},{"$f":"Timing!DJ70","v":7.0000000000000007E-2},{"$f":"Timing!DK70","v":7.0000000000000007E-2},{"$f":"Timing!DL70","v":7.0000000000000007E-2},{"$f":"Timing!DM70","v":7.0000000000000007E-2},{"$f":"Timing!DN70","v":7.0000000000000007E-2},{"$f":"Timing!DO70","v":7.0000000000000007E-2},{"$f":"Timing!DP70","v":7.0000000000000007E-2},{"$f":"Timing!DQ70","v":7.0000000000000007E-2},{"$f":"Timing!DR70","v":7.0000000000000007E-2},{"$f":"Timing!DS70","v":7.0000000000000007E-2},{"$f":"Timing!DT70","v":7.0000000000000007E-2},{"$f":"Timing!DU70","v":7.0000000000000007E-2},{"$f":"Timing!DV70","v":7.0000000000000007E-2},{"$f":"Timing!DW70","v":7.0000000000000007E-2},{"$f":"Timing!DX70","v":7.0000000000000007E-2},{"$f":"Timing!DY70","v":7.0000000000000007E-2},{"$f":"Timing!DZ70","v":7.0000000000000007E-2},{"$f":"Timing!EA70","v":7.0000000000000007E-2},{"$f":"Timing!EB70","v":7.0000000000000007E-2},{"$f":"Timing!EC70","v":7.0000000000000007E-2},{"$f":"Timing!ED70","v":7.0000000000000007E-2},{"$f":"Timing!EE70","v":7.0000000000000007E-2},{"$f":"Timing!EF70","v":7.0000000000000007E-2},{"$f":"Timing!EG70","v":7.0000000000000007E-2},{"$f":"Timing!EH70","v":7.0000000000000007E-2},{"$f":"Timing!EI70","v":7.0000000000000007E-2},{"$f":"Timing!EJ70","v":7.0000000000000007E-2},{"$f":"Timing!EK70","v":7.0000000000000007E-2}]
[null,null,"Restoration provision","AUD M",null,null,null,null,null,{"$f":"(K467+K465)/(1+K466)","v":2.1409365518627497},2.2908021104931424,2.4511582582276623,2.6227393363035989,2.8063310898448508,3.0027742661339905,3.2129684647633701,3.4378762572968062,3.6785275953075831,3.9360245269791143,4.2115462438676525,4.5063544809383886,4.8217992946040757,5.1593252452263618,5.520478012392207,5.9069114732596617,6.3203952763878384,6.7628229457349871,7.2362205519364364,7.7427559905719878,8.2847489099120271,8.8646813336058692,9.4852090269582803,10.14917365884536,10.859615814964535,11.619788922012052,12.433174146552897,13.3034963368116,14.234741080388412,15.231172956015602,16.297355062936695,17.438169917342265,{"$f":"(AQ467+AQ465)/(1+AQ466)","v":18.658841811556226},19.964960738365164,21.362507990050727,22.85788354935428,24.457935397809081,26.169990875655717,28.00189023695162,29.962022553538237,32.059364132285914,34.303519621545931,36.704765995054146,39.274099614707936,42.023286587737495,44.964916648879125,48.112460814300668,33.146999737968379,17.133956386292834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW467+BW465)/(1+BW466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC467+DC465)/(1+DC466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Initial restoration provistion","AUD M",{"$f":"D16-1","v":"2021-12-31"},null,null,null,{"$f":"SUM(J468:EK468)","v":5.1593252452263618},{"$f":"IF(J5=$E468,J467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.1593252452263618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP5=$E468,AP467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV5=$E468,BV467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB5=$E468,DB467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH5=$E468,EH467,0)","v":0},0,0,0]
[null,null,"Rolled forward restoration provision","AUD M",null,null,null,null,null,{"$f":"J467*MAX(J16:J17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5.520478012392207,5.9069114732596617,6.3203952763878384,6.7628229457349871,7.2362205519364364,7.7427559905719878,8.2847489099120271,8.8646813336058692,9.4852090269582803,10.14917365884536,10.859615814964535,11.619788922012052,12.433174146552897,13.3034963368116,14.234741080388412,15.231172956015602,16.297355062936695,17.438169917342265,{"$f":"AP467*MAX(AP16:AP17)","v":18.658841811556226},19.964960738365164,21.362507990050727,22.85788354935428,24.457935397809081,26.169990875655717,28.00189023695162,29.962022553538237,32.059364132285914,34.303519621545931,36.704765995054146,39.274099614707936,42.023286587737495,44.964916648879125,0,33.146999737968379,17.133956386292834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV467*MAX(BV16: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,{"$f":"DB467*MAX(DB16:DB17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reported restoration provision","AUD M",null,null,null,null,null,{"$f":"J468+J469","v":0},{"$f":"K468+K469","v":0},0,0,0,0,0,0,0,0,0,0,0,5.1593252452263618,5.520478012392207,5.9069114732596617,6.3203952763878384,6.7628229457349871,7.2362205519364364,7.7427559905719878,8.2847489099120271,8.8646813336058692,9.4852090269582803,10.14917365884536,10.859615814964535,11.619788922012052,12.433174146552897,13.3034963368116,14.234741080388412,15.231172956015602,16.297355062936695,17.438169917342265,18.658841811556226,19.964960738365164,21.362507990050727,22.85788354935428,24.457935397809081,26.169990875655717,28.00189023695162,29.962022553538237,32.059364132285914,34.303519621545931,36.704765995054146,39.274099614707936,42.023286587737495,44.964916648879125,0,33.146999737968379,17.133956386292834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW468+BW469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI468+EI469","v":0},{"$f":"EJ468+EJ469","v":0},{"$f":"EK468+EK469","v":0}]
[null,null,"Rollforward of decommissioning provision","AUD M",null,null,null,null,{"$f":"SUM(J471:EK471)","v":46.472802497772555},{"$f":"I470*J466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.36115276716584538,0.3864334608674545,0.41348380312817634,0.44242766934714872,0.47339760620144916,0.50653543863555062,0.54199291934003924,0.5799324236938419,0.62052769335241087,0.66396463188707966,0.71044215611917527,0.7601731070475175,0.81338522454084372,0.87032219025870283,0.93124474357681208,0.99643187562718893,1.0661821069210922,1.1408148544055687,{"$f":"AO470*AP466","v":1.2206718942139587},1.3061189268089359,1.3975472516855616,1.4953755593035509,1.6000518484547999,1.7120554778466359,1.8318993612959005,1.9601323165866136,2.0973415787476766,2.2441554892600144,2.4012463735082155,2.5693336196537904,2.7491869730295559,2.9416300611416251,3.147544165421539,0,2.3202899816577869,1.1993769470404985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU470*BV466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA470*DB466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(I468+I471-I465,Rounding_Tolerance)","v":-3.3678699999999999}]

{"sheet":"T&A","index":10,"n_rows":116,"n_cols":141,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
["Tax and accounting"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,null,null,{"$f":"Master_check","v":{"$error":"#REF!"}}]
[]
[null,null,"Period Start","Circuit ",null,null,null,null,null,{"$f":"Timing!J4","v":"2018-07-01"},{"$f":"Timing!K4","v":"2018-10-01"},{"$f":"Timing!L4","v":"2019-01-01"},{"$f":"Timing!M4","v":"2019-04-01"},{"$f":"Timing!N4","v":"2019-07-01"},{"$f":"Timing!O4","v":"2019-10-01"},{"$f":"Timing!P4","v":"2020-01-01"},{"$f":"Timing!Q4","v":"2020-04-01"},{"$f":"Timing!R4","v":"2020-07-01"},{"$f":"Timing!S4","v":"2020-10-01"},{"$f":"Timing!T4","v":"2021-01-01"},{"$f":"Timing!U4","v":"2021-04-01"},{"$f":"Timing!V4","v":"2021-07-01"},{"$f":"Timing!W4","v":"2021-10-01"},{"$f":"Timing!X4","v":"2022-01-01"},{"$f":"Timing!Y4","v":"2022-04-01"},{"$f":"Timing!Z4","v":"2022-07-01"},{"$f":"Timing!AA4","v":"2022-10-01"},{"$f":"Timing!AB4","v":"2023-01-01"},{"$f":"Timing!AC4","v":"2023-04-01"},{"$f":"Timing!AD4","v":"2023-07-01"},{"$f":"Timing!AE4","v":"2023-10-01"},{"$f":"Timing!AF4","v":"2024-01-01"},{"$f":"Timing!AG4","v":"2024-04-01"},{"$f":"Timing!AH4","v":"2024-07-01"},{"$f":"Timing!AI4","v":"2024-10-01"},{"$f":"Timing!AJ4","v":"2025-01-01"},{"$f":"Timing!AK4","v":"2025-04-01"},{"$f":"Timing!AL4","v":"2025-07-01"},{"$f":"Timing!AM4","v":"2025-10-01"},{"$f":"Timing!AN4","v":"2026-01-01"},{"$f":"Timing!AO4","v":"2026-04-01"},{"$f":"Timing!AP4","v":"2026-07-01"},{"$f":"Timing!AQ4","v":"2026-10-01"},{"$f":"Timing!AR4","v":"2027-01-01"},{"$f":"Timing!AS4","v":"2027-04-01"},{"$f":"Timing!AT4","v":"2027-07-01"},{"$f":"Timing!AU4","v":"2027-10-01"},{"$f":"Timing!AV4","v":"2028-01-01"},{"$f":"Timing!AW4","v":"2028-04-01"},{"$f":"Timing!AX4","v":"2028-07-01"},{"$f":"Timing!AY4","v":"2028-10-01"},{"$f":"Timing!AZ4","v":"2029-01-01"},{"$f":"Timing!BA4","v":"2029-04-01"},{"$f":"Timing!BB4","v":"2029-07-01"},{"$f":"Timing!BC4","v":"2029-10-01"},{"$f":"Timing!BD4","v":"2030-01-01"},{"$f":"Timing!BE4","v":"2030-04-01"},{"$f":"Timing!BF4","v":"2030-07-01"},{"$f":"Timing!BG4","v":"2030-10-01"},{"$f":"Timing!BH4","v":"2031-01-01"},{"$f":"Timing!BI4","v":"2031-04-01"},{"$f":"Timing!BJ4","v":"2031-07-01"},{"$f":"Timing!BK4","v":"2031-10-01"},{"$f":"Timing!BL4","v":"2032-01-01"},{"$f":"Timing!BM4","v":"2032-04-01"},{"$f":"Timing!BN4","v":"2032-07-01"},{"$f":"Timing!BO4","v":"2032-10-01"},{"$f":"Timing!BP4","v":"2033-01-01"},{"$f":"Timing!BQ4","v":"2033-04-01"},{"$f":"Timing!BR4","v":"2033-07-01"},{"$f":"Timing!BS4","v":"2033-10-01"},{"$f":"Timing!BT4","v":"2034-01-01"},{"$f":"Timing!BU4","v":"2034-04-01"},{"$f":"Timing!BV4","v":"2034-07-01"},{"$f":"Timing!BW4","v":"2034-10-01"},{"$f":"Timing!BX4","v":"2035-01-01"},{"$f":"Timing!BY4","v":"2035-04-01"},{"$f":"Timing!BZ4","v":"2035-07-01"},{"$f":"Timing!CA4","v":"2035-10-01"},{"$f":"Timing!CB4","v":"2036-01-01"},{"$f":"Timing!CC4","v":"2036-04-01"},{"$f":"Timing!CD4","v":"2036-07-01"},{"$f":"Timing!CE4","v":"2036-10-01"},{"$f":"Timing!CF4","v":"2037-01-01"},{"$f":"Timing!CG4","v":"2037-04-01"},{"$f":"Timing!CH4","v":"2037-07-01"},{"$f":"Timing!CI4","v":"2037-10-01"},{"$f":"Timing!CJ4","v":"2038-01-01"},{"$f":"Timing!CK4","v":"2038-04-01"},{"$f":"Timing!CL4","v":"2038-07-01"},{"$f":"Timing!CM4","v":"2038-10-01"},{"$f":"Timing!CN4","v":"2039-01-01"},{"$f":"Timing!CO4","v":"2039-04-01"},{"$f":"Timing!CP4","v":"2039-07-01"},{"$f":"Timing!CQ4","v":"2039-10-01"},{"$f":"Timing!CR4","v":"2040-01-01"},{"$f":"Timing!CS4","v":"2040-04-01"},{"$f":"Timing!CT4","v":"2040-07-01"},{"$f":"Timing!CU4","v":"2040-10-01"},{"$f":"Timing!CV4","v":"2041-01-01"},{"$f":"Timing!CW4","v":"2041-04-01"},{"$f":"Timing!CX4","v":"2041-07-01"},{"$f":"Timing!CY4","v":"2041-10-01"},{"$f":"Timing!CZ4","v":"2042-01-01"},{"$f":"Timing!DA4","v":"2042-04-01"},{"$f":"Timing!DB4","v":"2042-07-01"},{"$f":"Timing!DC4","v":"2042-10-01"},{"$f":"Timing!DD4","v":"2043-01-01"},{"$f":"Timing!DE4","v":"2043-04-01"},{"$f":"Timing!DF4","v":"2043-07-01"},{"$f":"Timing!DG4","v":"2043-10-01"},{"$f":"Timing!DH4","v":"2044-01-01"},{"$f":"Timing!DI4","v":"2044-04-01"},{"$f":"Timing!DJ4","v":"2044-07-01"},{"$f":"Timing!DK4","v":"2044-10-01"},{"$f":"Timing!DL4","v":"2045-01-01"},{"$f":"Timing!DM4","v":"2045-04-01"},{"$f":"Timing!DN4","v":"2045-07-01"},{"$f":"Timing!DO4","v":"2045-10-01"},{"$f":"Timing!DP4","v":"2046-01-01"},{"$f":"Timing!DQ4","v":"2046-04-01"},{"$f":"Timing!DR4","v":"2046-07-01"},{"$f":"Timing!DS4","v":"2046-10-01"},{"$f":"Timing!DT4","v":"2047-01-01"},{"$f":"Timing!DU4","v":"2047-04-01"},{"$f":"Timing!DV4","v":"2047-07-01"},{"$f":"Timing!DW4","v":"2047-10-01"},{"$f":"Timing!DX4","v":"2048-01-01"},{"$f":"Timing!DY4","v":"2048-04-01"},{"$f":"Timing!DZ4","v":"2048-07-01"},{"$f":"Timing!EA4","v":"2048-10-01"},{"$f":"Timing!EB4","v":"2049-01-01"},{"$f":"Timing!EC4","v":"2049-04-01"},{"$f":"Timing!ED4","v":"2049-07-01"},{"$f":"Timing!EE4","v":"2049-10-01"},{"$f":"Timing!EF4","v":"2050-01-01"},{"$f":"Timing!EG4","v":"2050-04-01"},{"$f":"Timing!EH4","v":"2050-07-01"},{"$f":"Timing!EI4","v":"2050-10-01"},{"$f":"Timing!EJ4","v":"2051-01-01"},{"$f":"Timing!EK4","v":"2051-04-01"}]
[null,null,"Period End",0,null,null,null,null,{"$f":"Timing!I5","v":"2018-06-30"},{"$f":"Timing!J5","v":"2018-09-30"},{"$f":"Timing!K5","v":"2018-12-31"},{"$f":"Timing!L5","v":"2019-03-31"},{"$f":"Timing!M5","v":"2019-06-30"},{"$f":"Timing!N5","v":"2019-09-30"},{"$f":"Timing!O5","v":"2019-12-31"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-06-30"},{"$f":"Timing!R5","v":"2020-09-30"},{"$f":"Timing!S5","v":"2020-12-31"},{"$f":"Timing!T5","v":"2021-03-31"},{"$f":"Timing!U5","v":"2021-06-30"},{"$f":"Timing!V5","v":"2021-09-30"},{"$f":"Timing!W5","v":"2021-12-31"},{"$f":"Timing!X5","v":"2022-03-31"},{"$f":"Timing!Y5","v":"2022-06-30"},{"$f":"Timing!Z5","v":"2022-09-30"},{"$f":"Timing!AA5","v":"2022-12-31"},{"$f":"Timing!AB5","v":"2023-03-31"},{"$f":"Timing!AC5","v":"2023-06-30"},{"$f":"Timing!AD5","v":"2023-09-30"},{"$f":"Timing!AE5","v":"2023-12-31"},{"$f":"Timing!AF5","v":"2024-03-31"},{"$f":"Timing!AG5","v":"2024-06-30"},{"$f":"Timing!AH5","v":"2024-09-30"},{"$f":"Timing!AI5","v":"2024-12-31"},{"$f":"Timing!AJ5","v":"2025-03-31"},{"$f":"Timing!AK5","v":"2025-06-30"},{"$f":"Timing!AL5","v":"2025-09-30"},{"$f":"Timing!AM5","v":"2025-12-31"},{"$f":"Timing!AN5","v":"2026-03-31"},{"$f":"Timing!AO5","v":"2026-06-30"},{"$f":"Timing!AP5","v":"2026-09-30"},{"$f":"Timing!AQ5","v":"2026-12-31"},{"$f":"Timing!AR5","v":"2027-03-31"},{"$f":"Timing!AS5","v":"2027-06-30"},{"$f":"Timing!AT5","v":"2027-09-30"},{"$f":"Timing!AU5","v":"2027-12-31"},{"$f":"Timing!AV5","v":"2028-03-31"},{"$f":"Timing!AW5","v":"2028-06-30"},{"$f":"Timing!AX5","v":"2028-09-30"},{"$f":"Timing!AY5","v":"2028-12-31"},{"$f":"Timing!AZ5","v":"2029-03-31"},{"$f":"Timing!BA5","v":"2029-06-30"},{"$f":"Timing!BB5","v":"2029-09-30"},{"$f":"Timing!BC5","v":"2029-12-31"},{"$f":"Timing!BD5","v":"2030-03-31"},{"$f":"Timing!BE5","v":"2030-06-30"},{"$f":"Timing!BF5","v":"2030-09-30"},{"$f":"Timing!BG5","v":"2030-12-31"},{"$f":"Timing!BH5","v":"2031-03-31"},{"$f":"Timing!BI5","v":"2031-06-30"},{"$f":"Timing!BJ5","v":"2031-09-30"},{"$f":"Timing!BK5","v":"2031-12-31"},{"$f":"Timing!BL5","v":"2032-03-31"},{"$f":"Timing!BM5","v":"2032-06-30"},{"$f":"Timing!BN5","v":"2032-09-30"},{"$f":"Timing!BO5","v":"2032-12-31"},{"$f":"Timing!BP5","v":"2033-03-31"},{"$f":"Timing!BQ5","v":"2033-06-30"},{"$f":"Timing!BR5","v":"2033-09-30"},{"$f":"Timing!BS5","v":"2033-12-31"},{"$f":"Timing!BT5","v":"2034-03-31"},{"$f":"Timing!BU5","v":"2034-06-30"},{"$f":"Timing!BV5","v":"2034-09-30"},{"$f":"Timing!BW5","v":"2034-12-31"},{"$f":"Timing!BX5","v":"2035-03-31"},{"$f":"Timing!BY5","v":"2035-06-30"},{"$f":"Timing!BZ5","v":"2035-09-30"},{"$f":"Timing!CA5","v":"2035-12-31"},{"$f":"Timing!CB5","v":"2036-03-31"},{"$f":"Timing!CC5","v":"2036-06-30"},{"$f":"Timing!CD5","v":"2036-09-30"},{"$f":"Timing!CE5","v":"2036-12-31"},{"$f":"Timing!CF5","v":"2037-03-31"},{"$f":"Timing!CG5","v":"2037-06-30"},{"$f":"Timing!CH5","v":"2037-09-30"},{"$f":"Timing!CI5","v":"2037-12-31"},{"$f":"Timing!CJ5","v":"2038-03-31"},{"$f":"Timing!CK5","v":"2038-06-30"},{"$f":"Timing!CL5","v":"2038-09-30"},{"$f":"Timing!CM5","v":"2038-12-31"},{"$f":"Timing!CN5","v":"2039-03-31"},{"$f":"Timing!CO5","v":"2039-06-30"},{"$f":"Timing!CP5","v":"2039-09-30"},{"$f":"Timing!CQ5","v":"2039-12-31"},{"$f":"Timing!CR5","v":"2040-03-31"},{"$f":"Timing!CS5","v":"2040-06-30"},{"$f":"Timing!CT5","v":"2040-09-30"},{"$f":"Timing!CU5","v":"2040-12-31"},{"$f":"Timing!CV5","v":"2041-03-31"},{"$f":"Timing!CW5","v":"2041-06-30"},{"$f":"Timing!CX5","v":"2041-09-30"},{"$f":"Timing!CY5","v":"2041-12-31"},{"$f":"Timing!CZ5","v":"2042-03-31"},{"$f":"Timing!DA5","v":"2042-06-30"},{"$f":"Timing!DB5","v":"2042-09-30"},{"$f":"Timing!DC5","v":"2042-12-31"},{"$f":"Timing!DD5","v":"2043-03-31"},{"$f":"Timing!DE5","v":"2043-06-30"},{"$f":"Timing!DF5","v":"2043-09-30"},{"$f":"Timing!DG5","v":"2043-12-31"},{"$f":"Timing!DH5","v":"2044-03-31"},{"$f":"Timing!DI5","v":"2044-06-30"},{"$f":"Timing!DJ5","v":"2044-09-30"},{"$f":"Timing!DK5","v":"2044-12-31"},{"$f":"Timing!DL5","v":"2045-03-31"},{"$f":"Timing!DM5","v":"2045-06-30"},{"$f":"Timing!DN5","v":"2045-09-30"},{"$f":"Timing!DO5","v":"2045-12-31"},{"$f":"Timing!DP5","v":"2046-03-31"},{"$f":"Timing!DQ5","v":"2046-06-30"},{"$f":"Timing!DR5","v":"2046-09-30"},{"$f":"Timing!DS5","v":"2046-12-31"},{"$f":"Timing!DT5","v":"2047-03-31"},{"$f":"Timing!DU5","v":"2047-06-30"},{"$f":"Timing!DV5","v":"2047-09-30"},{"$f":"Timing!DW5","v":"2047-12-31"},{"$f":"Timing!DX5","v":"2048-03-31"},{"$f":"Timing!DY5","v":"2048-06-30"},{"$f":"Timing!DZ5","v":"2048-09-30"},{"$f":"Timing!EA5","v":"2048-12-31"},{"$f":"Timing!EB5","v":"2049-03-31"},{"$f":"Timing!EC5","v":"2049-06-30"},{"$f":"Timing!ED5","v":"2049-09-30"},{"$f":"Timing!EE5","v":"2049-12-31"},{"$f":"Timing!EF5","v":"2050-03-31"},{"$f":"Timing!EG5","v":"2050-06-30"},{"$f":"Timing!EH5","v":"2050-09-30"},{"$f":"Timing!EI5","v":"2050-12-31"},{"$f":"Timing!EJ5","v":"2051-03-31"},{"$f":"Timing!EK5","v":"2051-06-30"}]
[]
[null,null,{"$f":"Ops!C7","v":"Production "},{"$f":"Ops!D7","v":"2018-07-01"},{"$f":"Ops!E7","v":"2019-06-30"},null,null,null,null,{"$f":"Ops!J7","v":1},{"$f":"Ops!K7","v":1},{"$f":"Ops!L7","v":1},{"$f":"Ops!M7","v":1},{"$f":"Ops!N7","v":0},{"$f":"Ops!O7","v":0},{"$f":"Ops!P7","v":0},{"$f":"Ops!Q7","v":0},{"$f":"Ops!R7","v":0},{"$f":"Ops!S7","v":0},{"$f":"Ops!T7","v":0},{"$f":"Ops!U7","v":0},{"$f":"Ops!V7","v":0},{"$f":"Ops!W7","v":0},{"$f":"Ops!X7","v":0},{"$f":"Ops!Y7","v":0},{"$f":"Ops!Z7","v":0},{"$f":"Ops!AA7","v":0},{"$f":"Ops!AB7","v":0},{"$f":"Ops!AC7","v":0},{"$f":"Ops!AD7","v":0},{"$f":"Ops!AE7","v":0},{"$f":"Ops!AF7","v":0},{"$f":"Ops!AG7","v":0},{"$f":"Ops!AH7","v":0},{"$f":"Ops!AI7","v":0},{"$f":"Ops!AJ7","v":0},{"$f":"Ops!AK7","v":0},{"$f":"Ops!AL7","v":0},{"$f":"Ops!AM7","v":0},{"$f":"Ops!AN7","v":0},{"$f":"Ops!AO7","v":0},{"$f":"Ops!AP7","v":0},{"$f":"Ops!AQ7","v":0},{"$f":"Ops!AR7","v":0},{"$f":"Ops!AS7","v":0},{"$f":"Ops!AT7","v":0},{"$f":"Ops!AU7","v":0},{"$f":"Ops!AV7","v":0},{"$f":"Ops!AW7","v":0},{"$f":"Ops!AX7","v":0},{"$f":"Ops!AY7","v":0},{"$f":"Ops!AZ7","v":0},{"$f":"Ops!BA7","v":0},{"$f":"Ops!BB7","v":0},{"$f":"Ops!BC7","v":0},{"$f":"Ops!BD7","v":0},{"$f":"Ops!BE7","v":0},{"$f":"Ops!BF7","v":0},{"$f":"Ops!BG7","v":0},{"$f":"Ops!BH7","v":0},{"$f":"Ops!BI7","v":0},{"$f":"Ops!BJ7","v":0},{"$f":"Ops!BK7","v":0},{"$f":"Ops!BL7","v":0},{"$f":"Ops!BM7","v":0},{"$f":"Ops!BN7","v":0},{"$f":"Ops!BO7","v":0},{"$f":"Ops!BP7","v":0},{"$f":"Ops!BQ7","v":0},{"$f":"Ops!BR7","v":0},{"$f":"Ops!BS7","v":0},{"$f":"Ops!BT7","v":0},{"$f":"Ops!BU7","v":0},{"$f":"Ops!BV7","v":0},{"$f":"Ops!BW7","v":0},{"$f":"Ops!BX7","v":0},{"$f":"Ops!BY7","v":0},{"$f":"Ops!BZ7","v":0},{"$f":"Ops!CA7","v":0},{"$f":"Ops!CB7","v":0},{"$f":"Ops!CC7","v":0},{"$f":"Ops!CD7","v":0},{"$f":"Ops!CE7","v":0},{"$f":"Ops!CF7","v":0},{"$f":"Ops!CG7","v":0},{"$f":"Ops!CH7","v":0},{"$f":"Ops!CI7","v":0},{"$f":"Ops!CJ7","v":0},{"$f":"Ops!CK7","v":0},{"$f":"Ops!CL7","v":0},{"$f":"Ops!CM7","v":0},{"$f":"Ops!CN7","v":0},{"$f":"Ops!CO7","v":0},{"$f":"Ops!CP7","v":0},{"$f":"Ops!CQ7","v":0},{"$f":"Ops!CR7","v":0},{"$f":"Ops!CS7","v":0},{"$f":"Ops!CT7","v":0},{"$f":"Ops!CU7","v":0},{"$f":"Ops!CV7","v":0},{"$f":"Ops!CW7","v":0},{"$f":"Ops!CX7","v":0},{"$f":"Ops!CY7","v":0},{"$f":"Ops!CZ7","v":0},{"$f":"Ops!DA7","v":0},{"$f":"Ops!DB7","v":0},{"$f":"Ops!DC7","v":0},{"$f":"Ops!DD7","v":0},{"$f":"Ops!DE7","v":0},{"$f":"Ops!DF7","v":0},{"$f":"Ops!DG7","v":0},{"$f":"Ops!DH7","v":0},{"$f":"Ops!DI7","v":0},{"$f":"Ops!DJ7","v":0},{"$f":"Ops!DK7","v":0},{"$f":"Ops!DL7","v":0},{"$f":"Ops!DM7","v":0},{"$f":"Ops!DN7","v":0},{"$f":"Ops!DO7","v":0},{"$f":"Ops!DP7","v":0},{"$f":"Ops!DQ7","v":0},{"$f":"Ops!DR7","v":0},{"$f":"Ops!DS7","v":0},{"$f":"Ops!DT7","v":0},{"$f":"Ops!DU7","v":0},{"$f":"Ops!DV7","v":0},{"$f":"Ops!DW7","v":0},{"$f":"Ops!DX7","v":0},{"$f":"Ops!DY7","v":0},{"$f":"Ops!DZ7","v":0},{"$f":"Ops!EA7","v":0},{"$f":"Ops!EB7","v":0},{"$f":"Ops!EC7","v":0},{"$f":"Ops!ED7","v":0},{"$f":"Ops!EE7","v":0},{"$f":"Ops!EF7","v":0},{"$f":"Ops!EG7","v":0},{"$f":"Ops!EH7","v":0},{"$f":"Ops!EI7","v":0},{"$f":"Ops!EJ7","v":0},{"$f":"Ops!EK7","v":0}]
[null,null,{"$f":"Ops!C8","v":"Placing into C&M"},{"$f":"Ops!D8","v":"2019-07-01"},{"$f":"Ops!E8","v":"2019-09-30"},null,null,null,null,{"$f":"Ops!J8","v":0},{"$f":"Ops!K8","v":0},{"$f":"Ops!L8","v":0},{"$f":"Ops!M8","v":0},{"$f":"Ops!N8","v":1},{"$f":"Ops!O8","v":0},{"$f":"Ops!P8","v":0},{"$f":"Ops!Q8","v":0},{"$f":"Ops!R8","v":0},{"$f":"Ops!S8","v":0},{"$f":"Ops!T8","v":0},{"$f":"Ops!U8","v":0},{"$f":"Ops!V8","v":0},{"$f":"Ops!W8","v":0},{"$f":"Ops!X8","v":0},{"$f":"Ops!Y8","v":0},{"$f":"Ops!Z8","v":0},{"$f":"Ops!AA8","v":0},{"$f":"Ops!AB8","v":0},{"$f":"Ops!AC8","v":0},{"$f":"Ops!AD8","v":0},{"$f":"Ops!AE8","v":0},{"$f":"Ops!AF8","v":0},{"$f":"Ops!AG8","v":0},{"$f":"Ops!AH8","v":0},{"$f":"Ops!AI8","v":0},{"$f":"Ops!AJ8","v":0},{"$f":"Ops!AK8","v":0},{"$f":"Ops!AL8","v":0},{"$f":"Ops!AM8","v":0},{"$f":"Ops!AN8","v":0},{"$f":"Ops!AO8","v":0},{"$f":"Ops!AP8","v":0},{"$f":"Ops!AQ8","v":0},{"$f":"Ops!AR8","v":0},{"$f":"Ops!AS8","v":0},{"$f":"Ops!AT8","v":0},{"$f":"Ops!AU8","v":0},{"$f":"Ops!AV8","v":0},{"$f":"Ops!AW8","v":0},{"$f":"Ops!AX8","v":0},{"$f":"Ops!AY8","v":0},{"$f":"Ops!AZ8","v":0},{"$f":"Ops!BA8","v":0},{"$f":"Ops!BB8","v":0},{"$f":"Ops!BC8","v":0},{"$f":"Ops!BD8","v":0},{"$f":"Ops!BE8","v":0},{"$f":"Ops!BF8","v":0},{"$f":"Ops!BG8","v":0},{"$f":"Ops!BH8","v":0},{"$f":"Ops!BI8","v":0},{"$f":"Ops!BJ8","v":0},{"$f":"Ops!BK8","v":0},{"$f":"Ops!BL8","v":0},{"$f":"Ops!BM8","v":0},{"$f":"Ops!BN8","v":0},{"$f":"Ops!BO8","v":0},{"$f":"Ops!BP8","v":0},{"$f":"Ops!BQ8","v":0},{"$f":"Ops!BR8","v":0},{"$f":"Ops!BS8","v":0},{"$f":"Ops!BT8","v":0},{"$f":"Ops!BU8","v":0},{"$f":"Ops!BV8","v":0},{"$f":"Ops!BW8","v":0},{"$f":"Ops!BX8","v":0},{"$f":"Ops!BY8","v":0},{"$f":"Ops!BZ8","v":0},{"$f":"Ops!CA8","v":0},{"$f":"Ops!CB8","v":0},{"$f":"Ops!CC8","v":0},{"$f":"Ops!CD8","v":0},{"$f":"Ops!CE8","v":0},{"$f":"Ops!CF8","v":0},{"$f":"Ops!CG8","v":0},{"$f":"Ops!CH8","v":0},{"$f":"Ops!CI8","v":0},{"$f":"Ops!CJ8","v":0},{"$f":"Ops!CK8","v":0},{"$f":"Ops!CL8","v":0},{"$f":"Ops!CM8","v":0},{"$f":"Ops!CN8","v":0},{"$f":"Ops!CO8","v":0},{"$f":"Ops!CP8","v":0},{"$f":"Ops!CQ8","v":0},{"$f":"Ops!CR8","v":0},{"$f":"Ops!CS8","v":0},{"$f":"Ops!CT8","v":0},{"$f":"Ops!CU8","v":0},{"$f":"Ops!CV8","v":0},{"$f":"Ops!CW8","v":0},{"$f":"Ops!CX8","v":0},{"$f":"Ops!CY8","v":0},{"$f":"Ops!CZ8","v":0},{"$f":"Ops!DA8","v":0},{"$f":"Ops!DB8","v":0},{"$f":"Ops!DC8","v":0},{"$f":"Ops!DD8","v":0},{"$f":"Ops!DE8","v":0},{"$f":"Ops!DF8","v":0},{"$f":"Ops!DG8","v":0},{"$f":"Ops!DH8","v":0},{"$f":"Ops!DI8","v":0},{"$f":"Ops!DJ8","v":0},{"$f":"Ops!DK8","v":0},{"$f":"Ops!DL8","v":0},{"$f":"Ops!DM8","v":0},{"$f":"Ops!DN8","v":0},{"$f":"Ops!DO8","v":0},{"$f":"Ops!DP8","v":0},{"$f":"Ops!DQ8","v":0},{"$f":"Ops!DR8","v":0},{"$f":"Ops!DS8","v":0},{"$f":"Ops!DT8","v":0},{"$f":"Ops!DU8","v":0},{"$f":"Ops!DV8","v":0},{"$f":"Ops!DW8","v":0},{"$f":"Ops!DX8","v":0},{"$f":"Ops!DY8","v":0},{"$f":"Ops!DZ8","v":0},{"$f":"Ops!EA8","v":0},{"$f":"Ops!EB8","v":0},{"$f":"Ops!EC8","v":0},{"$f":"Ops!ED8","v":0},{"$f":"Ops!EE8","v":0},{"$f":"Ops!EF8","v":0},{"$f":"Ops!EG8","v":0},{"$f":"Ops!EH8","v":0},{"$f":"Ops!EI8","v":0},{"$f":"Ops!EJ8","v":0},{"$f":"Ops!EK8","v":0}]
[null,null,{"$f":"Ops!C9","v":"Care & maintenance"},{"$f":"Ops!D9","v":"2019-10-01"},{"$f":"Ops!E9","v":"2020-09-30"},null,null,null,null,{"$f":"Ops!J9","v":0},{"$f":"Ops!K9","v":0},{"$f":"Ops!L9","v":0},{"$f":"Ops!M9","v":0},{"$f":"Ops!N9","v":0},{"$f":"Ops!O9","v":1},{"$f":"Ops!P9","v":1},{"$f":"Ops!Q9","v":1},{"$f":"Ops!R9","v":1},{"$f":"Ops!S9","v":0},{"$f":"Ops!T9","v":0},{"$f":"Ops!U9","v":0},{"$f":"Ops!V9","v":0},{"$f":"Ops!W9","v":0},{"$f":"Ops!X9","v":0},{"$f":"Ops!Y9","v":0},{"$f":"Ops!Z9","v":0},{"$f":"Ops!AA9","v":0},{"$f":"Ops!AB9","v":0},{"$f":"Ops!AC9","v":0},{"$f":"Ops!AD9","v":0},{"$f":"Ops!AE9","v":0},{"$f":"Ops!AF9","v":0},{"$f":"Ops!AG9","v":0},{"$f":"Ops!AH9","v":0},{"$f":"Ops!AI9","v":0},{"$f":"Ops!AJ9","v":0},{"$f":"Ops!AK9","v":0},{"$f":"Ops!AL9","v":0},{"$f":"Ops!AM9","v":0},{"$f":"Ops!AN9","v":0},{"$f":"Ops!AO9","v":0},{"$f":"Ops!AP9","v":0},{"$f":"Ops!AQ9","v":0},{"$f":"Ops!AR9","v":0},{"$f":"Ops!AS9","v":0},{"$f":"Ops!AT9","v":0},{"$f":"Ops!AU9","v":0},{"$f":"Ops!AV9","v":0},{"$f":"Ops!AW9","v":0},{"$f":"Ops!AX9","v":0},{"$f":"Ops!AY9","v":0},{"$f":"Ops!AZ9","v":0},{"$f":"Ops!BA9","v":0},{"$f":"Ops!BB9","v":0},{"$f":"Ops!BC9","v":0},{"$f":"Ops!BD9","v":0},{"$f":"Ops!BE9","v":0},{"$f":"Ops!BF9","v":0},{"$f":"Ops!BG9","v":0},{"$f":"Ops!BH9","v":0},{"$f":"Ops!BI9","v":0},{"$f":"Ops!BJ9","v":0},{"$f":"Ops!BK9","v":0},{"$f":"Ops!BL9","v":0},{"$f":"Ops!BM9","v":0},{"$f":"Ops!BN9","v":0},{"$f":"Ops!BO9","v":0},{"$f":"Ops!BP9","v":0},{"$f":"Ops!BQ9","v":0},{"$f":"Ops!BR9","v":0},{"$f":"Ops!BS9","v":0},{"$f":"Ops!BT9","v":0},{"$f":"Ops!BU9","v":0},{"$f":"Ops!BV9","v":0},{"$f":"Ops!BW9","v":0},{"$f":"Ops!BX9","v":0},{"$f":"Ops!BY9","v":0},{"$f":"Ops!BZ9","v":0},{"$f":"Ops!CA9","v":0},{"$f":"Ops!CB9","v":0},{"$f":"Ops!CC9","v":0},{"$f":"Ops!CD9","v":0},{"$f":"Ops!CE9","v":0},{"$f":"Ops!CF9","v":0},{"$f":"Ops!CG9","v":0},{"$f":"Ops!CH9","v":0},{"$f":"Ops!CI9","v":0},{"$f":"Ops!CJ9","v":0},{"$f":"Ops!CK9","v":0},{"$f":"Ops!CL9","v":0},{"$f":"Ops!CM9","v":0},{"$f":"Ops!CN9","v":0},{"$f":"Ops!CO9","v":0},{"$f":"Ops!CP9","v":0},{"$f":"Ops!CQ9","v":0},{"$f":"Ops!CR9","v":0},{"$f":"Ops!CS9","v":0},{"$f":"Ops!CT9","v":0},{"$f":"Ops!CU9","v":0},{"$f":"Ops!CV9","v":0},{"$f":"Ops!CW9","v":0},{"$f":"Ops!CX9","v":0},{"$f":"Ops!CY9","v":0},{"$f":"Ops!CZ9","v":0},{"$f":"Ops!DA9","v":0},{"$f":"Ops!DB9","v":0},{"$f":"Ops!DC9","v":0},{"$f":"Ops!DD9","v":0},{"$f":"Ops!DE9","v":0},{"$f":"Ops!DF9","v":0},{"$f":"Ops!DG9","v":0},{"$f":"Ops!DH9","v":0},{"$f":"Ops!DI9","v":0},{"$f":"Ops!DJ9","v":0},{"$f":"Ops!DK9","v":0},{"$f":"Ops!DL9","v":0},{"$f":"Ops!DM9","v":0},{"$f":"Ops!DN9","v":0},{"$f":"Ops!DO9","v":0},{"$f":"Ops!DP9","v":0},{"$f":"Ops!DQ9","v":0},{"$f":"Ops!DR9","v":0},{"$f":"Ops!DS9","v":0},{"$f":"Ops!DT9","v":0},{"$f":"Ops!DU9","v":0},{"$f":"Ops!DV9","v":0},{"$f":"Ops!DW9","v":0},{"$f":"Ops!DX9","v":0},{"$f":"Ops!DY9","v":0},{"$f":"Ops!DZ9","v":0},{"$f":"Ops!EA9","v":0},{"$f":"Ops!EB9","v":0},{"$f":"Ops!EC9","v":0},{"$f":"Ops!ED9","v":0},{"$f":"Ops!EE9","v":0},{"$f":"Ops!EF9","v":0},{"$f":"Ops!EG9","v":0},{"$f":"Ops!EH9","v":0},{"$f":"Ops!EI9","v":0},{"$f":"Ops!EJ9","v":0},{"$f":"Ops!EK9","v":0}]
[null,null,{"$f":"Ops!C10","v":"Restart from C&M"},{"$f":"Ops!D10","v":"2020-10-01"},{"$f":"Ops!E10","v":"2021-03-31"},null,null,null,null,{"$f":"Ops!J10","v":0},{"$f":"Ops!K10","v":0},{"$f":"Ops!L10","v":0},{"$f":"Ops!M10","v":0},{"$f":"Ops!N10","v":0},{"$f":"Ops!O10","v":0},{"$f":"Ops!P10","v":0},{"$f":"Ops!Q10","v":0},{"$f":"Ops!R10","v":0},{"$f":"Ops!S10","v":1},{"$f":"Ops!T10","v":1},{"$f":"Ops!U10","v":0},{"$f":"Ops!V10","v":0},{"$f":"Ops!W10","v":0},{"$f":"Ops!X10","v":0},{"$f":"Ops!Y10","v":0},{"$f":"Ops!Z10","v":0},{"$f":"Ops!AA10","v":0},{"$f":"Ops!AB10","v":0},{"$f":"Ops!AC10","v":0},{"$f":"Ops!AD10","v":0},{"$f":"Ops!AE10","v":0},{"$f":"Ops!AF10","v":0},{"$f":"Ops!AG10","v":0},{"$f":"Ops!AH10","v":0},{"$f":"Ops!AI10","v":0},{"$f":"Ops!AJ10","v":0},{"$f":"Ops!AK10","v":0},{"$f":"Ops!AL10","v":0},{"$f":"Ops!AM10","v":0},{"$f":"Ops!AN10","v":0},{"$f":"Ops!AO10","v":0},{"$f":"Ops!AP10","v":0},{"$f":"Ops!AQ10","v":0},{"$f":"Ops!AR10","v":0},{"$f":"Ops!AS10","v":0},{"$f":"Ops!AT10","v":0},{"$f":"Ops!AU10","v":0},{"$f":"Ops!AV10","v":0},{"$f":"Ops!AW10","v":0},{"$f":"Ops!AX10","v":0},{"$f":"Ops!AY10","v":0},{"$f":"Ops!AZ10","v":0},{"$f":"Ops!BA10","v":0},{"$f":"Ops!BB10","v":0},{"$f":"Ops!BC10","v":0},{"$f":"Ops!BD10","v":0},{"$f":"Ops!BE10","v":0},{"$f":"Ops!BF10","v":0},{"$f":"Ops!BG10","v":0},{"$f":"Ops!BH10","v":0},{"$f":"Ops!BI10","v":0},{"$f":"Ops!BJ10","v":0},{"$f":"Ops!BK10","v":0},{"$f":"Ops!BL10","v":0},{"$f":"Ops!BM10","v":0},{"$f":"Ops!BN10","v":0},{"$f":"Ops!BO10","v":0},{"$f":"Ops!BP10","v":0},{"$f":"Ops!BQ10","v":0},{"$f":"Ops!BR10","v":0},{"$f":"Ops!BS10","v":0},{"$f":"Ops!BT10","v":0},{"$f":"Ops!BU10","v":0},{"$f":"Ops!BV10","v":0},{"$f":"Ops!BW10","v":0},{"$f":"Ops!BX10","v":0},{"$f":"Ops!BY10","v":0},{"$f":"Ops!BZ10","v":0},{"$f":"Ops!CA10","v":0},{"$f":"Ops!CB10","v":0},{"$f":"Ops!CC10","v":0},{"$f":"Ops!CD10","v":0},{"$f":"Ops!CE10","v":0},{"$f":"Ops!CF10","v":0},{"$f":"Ops!CG10","v":0},{"$f":"Ops!CH10","v":0},{"$f":"Ops!CI10","v":0},{"$f":"Ops!CJ10","v":0},{"$f":"Ops!CK10","v":0},{"$f":"Ops!CL10","v":0},{"$f":"Ops!CM10","v":0},{"$f":"Ops!CN10","v":0},{"$f":"Ops!CO10","v":0},{"$f":"Ops!CP10","v":0},{"$f":"Ops!CQ10","v":0},{"$f":"Ops!CR10","v":0},{"$f":"Ops!CS10","v":0},{"$f":"Ops!CT10","v":0},{"$f":"Ops!CU10","v":0},{"$f":"Ops!CV10","v":0},{"$f":"Ops!CW10","v":0},{"$f":"Ops!CX10","v":0},{"$f":"Ops!CY10","v":0},{"$f":"Ops!CZ10","v":0},{"$f":"Ops!DA10","v":0},{"$f":"Ops!DB10","v":0},{"$f":"Ops!DC10","v":0},{"$f":"Ops!DD10","v":0},{"$f":"Ops!DE10","v":0},{"$f":"Ops!DF10","v":0},{"$f":"Ops!DG10","v":0},{"$f":"Ops!DH10","v":0},{"$f":"Ops!DI10","v":0},{"$f":"Ops!DJ10","v":0},{"$f":"Ops!DK10","v":0},{"$f":"Ops!DL10","v":0},{"$f":"Ops!DM10","v":0},{"$f":"Ops!DN10","v":0},{"$f":"Ops!DO10","v":0},{"$f":"Ops!DP10","v":0},{"$f":"Ops!DQ10","v":0},{"$f":"Ops!DR10","v":0},{"$f":"Ops!DS10","v":0},{"$f":"Ops!DT10","v":0},{"$f":"Ops!DU10","v":0},{"$f":"Ops!DV10","v":0},{"$f":"Ops!DW10","v":0},{"$f":"Ops!DX10","v":0},{"$f":"Ops!DY10","v":0},{"$f":"Ops!DZ10","v":0},{"$f":"Ops!EA10","v":0},{"$f":"Ops!EB10","v":0},{"$f":"Ops!EC10","v":0},{"$f":"Ops!ED10","v":0},{"$f":"Ops!EE10","v":0},{"$f":"Ops!EF10","v":0},{"$f":"Ops!EG10","v":0},{"$f":"Ops!EH10","v":0},{"$f":"Ops!EI10","v":0},{"$f":"Ops!EJ10","v":0},{"$f":"Ops!EK10","v":0}]
[null,null,{"$f":"Ops!C11","v":"Production"},{"$f":"Ops!D11","v":"2021-04-01"},{"$f":"Ops!E11","v":"2044-10-31"},null,null,null,null,{"$f":"Ops!J11","v":0},{"$f":"Ops!K11","v":0},{"$f":"Ops!L11","v":0},{"$f":"Ops!M11","v":0},{"$f":"Ops!N11","v":0},{"$f":"Ops!O11","v":0},{"$f":"Ops!P11","v":0},{"$f":"Ops!Q11","v":0},{"$f":"Ops!R11","v":0},{"$f":"Ops!S11","v":0},{"$f":"Ops!T11","v":0},{"$f":"Ops!U11","v":1},{"$f":"Ops!V11","v":1},{"$f":"Ops!W11","v":1},{"$f":"Ops!X11","v":1},{"$f":"Ops!Y11","v":1},{"$f":"Ops!Z11","v":1},{"$f":"Ops!AA11","v":1},{"$f":"Ops!AB11","v":1},{"$f":"Ops!AC11","v":1},{"$f":"Ops!AD11","v":1},{"$f":"Ops!AE11","v":1},{"$f":"Ops!AF11","v":1},{"$f":"Ops!AG11","v":1},{"$f":"Ops!AH11","v":1},{"$f":"Ops!AI11","v":1},{"$f":"Ops!AJ11","v":1},{"$f":"Ops!AK11","v":1},{"$f":"Ops!AL11","v":1},{"$f":"Ops!AM11","v":1},{"$f":"Ops!AN11","v":1},{"$f":"Ops!AO11","v":1},{"$f":"Ops!AP11","v":1},{"$f":"Ops!AQ11","v":1},{"$f":"Ops!AR11","v":1},{"$f":"Ops!AS11","v":1},{"$f":"Ops!AT11","v":1},{"$f":"Ops!AU11","v":1},{"$f":"Ops!AV11","v":1},{"$f":"Ops!AW11","v":1},{"$f":"Ops!AX11","v":1},{"$f":"Ops!AY11","v":1},{"$f":"Ops!AZ11","v":1},{"$f":"Ops!BA11","v":1},{"$f":"Ops!BB11","v":1},{"$f":"Ops!BC11","v":1},{"$f":"Ops!BD11","v":1},{"$f":"Ops!BE11","v":1},{"$f":"Ops!BF11","v":1},{"$f":"Ops!BG11","v":1},{"$f":"Ops!BH11","v":1},{"$f":"Ops!BI11","v":1},{"$f":"Ops!BJ11","v":1},{"$f":"Ops!BK11","v":1},{"$f":"Ops!BL11","v":1},{"$f":"Ops!BM11","v":1},{"$f":"Ops!BN11","v":1},{"$f":"Ops!BO11","v":1},{"$f":"Ops!BP11","v":1},{"$f":"Ops!BQ11","v":1},{"$f":"Ops!BR11","v":1},{"$f":"Ops!BS11","v":1},{"$f":"Ops!BT11","v":1},{"$f":"Ops!BU11","v":1},{"$f":"Ops!BV11","v":1},{"$f":"Ops!BW11","v":1},{"$f":"Ops!BX11","v":1},{"$f":"Ops!BY11","v":1},{"$f":"Ops!BZ11","v":1},{"$f":"Ops!CA11","v":1},{"$f":"Ops!CB11","v":1},{"$f":"Ops!CC11","v":1},{"$f":"Ops!CD11","v":1},{"$f":"Ops!CE11","v":1},{"$f":"Ops!CF11","v":1},{"$f":"Ops!CG11","v":1},{"$f":"Ops!CH11","v":1},{"$f":"Ops!CI11","v":1},{"$f":"Ops!CJ11","v":1},{"$f":"Ops!CK11","v":1},{"$f":"Ops!CL11","v":1},{"$f":"Ops!CM11","v":1},{"$f":"Ops!CN11","v":1},{"$f":"Ops!CO11","v":1},{"$f":"Ops!CP11","v":1},{"$f":"Ops!CQ11","v":1},{"$f":"Ops!CR11","v":1},{"$f":"Ops!CS11","v":1},{"$f":"Ops!CT11","v":1},{"$f":"Ops!CU11","v":1},{"$f":"Ops!CV11","v":1},{"$f":"Ops!CW11","v":1},{"$f":"Ops!CX11","v":1},{"$f":"Ops!CY11","v":1},{"$f":"Ops!CZ11","v":1},{"$f":"Ops!DA11","v":1},{"$f":"Ops!DB11","v":1},{"$f":"Ops!DC11","v":1},{"$f":"Ops!DD11","v":1},{"$f":"Ops!DE11","v":1},{"$f":"Ops!DF11","v":1},{"$f":"Ops!DG11","v":1},{"$f":"Ops!DH11","v":1},{"$f":"Ops!DI11","v":1},{"$f":"Ops!DJ11","v":1},{"$f":"Ops!DK11","v":0},{"$f":"Ops!DL11","v":0},{"$f":"Ops!DM11","v":0},{"$f":"Ops!DN11","v":0},{"$f":"Ops!DO11","v":0},{"$f":"Ops!DP11","v":0},{"$f":"Ops!DQ11","v":0},{"$f":"Ops!DR11","v":0},{"$f":"Ops!DS11","v":0},{"$f":"Ops!DT11","v":0},{"$f":"Ops!DU11","v":0},{"$f":"Ops!DV11","v":0},{"$f":"Ops!DW11","v":0},{"$f":"Ops!DX11","v":0},{"$f":"Ops!DY11","v":0},{"$f":"Ops!DZ11","v":0},{"$f":"Ops!EA11","v":0},{"$f":"Ops!EB11","v":0},{"$f":"Ops!EC11","v":0},{"$f":"Ops!ED11","v":0},{"$f":"Ops!EE11","v":0},{"$f":"Ops!EF11","v":0},{"$f":"Ops!EG11","v":0},{"$f":"Ops!EH11","v":0},{"$f":"Ops!EI11","v":0},{"$f":"Ops!EJ11","v":0},{"$f":"Ops!EK11","v":0}]
[null,null,{"$f":"Ops!C12","v":"Restoration"},{"$f":"Ops!D12","v":"2044-11-01"},{"$f":"Ops!E12","v":"2046-11-30"},null,null,null,null,{"$f":"Ops!J12","v":0},{"$f":"Ops!K12","v":0},{"$f":"Ops!L12","v":0},{"$f":"Ops!M12","v":0},{"$f":"Ops!N12","v":0},{"$f":"Ops!O12","v":0},{"$f":"Ops!P12","v":0},{"$f":"Ops!Q12","v":0},{"$f":"Ops!R12","v":0},{"$f":"Ops!S12","v":0},{"$f":"Ops!T12","v":0},{"$f":"Ops!U12","v":0},{"$f":"Ops!V12","v":0},{"$f":"Ops!W12","v":0},{"$f":"Ops!X12","v":0},{"$f":"Ops!Y12","v":0},{"$f":"Ops!Z12","v":0},{"$f":"Ops!AA12","v":0},{"$f":"Ops!AB12","v":0},{"$f":"Ops!AC12","v":0},{"$f":"Ops!AD12","v":0},{"$f":"Ops!AE12","v":0},{"$f":"Ops!AF12","v":0},{"$f":"Ops!AG12","v":0},{"$f":"Ops!AH12","v":0},{"$f":"Ops!AI12","v":0},{"$f":"Ops!AJ12","v":0},{"$f":"Ops!AK12","v":0},{"$f":"Ops!AL12","v":0},{"$f":"Ops!AM12","v":0},{"$f":"Ops!AN12","v":0},{"$f":"Ops!AO12","v":0},{"$f":"Ops!AP12","v":0},{"$f":"Ops!AQ12","v":0},{"$f":"Ops!AR12","v":0},{"$f":"Ops!AS12","v":0},{"$f":"Ops!AT12","v":0},{"$f":"Ops!AU12","v":0},{"$f":"Ops!AV12","v":0},{"$f":"Ops!AW12","v":0},{"$f":"Ops!AX12","v":0},{"$f":"Ops!AY12","v":0},{"$f":"Ops!AZ12","v":0},{"$f":"Ops!BA12","v":0},{"$f":"Ops!BB12","v":0},{"$f":"Ops!BC12","v":0},{"$f":"Ops!BD12","v":0},{"$f":"Ops!BE12","v":0},{"$f":"Ops!BF12","v":0},{"$f":"Ops!BG12","v":0},{"$f":"Ops!BH12","v":0},{"$f":"Ops!BI12","v":0},{"$f":"Ops!BJ12","v":0},{"$f":"Ops!BK12","v":0},{"$f":"Ops!BL12","v":0},{"$f":"Ops!BM12","v":0},{"$f":"Ops!BN12","v":0},{"$f":"Ops!BO12","v":0},{"$f":"Ops!BP12","v":0},{"$f":"Ops!BQ12","v":0},{"$f":"Ops!BR12","v":0},{"$f":"Ops!BS12","v":0},{"$f":"Ops!BT12","v":0},{"$f":"Ops!BU12","v":0},{"$f":"Ops!BV12","v":0},{"$f":"Ops!BW12","v":0},{"$f":"Ops!BX12","v":0},{"$f":"Ops!BY12","v":0},{"$f":"Ops!BZ12","v":0},{"$f":"Ops!CA12","v":0},{"$f":"Ops!CB12","v":0},{"$f":"Ops!CC12","v":0},{"$f":"Ops!CD12","v":0},{"$f":"Ops!CE12","v":0},{"$f":"Ops!CF12","v":0},{"$f":"Ops!CG12","v":0},{"$f":"Ops!CH12","v":0},{"$f":"Ops!CI12","v":0},{"$f":"Ops!CJ12","v":0},{"$f":"Ops!CK12","v":0},{"$f":"Ops!CL12","v":0},{"$f":"Ops!CM12","v":0},{"$f":"Ops!CN12","v":0},{"$f":"Ops!CO12","v":0},{"$f":"Ops!CP12","v":0},{"$f":"Ops!CQ12","v":0},{"$f":"Ops!CR12","v":0},{"$f":"Ops!CS12","v":0},{"$f":"Ops!CT12","v":0},{"$f":"Ops!CU12","v":0},{"$f":"Ops!CV12","v":0},{"$f":"Ops!CW12","v":0},{"$f":"Ops!CX12","v":0},{"$f":"Ops!CY12","v":0},{"$f":"Ops!CZ12","v":0},{"$f":"Ops!DA12","v":0},{"$f":"Ops!DB12","v":0},{"$f":"Ops!DC12","v":0},{"$f":"Ops!DD12","v":0},{"$f":"Ops!DE12","v":0},{"$f":"Ops!DF12","v":0},{"$f":"Ops!DG12","v":0},{"$f":"Ops!DH12","v":0},{"$f":"Ops!DI12","v":0},{"$f":"Ops!DJ12","v":0},{"$f":"Ops!DK12","v":0},{"$f":"Ops!DL12","v":1},{"$f":"Ops!DM12","v":1},{"$f":"Ops!DN12","v":1},{"$f":"Ops!DO12","v":1},{"$f":"Ops!DP12","v":1},{"$f":"Ops!DQ12","v":1},{"$f":"Ops!DR12","v":1},{"$f":"Ops!DS12","v":0},{"$f":"Ops!DT12","v":0},{"$f":"Ops!DU12","v":0},{"$f":"Ops!DV12","v":0},{"$f":"Ops!DW12","v":0},{"$f":"Ops!DX12","v":0},{"$f":"Ops!DY12","v":0},{"$f":"Ops!DZ12","v":0},{"$f":"Ops!EA12","v":0},{"$f":"Ops!EB12","v":0},{"$f":"Ops!EC12","v":0},{"$f":"Ops!ED12","v":0},{"$f":"Ops!EE12","v":0},{"$f":"Ops!EF12","v":0},{"$f":"Ops!EG12","v":0},{"$f":"Ops!EH12","v":0},{"$f":"Ops!EI12","v":0},{"$f":"Ops!EJ12","v":0},{"$f":"Ops!EK12","v":0}]
[]
[null,null,{"$f":"C9","v":"Care & maintenance"},{"$f":"Timing!D16","v":"2018-07-01"},{"$f":"Timing!E16","v":"2021-06-30"},null,null,null,null,{"$f":"Timing!J16","v":1},{"$f":"Timing!K16","v":1},{"$f":"Timing!L16","v":1},{"$f":"Timing!M16","v":1},{"$f":"Timing!N16","v":1},{"$f":"Timing!O16","v":1},{"$f":"Timing!P16","v":1},{"$f":"Timing!Q16","v":1},{"$f":"Timing!R16","v":1},{"$f":"Timing!S16","v":1},{"$f":"Timing!T16","v":1},{"$f":"Timing!U16","v":1},{"$f":"Timing!V16","v":0},{"$f":"Timing!W16","v":0},{"$f":"Timing!X16","v":0},{"$f":"Timing!Y16","v":0},{"$f":"Timing!Z16","v":0},{"$f":"Timing!AA16","v":0},{"$f":"Timing!AB16","v":0},{"$f":"Timing!AC16","v":0},{"$f":"Timing!AD16","v":0},{"$f":"Timing!AE16","v":0},{"$f":"Timing!AF16","v":0},{"$f":"Timing!AG16","v":0},{"$f":"Timing!AH16","v":0},{"$f":"Timing!AI16","v":0},{"$f":"Timing!AJ16","v":0},{"$f":"Timing!AK16","v":0},{"$f":"Timing!AL16","v":0},{"$f":"Timing!AM16","v":0},{"$f":"Timing!AN16","v":0},{"$f":"Timing!AO16","v":0},{"$f":"Timing!AP16","v":0},{"$f":"Timing!AQ16","v":0},{"$f":"Timing!AR16","v":0},{"$f":"Timing!AS16","v":0},{"$f":"Timing!AT16","v":0},{"$f":"Timing!AU16","v":0},{"$f":"Timing!AV16","v":0},{"$f":"Timing!AW16","v":0},{"$f":"Timing!AX16","v":0},{"$f":"Timing!AY16","v":0},{"$f":"Timing!AZ16","v":0},{"$f":"Timing!BA16","v":0},{"$f":"Timing!BB16","v":0},{"$f":"Timing!BC16","v":0},{"$f":"Timing!BD16","v":0},{"$f":"Timing!BE16","v":0},{"$f":"Timing!BF16","v":0},{"$f":"Timing!BG16","v":0},{"$f":"Timing!BH16","v":0},{"$f":"Timing!BI16","v":0},{"$f":"Timing!BJ16","v":0},{"$f":"Timing!BK16","v":0},{"$f":"Timing!BL16","v":0},{"$f":"Timing!BM16","v":0},{"$f":"Timing!BN16","v":0},{"$f":"Timing!BO16","v":0},{"$f":"Timing!BP16","v":0},{"$f":"Timing!BQ16","v":0},{"$f":"Timing!BR16","v":0},{"$f":"Timing!BS16","v":0},{"$f":"Timing!BT16","v":0},{"$f":"Timing!BU16","v":0},{"$f":"Timing!BV16","v":0},{"$f":"Timing!BW16","v":0},{"$f":"Timing!BX16","v":0},{"$f":"Timing!BY16","v":0},{"$f":"Timing!BZ16","v":0},{"$f":"Timing!CA16","v":0},{"$f":"Timing!CB16","v":0},{"$f":"Timing!CC16","v":0},{"$f":"Timing!CD16","v":0},{"$f":"Timing!CE16","v":0},{"$f":"Timing!CF16","v":0},{"$f":"Timing!CG16","v":0},{"$f":"Timing!CH16","v":0},{"$f":"Timing!CI16","v":0},{"$f":"Timing!CJ16","v":0},{"$f":"Timing!CK16","v":0},{"$f":"Timing!CL16","v":0},{"$f":"Timing!CM16","v":0},{"$f":"Timing!CN16","v":0},{"$f":"Timing!CO16","v":0},{"$f":"Timing!CP16","v":0},{"$f":"Timing!CQ16","v":0},{"$f":"Timing!CR16","v":0},{"$f":"Timing!CS16","v":0},{"$f":"Timing!CT16","v":0},{"$f":"Timing!CU16","v":0},{"$f":"Timing!CV16","v":0},{"$f":"Timing!CW16","v":0},{"$f":"Timing!CX16","v":0},{"$f":"Timing!CY16","v":0},{"$f":"Timing!CZ16","v":0},{"$f":"Timing!DA16","v":0},{"$f":"Timing!DB16","v":0},{"$f":"Timing!DC16","v":0},{"$f":"Timing!DD16","v":0},{"$f":"Timing!DE16","v":0},{"$f":"Timing!DF16","v":0},{"$f":"Timing!DG16","v":0},{"$f":"Timing!DH16","v":0},{"$f":"Timing!DI16","v":0},{"$f":"Timing!DJ16","v":0},{"$f":"Timing!DK16","v":0},{"$f":"Timing!DL16","v":0},{"$f":"Timing!DM16","v":0},{"$f":"Timing!DN16","v":0},{"$f":"Timing!DO16","v":0},{"$f":"Timing!DP16","v":0},{"$f":"Timing!DQ16","v":0},{"$f":"Timing!DR16","v":0},{"$f":"Timing!DS16","v":0},{"$f":"Timing!DT16","v":0},{"$f":"Timing!DU16","v":0},{"$f":"Timing!DV16","v":0},{"$f":"Timing!DW16","v":0},{"$f":"Timing!DX16","v":0},{"$f":"Timing!DY16","v":0},{"$f":"Timing!DZ16","v":0},{"$f":"Timing!EA16","v":0},{"$f":"Timing!EB16","v":0},{"$f":"Timing!EC16","v":0},{"$f":"Timing!ED16","v":0},{"$f":"Timing!EE16","v":0},{"$f":"Timing!EF16","v":0},{"$f":"Timing!EG16","v":0},{"$f":"Timing!EH16","v":0},{"$f":"Timing!EI16","v":0},{"$f":"Timing!EJ16","v":0},{"$f":"Timing!EK16","v":0}]
[null,null,{"$f":"C10","v":"Restart from C&M"},{"$f":"Timing!D17","v":"2021-07-01"},{"$f":"Timing!E17","v":"2021-12-31"},null,null,null,null,{"$f":"Timing!J17","v":0},{"$f":"Timing!K17","v":0},{"$f":"Timing!L17","v":0},{"$f":"Timing!M17","v":0},{"$f":"Timing!N17","v":0},{"$f":"Timing!O17","v":0},{"$f":"Timing!P17","v":0},{"$f":"Timing!Q17","v":0},{"$f":"Timing!R17","v":0},{"$f":"Timing!S17","v":0},{"$f":"Timing!T17","v":0},{"$f":"Timing!U17","v":0},{"$f":"Timing!V17","v":1},{"$f":"Timing!W17","v":1},{"$f":"Timing!X17","v":0},{"$f":"Timing!Y17","v":0},{"$f":"Timing!Z17","v":0},{"$f":"Timing!AA17","v":0},{"$f":"Timing!AB17","v":0},{"$f":"Timing!AC17","v":0},{"$f":"Timing!AD17","v":0},{"$f":"Timing!AE17","v":0},{"$f":"Timing!AF17","v":0},{"$f":"Timing!AG17","v":0},{"$f":"Timing!AH17","v":0},{"$f":"Timing!AI17","v":0},{"$f":"Timing!AJ17","v":0},{"$f":"Timing!AK17","v":0},{"$f":"Timing!AL17","v":0},{"$f":"Timing!AM17","v":0},{"$f":"Timing!AN17","v":0},{"$f":"Timing!AO17","v":0},{"$f":"Timing!AP17","v":0},{"$f":"Timing!AQ17","v":0},{"$f":"Timing!AR17","v":0},{"$f":"Timing!AS17","v":0},{"$f":"Timing!AT17","v":0},{"$f":"Timing!AU17","v":0},{"$f":"Timing!AV17","v":0},{"$f":"Timing!AW17","v":0},{"$f":"Timing!AX17","v":0},{"$f":"Timing!AY17","v":0},{"$f":"Timing!AZ17","v":0},{"$f":"Timing!BA17","v":0},{"$f":"Timing!BB17","v":0},{"$f":"Timing!BC17","v":0},{"$f":"Timing!BD17","v":0},{"$f":"Timing!BE17","v":0},{"$f":"Timing!BF17","v":0},{"$f":"Timing!BG17","v":0},{"$f":"Timing!BH17","v":0},{"$f":"Timing!BI17","v":0},{"$f":"Timing!BJ17","v":0},{"$f":"Timing!BK17","v":0},{"$f":"Timing!BL17","v":0},{"$f":"Timing!BM17","v":0},{"$f":"Timing!BN17","v":0},{"$f":"Timing!BO17","v":0},{"$f":"Timing!BP17","v":0},{"$f":"Timing!BQ17","v":0},{"$f":"Timing!BR17","v":0},{"$f":"Timing!BS17","v":0},{"$f":"Timing!BT17","v":0},{"$f":"Timing!BU17","v":0},{"$f":"Timing!BV17","v":0},{"$f":"Timing!BW17","v":0},{"$f":"Timing!BX17","v":0},{"$f":"Timing!BY17","v":0},{"$f":"Timing!BZ17","v":0},{"$f":"Timing!CA17","v":0},{"$f":"Timing!CB17","v":0},{"$f":"Timing!CC17","v":0},{"$f":"Timing!CD17","v":0},{"$f":"Timing!CE17","v":0},{"$f":"Timing!CF17","v":0},{"$f":"Timing!CG17","v":0},{"$f":"Timing!CH17","v":0},{"$f":"Timing!CI17","v":0},{"$f":"Timing!CJ17","v":0},{"$f":"Timing!CK17","v":0},{"$f":"Timing!CL17","v":0},{"$f":"Timing!CM17","v":0},{"$f":"Timing!CN17","v":0},{"$f":"Timing!CO17","v":0},{"$f":"Timing!CP17","v":0},{"$f":"Timing!CQ17","v":0},{"$f":"Timing!CR17","v":0},{"$f":"Timing!CS17","v":0},{"$f":"Timing!CT17","v":0},{"$f":"Timing!CU17","v":0},{"$f":"Timing!CV17","v":0},{"$f":"Timing!CW17","v":0},{"$f":"Timing!CX17","v":0},{"$f":"Timing!CY17","v":0},{"$f":"Timing!CZ17","v":0},{"$f":"Timing!DA17","v":0},{"$f":"Timing!DB17","v":0},{"$f":"Timing!DC17","v":0},{"$f":"Timing!DD17","v":0},{"$f":"Timing!DE17","v":0},{"$f":"Timing!DF17","v":0},{"$f":"Timing!DG17","v":0},{"$f":"Timing!DH17","v":0},{"$f":"Timing!DI17","v":0},{"$f":"Timing!DJ17","v":0},{"$f":"Timing!DK17","v":0},{"$f":"Timing!DL17","v":0},{"$f":"Timing!DM17","v":0},{"$f":"Timing!DN17","v":0},{"$f":"Timing!DO17","v":0},{"$f":"Timing!DP17","v":0},{"$f":"Timing!DQ17","v":0},{"$f":"Timing!DR17","v":0},{"$f":"Timing!DS17","v":0},{"$f":"Timing!DT17","v":0},{"$f":"Timing!DU17","v":0},{"$f":"Timing!DV17","v":0},{"$f":"Timing!DW17","v":0},{"$f":"Timing!DX17","v":0},{"$f":"Timing!DY17","v":0},{"$f":"Timing!DZ17","v":0},{"$f":"Timing!EA17","v":0},{"$f":"Timing!EB17","v":0},{"$f":"Timing!EC17","v":0},{"$f":"Timing!ED17","v":0},{"$f":"Timing!EE17","v":0},{"$f":"Timing!EF17","v":0},{"$f":"Timing!EG17","v":0},{"$f":"Timing!EH17","v":0},{"$f":"Timing!EI17","v":0},{"$f":"Timing!EJ17","v":0},{"$f":"Timing!EK17","v":0}]
[null,null,{"$f":"C11","v":"Production"},{"$f":"Timing!D18","v":"2022-01-01"},{"$f":"Timing!E18","v":"2030-01-31"},null,null,null,null,{"$f":"Timing!J18","v":0},{"$f":"Timing!K18","v":0},{"$f":"Timing!L18","v":0},{"$f":"Timing!M18","v":0},{"$f":"Timing!N18","v":0},{"$f":"Timing!O18","v":0},{"$f":"Timing!P18","v":0},{"$f":"Timing!Q18","v":0},{"$f":"Timing!R18","v":0},{"$f":"Timing!S18","v":0},{"$f":"Timing!T18","v":0},{"$f":"Timing!U18","v":0},{"$f":"Timing!V18","v":0},{"$f":"Timing!W18","v":0},{"$f":"Timing!X18","v":1},{"$f":"Timing!Y18","v":1},{"$f":"Timing!Z18","v":1},{"$f":"Timing!AA18","v":1},{"$f":"Timing!AB18","v":1},{"$f":"Timing!AC18","v":1},{"$f":"Timing!AD18","v":1},{"$f":"Timing!AE18","v":1},{"$f":"Timing!AF18","v":1},{"$f":"Timing!AG18","v":1},{"$f":"Timing!AH18","v":1},{"$f":"Timing!AI18","v":1},{"$f":"Timing!AJ18","v":1},{"$f":"Timing!AK18","v":1},{"$f":"Timing!AL18","v":1},{"$f":"Timing!AM18","v":1},{"$f":"Timing!AN18","v":1},{"$f":"Timing!AO18","v":1},{"$f":"Timing!AP18","v":1},{"$f":"Timing!AQ18","v":1},{"$f":"Timing!AR18","v":1},{"$f":"Timing!AS18","v":1},{"$f":"Timing!AT18","v":1},{"$f":"Timing!AU18","v":1},{"$f":"Timing!AV18","v":1},{"$f":"Timing!AW18","v":1},{"$f":"Timing!AX18","v":1},{"$f":"Timing!AY18","v":1},{"$f":"Timing!AZ18","v":1},{"$f":"Timing!BA18","v":1},{"$f":"Timing!BB18","v":1},{"$f":"Timing!BC18","v":1},{"$f":"Timing!BD18","v":0},{"$f":"Timing!BE18","v":0},{"$f":"Timing!BF18","v":0},{"$f":"Timing!BG18","v":0},{"$f":"Timing!BH18","v":0},{"$f":"Timing!BI18","v":0},{"$f":"Timing!BJ18","v":0},{"$f":"Timing!BK18","v":0},{"$f":"Timing!BL18","v":0},{"$f":"Timing!BM18","v":0},{"$f":"Timing!BN18","v":0},{"$f":"Timing!BO18","v":0},{"$f":"Timing!BP18","v":0},{"$f":"Timing!BQ18","v":0},{"$f":"Timing!BR18","v":0},{"$f":"Timing!BS18","v":0},{"$f":"Timing!BT18","v":0},{"$f":"Timing!BU18","v":0},{"$f":"Timing!BV18","v":0},{"$f":"Timing!BW18","v":0},{"$f":"Timing!BX18","v":0},{"$f":"Timing!BY18","v":0},{"$f":"Timing!BZ18","v":0},{"$f":"Timing!CA18","v":0},{"$f":"Timing!CB18","v":0},{"$f":"Timing!CC18","v":0},{"$f":"Timing!CD18","v":0},{"$f":"Timing!CE18","v":0},{"$f":"Timing!CF18","v":0},{"$f":"Timing!CG18","v":0},{"$f":"Timing!CH18","v":0},{"$f":"Timing!CI18","v":0},{"$f":"Timing!CJ18","v":0},{"$f":"Timing!CK18","v":0},{"$f":"Timing!CL18","v":0},{"$f":"Timing!CM18","v":0},{"$f":"Timing!CN18","v":0},{"$f":"Timing!CO18","v":0},{"$f":"Timing!CP18","v":0},{"$f":"Timing!CQ18","v":0},{"$f":"Timing!CR18","v":0},{"$f":"Timing!CS18","v":0},{"$f":"Timing!CT18","v":0},{"$f":"Timing!CU18","v":0},{"$f":"Timing!CV18","v":0},{"$f":"Timing!CW18","v":0},{"$f":"Timing!CX18","v":0},{"$f":"Timing!CY18","v":0},{"$f":"Timing!CZ18","v":0},{"$f":"Timing!DA18","v":0},{"$f":"Timing!DB18","v":0},{"$f":"Timing!DC18","v":0},{"$f":"Timing!DD18","v":0},{"$f":"Timing!DE18","v":0},{"$f":"Timing!DF18","v":0},{"$f":"Timing!DG18","v":0},{"$f":"Timing!DH18","v":0},{"$f":"Timing!DI18","v":0},{"$f":"Timing!DJ18","v":0},{"$f":"Timing!DK18","v":0},{"$f":"Timing!DL18","v":0},{"$f":"Timing!DM18","v":0},{"$f":"Timing!DN18","v":0},{"$f":"Timing!DO18","v":0},{"$f":"Timing!DP18","v":0},{"$f":"Timing!DQ18","v":0},{"$f":"Timing!DR18","v":0},{"$f":"Timing!DS18","v":0},{"$f":"Timing!DT18","v":0},{"$f":"Timing!DU18","v":0},{"$f":"Timing!DV18","v":0},{"$f":"Timing!DW18","v":0},{"$f":"Timing!DX18","v":0},{"$f":"Timing!DY18","v":0},{"$f":"Timing!DZ18","v":0},{"$f":"Timing!EA18","v":0},{"$f":"Timing!EB18","v":0},{"$f":"Timing!EC18","v":0},{"$f":"Timing!ED18","v":0},{"$f":"Timing!EE18","v":0},{"$f":"Timing!EF18","v":0},{"$f":"Timing!EG18","v":0},{"$f":"Timing!EH18","v":0},{"$f":"Timing!EI18","v":0},{"$f":"Timing!EJ18","v":0},{"$f":"Timing!EK18","v":0}]
[null,null,{"$f":"C12","v":"Restoration"},{"$f":"Timing!D19","v":"2030-02-01"},{"$f":"Timing!E19","v":"2031-02-28"},null,null,null,null,{"$f":"Timing!J19","v":0},{"$f":"Timing!K19","v":0},{"$f":"Timing!L19","v":0},{"$f":"Timing!M19","v":0},{"$f":"Timing!N19","v":0},{"$f":"Timing!O19","v":0},{"$f":"Timing!P19","v":0},{"$f":"Timing!Q19","v":0},{"$f":"Timing!R19","v":0},{"$f":"Timing!S19","v":0},{"$f":"Timing!T19","v":0},{"$f":"Timing!U19","v":0},{"$f":"Timing!V19","v":0},{"$f":"Timing!W19","v":0},{"$f":"Timing!X19","v":0},{"$f":"Timing!Y19","v":0},{"$f":"Timing!Z19","v":0},{"$f":"Timing!AA19","v":0},{"$f":"Timing!AB19","v":0},{"$f":"Timing!AC19","v":0},{"$f":"Timing!AD19","v":0},{"$f":"Timing!AE19","v":0},{"$f":"Timing!AF19","v":0},{"$f":"Timing!AG19","v":0},{"$f":"Timing!AH19","v":0},{"$f":"Timing!AI19","v":0},{"$f":"Timing!AJ19","v":0},{"$f":"Timing!AK19","v":0},{"$f":"Timing!AL19","v":0},{"$f":"Timing!AM19","v":0},{"$f":"Timing!AN19","v":0},{"$f":"Timing!AO19","v":0},{"$f":"Timing!AP19","v":0},{"$f":"Timing!AQ19","v":0},{"$f":"Timing!AR19","v":0},{"$f":"Timing!AS19","v":0},{"$f":"Timing!AT19","v":0},{"$f":"Timing!AU19","v":0},{"$f":"Timing!AV19","v":0},{"$f":"Timing!AW19","v":0},{"$f":"Timing!AX19","v":0},{"$f":"Timing!AY19","v":0},{"$f":"Timing!AZ19","v":0},{"$f":"Timing!BA19","v":0},{"$f":"Timing!BB19","v":0},{"$f":"Timing!BC19","v":0},{"$f":"Timing!BD19","v":0},{"$f":"Timing!BE19","v":1},{"$f":"Timing!BF19","v":1},{"$f":"Timing!BG19","v":1},{"$f":"Timing!BH19","v":0},{"$f":"Timing!BI19","v":0},{"$f":"Timing!BJ19","v":0},{"$f":"Timing!BK19","v":0},{"$f":"Timing!BL19","v":0},{"$f":"Timing!BM19","v":0},{"$f":"Timing!BN19","v":0},{"$f":"Timing!BO19","v":0},{"$f":"Timing!BP19","v":0},{"$f":"Timing!BQ19","v":0},{"$f":"Timing!BR19","v":0},{"$f":"Timing!BS19","v":0},{"$f":"Timing!BT19","v":0},{"$f":"Timing!BU19","v":0},{"$f":"Timing!BV19","v":0},{"$f":"Timing!BW19","v":0},{"$f":"Timing!BX19","v":0},{"$f":"Timing!BY19","v":0},{"$f":"Timing!BZ19","v":0},{"$f":"Timing!CA19","v":0},{"$f":"Timing!CB19","v":0},{"$f":"Timing!CC19","v":0},{"$f":"Timing!CD19","v":0},{"$f":"Timing!CE19","v":0},{"$f":"Timing!CF19","v":0},{"$f":"Timing!CG19","v":0},{"$f":"Timing!CH19","v":0},{"$f":"Timing!CI19","v":0},{"$f":"Timing!CJ19","v":0},{"$f":"Timing!CK19","v":0},{"$f":"Timing!CL19","v":0},{"$f":"Timing!CM19","v":0},{"$f":"Timing!CN19","v":0},{"$f":"Timing!CO19","v":0},{"$f":"Timing!CP19","v":0},{"$f":"Timing!CQ19","v":0},{"$f":"Timing!CR19","v":0},{"$f":"Timing!CS19","v":0},{"$f":"Timing!CT19","v":0},{"$f":"Timing!CU19","v":0},{"$f":"Timing!CV19","v":0},{"$f":"Timing!CW19","v":0},{"$f":"Timing!CX19","v":0},{"$f":"Timing!CY19","v":0},{"$f":"Timing!CZ19","v":0},{"$f":"Timing!DA19","v":0},{"$f":"Timing!DB19","v":0},{"$f":"Timing!DC19","v":0},{"$f":"Timing!DD19","v":0},{"$f":"Timing!DE19","v":0},{"$f":"Timing!DF19","v":0},{"$f":"Timing!DG19","v":0},{"$f":"Timing!DH19","v":0},{"$f":"Timing!DI19","v":0},{"$f":"Timing!DJ19","v":0},{"$f":"Timing!DK19","v":0},{"$f":"Timing!DL19","v":0},{"$f":"Timing!DM19","v":0},{"$f":"Timing!DN19","v":0},{"$f":"Timing!DO19","v":0},{"$f":"Timing!DP19","v":0},{"$f":"Timing!DQ19","v":0},{"$f":"Timing!DR19","v":0},{"$f":"Timing!DS19","v":0},{"$f":"Timing!DT19","v":0},{"$f":"Timing!DU19","v":0},{"$f":"Timing!DV19","v":0},{"$f":"Timing!DW19","v":0},{"$f":"Timing!DX19","v":0},{"$f":"Timing!DY19","v":0},{"$f":"Timing!DZ19","v":0},{"$f":"Timing!EA19","v":0},{"$f":"Timing!EB19","v":0},{"$f":"Timing!EC19","v":0},{"$f":"Timing!ED19","v":0},{"$f":"Timing!EE19","v":0},{"$f":"Timing!EF19","v":0},{"$f":"Timing!EG19","v":0},{"$f":"Timing!EH19","v":0},{"$f":"Timing!EI19","v":0},{"$f":"Timing!EJ19","v":0},{"$f":"Timing!EK19","v":0}]
[]
[]
[null,null,"Counters"]
[]
[null,null,"LHM "]
[]
[null,null,"Production quarter","Num#",null,null,null,null,null,{"$f":"Timing!J34","v":1},{"$f":"Timing!K34","v":2},{"$f":"Timing!L34","v":3},{"$f":"Timing!M34","v":4},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":5},{"$f":"Timing!V34","v":6},{"$f":"Timing!W34","v":7},{"$f":"Timing!X34","v":8},{"$f":"Timing!Y34","v":9},{"$f":"Timing!Z34","v":10},{"$f":"Timing!AA34","v":11},{"$f":"Timing!AB34","v":12},{"$f":"Timing!AC34","v":13},{"$f":"Timing!AD34","v":14},{"$f":"Timing!AE34","v":15},{"$f":"Timing!AF34","v":16},{"$f":"Timing!AG34","v":17},{"$f":"Timing!AH34","v":18},{"$f":"Timing!AI34","v":19},{"$f":"Timing!AJ34","v":20},{"$f":"Timing!AK34","v":21},{"$f":"Timing!AL34","v":22},{"$f":"Timing!AM34","v":23},{"$f":"Timing!AN34","v":24},{"$f":"Timing!AO34","v":25},{"$f":"Timing!AP34","v":26},{"$f":"Timing!AQ34","v":27},{"$f":"Timing!AR34","v":28},{"$f":"Timing!AS34","v":29},{"$f":"Timing!AT34","v":30},{"$f":"Timing!AU34","v":31},{"$f":"Timing!AV34","v":32},{"$f":"Timing!AW34","v":33},{"$f":"Timing!AX34","v":34},{"$f":"Timing!AY34","v":35},{"$f":"Timing!AZ34","v":36},{"$f":"Timing!BA34","v":37},{"$f":"Timing!BB34","v":38},{"$f":"Timing!BC34","v":39},{"$f":"Timing!BD34","v":40},{"$f":"Timing!BE34","v":41},{"$f":"Timing!BF34","v":42},{"$f":"Timing!BG34","v":43},{"$f":"Timing!BH34","v":44},{"$f":"Timing!BI34","v":45},{"$f":"Timing!BJ34","v":46},{"$f":"Timing!BK34","v":47},{"$f":"Timing!BL34","v":48},{"$f":"Timing!BM34","v":49},{"$f":"Timing!BN34","v":50},{"$f":"Timing!BO34","v":51},{"$f":"Timing!BP34","v":52},{"$f":"Timing!BQ34","v":53},{"$f":"Timing!BR34","v":54},{"$f":"Timing!BS34","v":55},{"$f":"Timing!BT34","v":56},{"$f":"Timing!BU34","v":57},{"$f":"Timing!BV34","v":58},{"$f":"Timing!BW34","v":59},{"$f":"Timing!BX34","v":60},{"$f":"Timing!BY34","v":61},{"$f":"Timing!BZ34","v":62},{"$f":"Timing!CA34","v":63},{"$f":"Timing!CB34","v":64},{"$f":"Timing!CC34","v":65},{"$f":"Timing!CD34","v":66},{"$f":"Timing!CE34","v":67},{"$f":"Timing!CF34","v":68},{"$f":"Timing!CG34","v":69},{"$f":"Timing!CH34","v":70},{"$f":"Timing!CI34","v":71},{"$f":"Timing!CJ34","v":72},{"$f":"Timing!CK34","v":73},{"$f":"Timing!CL34","v":74},{"$f":"Timing!CM34","v":75},{"$f":"Timing!CN34","v":76},{"$f":"Timing!CO34","v":77},{"$f":"Timing!CP34","v":78},{"$f":"Timing!CQ34","v":79},{"$f":"Timing!CR34","v":80},{"$f":"Timing!CS34","v":81},{"$f":"Timing!CT34","v":82},{"$f":"Timing!CU34","v":83},{"$f":"Timing!CV34","v":84},{"$f":"Timing!CW34","v":85},{"$f":"Timing!CX34","v":86},{"$f":"Timing!CY34","v":87},{"$f":"Timing!CZ34","v":88},{"$f":"Timing!DA34","v":89},{"$f":"Timing!DB34","v":90},{"$f":"Timing!DC34","v":91},{"$f":"Timing!DD34","v":92},{"$f":"Timing!DE34","v":93},{"$f":"Timing!DF34","v":94},{"$f":"Timing!DG34","v":95},{"$f":"Timing!DH34","v":96},{"$f":"Timing!DI34","v":97},{"$f":"Timing!DJ34","v":98},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0}]
[null,null,"Forecast quarter","Num#",null,null,null,null,null,{"$f":"Timing!J38","v":1},{"$f":"Timing!K38","v":2},{"$f":"Timing!L38","v":3},{"$f":"Timing!M38","v":4},{"$f":"Timing!N38","v":5},{"$f":"Timing!O38","v":6},{"$f":"Timing!P38","v":7},{"$f":"Timing!Q38","v":8},{"$f":"Timing!R38","v":9},{"$f":"Timing!S38","v":10},{"$f":"Timing!T38","v":11},{"$f":"Timing!U38","v":12},{"$f":"Timing!V38","v":13},{"$f":"Timing!W38","v":14},{"$f":"Timing!X38","v":15},{"$f":"Timing!Y38","v":16},{"$f":"Timing!Z38","v":17},{"$f":"Timing!AA38","v":18},{"$f":"Timing!AB38","v":19},{"$f":"Timing!AC38","v":20},{"$f":"Timing!AD38","v":21},{"$f":"Timing!AE38","v":22},{"$f":"Timing!AF38","v":23},{"$f":"Timing!AG38","v":24},{"$f":"Timing!AH38","v":25},{"$f":"Timing!AI38","v":26},{"$f":"Timing!AJ38","v":27},{"$f":"Timing!AK38","v":28},{"$f":"Timing!AL38","v":29},{"$f":"Timing!AM38","v":30},{"$f":"Timing!AN38","v":31},{"$f":"Timing!AO38","v":32},{"$f":"Timing!AP38","v":33},{"$f":"Timing!AQ38","v":34},{"$f":"Timing!AR38","v":35},{"$f":"Timing!AS38","v":36},{"$f":"Timing!AT38","v":37},{"$f":"Timing!AU38","v":38},{"$f":"Timing!AV38","v":39},{"$f":"Timing!AW38","v":40},{"$f":"Timing!AX38","v":41},{"$f":"Timing!AY38","v":42},{"$f":"Timing!AZ38","v":43},{"$f":"Timing!BA38","v":44},{"$f":"Timing!BB38","v":45},{"$f":"Timing!BC38","v":46},{"$f":"Timing!BD38","v":47},{"$f":"Timing!BE38","v":48},{"$f":"Timing!BF38","v":49},{"$f":"Timing!BG38","v":50},{"$f":"Timing!BH38","v":51},{"$f":"Timing!BI38","v":52},{"$f":"Timing!BJ38","v":53},{"$f":"Timing!BK38","v":54},{"$f":"Timing!BL38","v":55},{"$f":"Timing!BM38","v":56},{"$f":"Timing!BN38","v":57},{"$f":"Timing!BO38","v":58},{"$f":"Timing!BP38","v":59},{"$f":"Timing!BQ38","v":60},{"$f":"Timing!BR38","v":61},{"$f":"Timing!BS38","v":62},{"$f":"Timing!BT38","v":63},{"$f":"Timing!BU38","v":64},{"$f":"Timing!BV38","v":65},{"$f":"Timing!BW38","v":66},{"$f":"Timing!BX38","v":67},{"$f":"Timing!BY38","v":68},{"$f":"Timing!BZ38","v":69},{"$f":"Timing!CA38","v":70},{"$f":"Timing!CB38","v":71},{"$f":"Timing!CC38","v":72},{"$f":"Timing!CD38","v":73},{"$f":"Timing!CE38","v":74},{"$f":"Timing!CF38","v":75},{"$f":"Timing!CG38","v":76},{"$f":"Timing!CH38","v":77},{"$f":"Timing!CI38","v":78},{"$f":"Timing!CJ38","v":79},{"$f":"Timing!CK38","v":80},{"$f":"Timing!CL38","v":81},{"$f":"Timing!CM38","v":82},{"$f":"Timing!CN38","v":83},{"$f":"Timing!CO38","v":84},{"$f":"Timing!CP38","v":85},{"$f":"Timing!CQ38","v":86},{"$f":"Timing!CR38","v":87},{"$f":"Timing!CS38","v":88},{"$f":"Timing!CT38","v":89},{"$f":"Timing!CU38","v":90},{"$f":"Timing!CV38","v":91},{"$f":"Timing!CW38","v":92},{"$f":"Timing!CX38","v":93},{"$f":"Timing!CY38","v":94},{"$f":"Timing!CZ38","v":95},{"$f":"Timing!DA38","v":96},{"$f":"Timing!DB38","v":97},{"$f":"Timing!DC38","v":98},{"$f":"Timing!DD38","v":99},{"$f":"Timing!DE38","v":100},{"$f":"Timing!DF38","v":101},{"$f":"Timing!DG38","v":102},{"$f":"Timing!DH38","v":103},{"$f":"Timing!DI38","v":104},{"$f":"Timing!DJ38","v":105},{"$f":"Timing!DK38","v":106},{"$f":"Timing!DL38","v":107},{"$f":"Timing!DM38","v":108},{"$f":"Timing!DN38","v":109},{"$f":"Timing!DO38","v":110},{"$f":"Timing!DP38","v":111},{"$f":"Timing!DQ38","v":112},{"$f":"Timing!DR38","v":113},{"$f":"Timing!DS38","v":114},{"$f":"Timing!DT38","v":115},{"$f":"Timing!DU38","v":116},{"$f":"Timing!DV38","v":117},{"$f":"Timing!DW38","v":118},{"$f":"Timing!DX38","v":119},{"$f":"Timing!DY38","v":120},{"$f":"Timing!DZ38","v":121},{"$f":"Timing!EA38","v":122},{"$f":"Timing!EB38","v":123},{"$f":"Timing!EC38","v":124},{"$f":"Timing!ED38","v":125},{"$f":"Timing!EE38","v":126},{"$f":"Timing!EF38","v":127},{"$f":"Timing!EG38","v":128},{"$f":"Timing!EH38","v":129},{"$f":"Timing!EI38","v":130},{"$f":"Timing!EJ38","v":131},{"$f":"Timing!EK38","v":132}]
[null,null,"Last contruction period","Num#",null,null,null,null,null,{"$f":"IF(K24=1,1,0)","v":0},{"$f":"IF(L24=1,1,0)","v":0},0,{"$f":"IF(N24=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BO24=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CU24=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EA24=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(#REF!=1,1,0)","v":{"$error":"#REF!"}}]
[]
[null,null,"KM"]
[]
[null,null,"Production quarter","Num#",null,null,null,null,null,{"$f":"Timing!J47","v":0},{"$f":"Timing!K47","v":0},{"$f":"Timing!L47","v":0},{"$f":"Timing!M47","v":0},{"$f":"Timing!N47","v":0},{"$f":"Timing!O47","v":0},{"$f":"Timing!P47","v":0},{"$f":"Timing!Q47","v":0},{"$f":"Timing!R47","v":0},{"$f":"Timing!S47","v":0},{"$f":"Timing!T47","v":0},{"$f":"Timing!U47","v":0},{"$f":"Timing!V47","v":0},{"$f":"Timing!W47","v":0},{"$f":"Timing!X47","v":1},{"$f":"Timing!Y47","v":2},{"$f":"Timing!Z47","v":3},{"$f":"Timing!AA47","v":4},{"$f":"Timing!AB47","v":5},{"$f":"Timing!AC47","v":6},{"$f":"Timing!AD47","v":7},{"$f":"Timing!AE47","v":8},{"$f":"Timing!AF47","v":9},{"$f":"Timing!AG47","v":10},{"$f":"Timing!AH47","v":11},{"$f":"Timing!AI47","v":12},{"$f":"Timing!AJ47","v":13},{"$f":"Timing!AK47","v":14},{"$f":"Timing!AL47","v":15},{"$f":"Timing!AM47","v":16},{"$f":"Timing!AN47","v":17},{"$f":"Timing!AO47","v":18},{"$f":"Timing!AP47","v":19},{"$f":"Timing!AQ47","v":20},{"$f":"Timing!AR47","v":21},{"$f":"Timing!AS47","v":22},{"$f":"Timing!AT47","v":23},{"$f":"Timing!AU47","v":24},{"$f":"Timing!AV47","v":25},{"$f":"Timing!AW47","v":26},{"$f":"Timing!AX47","v":27},{"$f":"Timing!AY47","v":28},{"$f":"Timing!AZ47","v":29},{"$f":"Timing!BA47","v":30},{"$f":"Timing!BB47","v":31},{"$f":"Timing!BC47","v":32},{"$f":"Timing!BD47","v":0},{"$f":"Timing!BE47","v":0},{"$f":"Timing!BF47","v":0},{"$f":"Timing!BG47","v":0},{"$f":"Timing!BH47","v":0},{"$f":"Timing!BI47","v":0},{"$f":"Timing!BJ47","v":0},{"$f":"Timing!BK47","v":0},{"$f":"Timing!BL47","v":0},{"$f":"Timing!BM47","v":0},{"$f":"Timing!BN47","v":0},{"$f":"Timing!BO47","v":0},{"$f":"Timing!BP47","v":0},{"$f":"Timing!BQ47","v":0},{"$f":"Timing!BR47","v":0},{"$f":"Timing!BS47","v":0},{"$f":"Timing!BT47","v":0},{"$f":"Timing!BU47","v":0},{"$f":"Timing!BV47","v":0},{"$f":"Timing!BW47","v":0},{"$f":"Timing!BX47","v":0},{"$f":"Timing!BY47","v":0},{"$f":"Timing!BZ47","v":0},{"$f":"Timing!CA47","v":0},{"$f":"Timing!CB47","v":0},{"$f":"Timing!CC47","v":0},{"$f":"Timing!CD47","v":0},{"$f":"Timing!CE47","v":0},{"$f":"Timing!CF47","v":0},{"$f":"Timing!CG47","v":0},{"$f":"Timing!CH47","v":0},{"$f":"Timing!CI47","v":0},{"$f":"Timing!CJ47","v":0},{"$f":"Timing!CK47","v":0},{"$f":"Timing!CL47","v":0},{"$f":"Timing!CM47","v":0},{"$f":"Timing!CN47","v":0},{"$f":"Timing!CO47","v":0},{"$f":"Timing!CP47","v":0},{"$f":"Timing!CQ47","v":0},{"$f":"Timing!CR47","v":0},{"$f":"Timing!CS47","v":0},{"$f":"Timing!CT47","v":0},{"$f":"Timing!CU47","v":0},{"$f":"Timing!CV47","v":0},{"$f":"Timing!CW47","v":0},{"$f":"Timing!CX47","v":0},{"$f":"Timing!CY47","v":0},{"$f":"Timing!CZ47","v":0},{"$f":"Timing!DA47","v":0},{"$f":"Timing!DB47","v":0},{"$f":"Timing!DC47","v":0},{"$f":"Timing!DD47","v":0},{"$f":"Timing!DE47","v":0},{"$f":"Timing!DF47","v":0},{"$f":"Timing!DG47","v":0},{"$f":"Timing!DH47","v":0},{"$f":"Timing!DI47","v":0},{"$f":"Timing!DJ47","v":0},{"$f":"Timing!DK47","v":0},{"$f":"Timing!DL47","v":0},{"$f":"Timing!DM47","v":0},{"$f":"Timing!DN47","v":0},{"$f":"Timing!DO47","v":0},{"$f":"Timing!DP47","v":0},{"$f":"Timing!DQ47","v":0},{"$f":"Timing!DR47","v":0},{"$f":"Timing!DS47","v":0},{"$f":"Timing!DT47","v":0},{"$f":"Timing!DU47","v":0},{"$f":"Timing!DV47","v":0},{"$f":"Timing!DW47","v":0},{"$f":"Timing!DX47","v":0},{"$f":"Timing!DY47","v":0},{"$f":"Timing!DZ47","v":0},{"$f":"Timing!EA47","v":0},{"$f":"Timing!EB47","v":0},{"$f":"Timing!EC47","v":0},{"$f":"Timing!ED47","v":0},{"$f":"Timing!EE47","v":0},{"$f":"Timing!EF47","v":0},{"$f":"Timing!EG47","v":0},{"$f":"Timing!EH47","v":0},{"$f":"Timing!EI47","v":0},{"$f":"Timing!EJ47","v":0},{"$f":"Timing!EK47","v":0}]
[null,null,"Forecast quarter","Num#",null,null,null,null,null,{"$f":"J25","v":1},{"$f":"K25","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,{"$f":"BW25","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EI25","v":130},131,132]
[null,null,"Last contruction period","Num#",null,null,null,null,null,{"$f":"IF(K30=1,1,0)","v":0},{"$f":"IF(L30=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX30=1,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ30=1,1,0)","v":0},0,0]
[]
[]
[null,null,"PP&E and depreciation"]
[]
[null,null,"Operational Wide (LHM & KM)"]
[]
[null,null,"Life of mine method"]
[null,null,"Summary of costs"]
[null,null,"Development capex","AUD M",null,null,null,null,{"$f":"SUM(J41:EK41)","v":93.333333333333329},{"$f":"CAPEX!J59","v":4.666666666666667},{"$f":"CAPEX!K59","v":21},{"$f":"CAPEX!L59","v":21},{"$f":"CAPEX!M59","v":0},{"$f":"CAPEX!N59","v":0},{"$f":"CAPEX!O59","v":0},{"$f":"CAPEX!P59","v":0},{"$f":"CAPEX!Q59","v":0},{"$f":"CAPEX!R59","v":0},{"$f":"CAPEX!S59","v":23.333333333333332},{"$f":"CAPEX!T59","v":23.333333333333332},{"$f":"CAPEX!U59","v":0},{"$f":"CAPEX!V59","v":0},{"$f":"CAPEX!W59","v":0},{"$f":"CAPEX!X59","v":0},{"$f":"CAPEX!Y59","v":0},{"$f":"CAPEX!Z59","v":0},{"$f":"CAPEX!AA59","v":0},{"$f":"CAPEX!AB59","v":0},{"$f":"CAPEX!AC59","v":0},{"$f":"CAPEX!AD59","v":0},{"$f":"CAPEX!AE59","v":0},{"$f":"CAPEX!AF59","v":0},{"$f":"CAPEX!AG59","v":0},{"$f":"CAPEX!AH59","v":0},{"$f":"CAPEX!AI59","v":0},{"$f":"CAPEX!AJ59","v":0},{"$f":"CAPEX!AK59","v":0},{"$f":"CAPEX!AL59","v":0},{"$f":"CAPEX!AM59","v":0},{"$f":"CAPEX!AN59","v":0},{"$f":"CAPEX!AO59","v":0},{"$f":"CAPEX!AP59","v":0},{"$f":"CAPEX!AQ59","v":0},{"$f":"CAPEX!AR59","v":0},{"$f":"CAPEX!AS59","v":0},{"$f":"CAPEX!AT59","v":0},{"$f":"CAPEX!AU59","v":0},{"$f":"CAPEX!AV59","v":0},{"$f":"CAPEX!AW59","v":0},{"$f":"CAPEX!AX59","v":0},{"$f":"CAPEX!AY59","v":0},{"$f":"CAPEX!AZ59","v":0},{"$f":"CAPEX!BA59","v":0},{"$f":"CAPEX!BB59","v":0},{"$f":"CAPEX!BC59","v":0},{"$f":"CAPEX!BD59","v":0},{"$f":"CAPEX!BE59","v":0},{"$f":"CAPEX!BF59","v":0},{"$f":"CAPEX!BG59","v":0},{"$f":"CAPEX!BH59","v":0},{"$f":"CAPEX!BI59","v":0},{"$f":"CAPEX!BJ59","v":0},{"$f":"CAPEX!BK59","v":0},{"$f":"CAPEX!BL59","v":0},{"$f":"CAPEX!BM59","v":0},{"$f":"CAPEX!BN59","v":0},{"$f":"CAPEX!BO59","v":0},{"$f":"CAPEX!BP59","v":0},{"$f":"CAPEX!BQ59","v":0},{"$f":"CAPEX!BR59","v":0},{"$f":"CAPEX!BS59","v":0},{"$f":"CAPEX!BT59","v":0},{"$f":"CAPEX!BU59","v":0},{"$f":"CAPEX!BV59","v":0},{"$f":"CAPEX!BW59","v":0},{"$f":"CAPEX!BX59","v":0},{"$f":"CAPEX!BY59","v":0},{"$f":"CAPEX!BZ59","v":0},{"$f":"CAPEX!CA59","v":0},{"$f":"CAPEX!CB59","v":0},{"$f":"CAPEX!CC59","v":0},{"$f":"CAPEX!CD59","v":0},{"$f":"CAPEX!CE59","v":0},{"$f":"CAPEX!CF59","v":0},{"$f":"CAPEX!CG59","v":0},{"$f":"CAPEX!CH59","v":0},{"$f":"CAPEX!CI59","v":0},{"$f":"CAPEX!CJ59","v":0},{"$f":"CAPEX!CK59","v":0},{"$f":"CAPEX!CL59","v":0},{"$f":"CAPEX!CM59","v":0},{"$f":"CAPEX!CN59","v":0},{"$f":"CAPEX!CO59","v":0},{"$f":"CAPEX!CP59","v":0},{"$f":"CAPEX!CQ59","v":0},{"$f":"CAPEX!CR59","v":0},{"$f":"CAPEX!CS59","v":0},{"$f":"CAPEX!CT59","v":0},{"$f":"CAPEX!CU59","v":0},{"$f":"CAPEX!CV59","v":0},{"$f":"CAPEX!CW59","v":0},{"$f":"CAPEX!CX59","v":0},{"$f":"CAPEX!CY59","v":0},{"$f":"CAPEX!CZ59","v":0},{"$f":"CAPEX!DA59","v":0},{"$f":"CAPEX!DB59","v":0},{"$f":"CAPEX!DC59","v":0},{"$f":"CAPEX!DD59","v":0},{"$f":"CAPEX!DE59","v":0},{"$f":"CAPEX!DF59","v":0},{"$f":"CAPEX!DG59","v":0},{"$f":"CAPEX!DH59","v":0},{"$f":"CAPEX!DI59","v":0},{"$f":"CAPEX!DJ59","v":0},{"$f":"CAPEX!DK59","v":0},{"$f":"CAPEX!DL59","v":0},{"$f":"CAPEX!DM59","v":0},{"$f":"CAPEX!DN59","v":0},{"$f":"CAPEX!DO59","v":0},{"$f":"CAPEX!DP59","v":0},{"$f":"CAPEX!DQ59","v":0},{"$f":"CAPEX!DR59","v":0},{"$f":"CAPEX!DS59","v":0},{"$f":"CAPEX!DT59","v":0},{"$f":"CAPEX!DU59","v":0},{"$f":"CAPEX!DV59","v":0},{"$f":"CAPEX!DW59","v":0},{"$f":"CAPEX!DX59","v":0},{"$f":"CAPEX!DY59","v":0},{"$f":"CAPEX!DZ59","v":0},{"$f":"CAPEX!EA59","v":0},{"$f":"CAPEX!EB59","v":0},{"$f":"CAPEX!EC59","v":0},{"$f":"CAPEX!ED59","v":0},{"$f":"CAPEX!EE59","v":0},{"$f":"CAPEX!EF59","v":0},{"$f":"CAPEX!EG59","v":0},{"$f":"CAPEX!EH59","v":0},{"$f":"CAPEX!EI59","v":0},{"$f":"CAPEX!EJ59","v":0},{"$f":"CAPEX!EK59","v":0}]
[null,null,"Decommissioning provision","AUD M",null,null,null,null,{"$f":"SUM(J42:EK42)","v":8.0888716090224091E-2},{"$f":"Ops!J444","v":0},{"$f":"Ops!K444","v":0},{"$f":"Ops!L444","v":0},{"$f":"Ops!M444","v":0},{"$f":"Ops!N444","v":0},{"$f":"Ops!O444","v":0},{"$f":"Ops!P444","v":0},{"$f":"Ops!Q444","v":0},{"$f":"Ops!R444","v":0},{"$f":"Ops!S444","v":0},{"$f":"Ops!T444","v":8.0888716090224091E-2},{"$f":"Ops!U444","v":0},{"$f":"Ops!V444","v":0},{"$f":"Ops!W444","v":0},{"$f":"Ops!X444","v":0},{"$f":"Ops!Y444","v":0},{"$f":"Ops!Z444","v":0},{"$f":"Ops!AA444","v":0},{"$f":"Ops!AB444","v":0},{"$f":"Ops!AC444","v":0},{"$f":"Ops!AD444","v":0},{"$f":"Ops!AE444","v":0},{"$f":"Ops!AF444","v":0},{"$f":"Ops!AG444","v":0},{"$f":"Ops!AH444","v":0},{"$f":"Ops!AI444","v":0},{"$f":"Ops!AJ444","v":0},{"$f":"Ops!AK444","v":0},{"$f":"Ops!AL444","v":0},{"$f":"Ops!AM444","v":0},{"$f":"Ops!AN444","v":0},{"$f":"Ops!AO444","v":0},{"$f":"Ops!AP444","v":0},{"$f":"Ops!AQ444","v":0},{"$f":"Ops!AR444","v":0},{"$f":"Ops!AS444","v":0},{"$f":"Ops!AT444","v":0},{"$f":"Ops!AU444","v":0},{"$f":"Ops!AV444","v":0},{"$f":"Ops!AW444","v":0},{"$f":"Ops!AX444","v":0},{"$f":"Ops!AY444","v":0},{"$f":"Ops!AZ444","v":0},{"$f":"Ops!BA444","v":0},{"$f":"Ops!BB444","v":0},{"$f":"Ops!BC444","v":0},{"$f":"Ops!BD444","v":0},{"$f":"Ops!BE444","v":0},{"$f":"Ops!BF444","v":0},{"$f":"Ops!BG444","v":0},{"$f":"Ops!BH444","v":0},{"$f":"Ops!BI444","v":0},{"$f":"Ops!BJ444","v":0},{"$f":"Ops!BK444","v":0},{"$f":"Ops!BL444","v":0},{"$f":"Ops!BM444","v":0},{"$f":"Ops!BN444","v":0},{"$f":"Ops!BO444","v":0},{"$f":"Ops!BP444","v":0},{"$f":"Ops!BQ444","v":0},{"$f":"Ops!BR444","v":0},{"$f":"Ops!BS444","v":0},{"$f":"Ops!BT444","v":0},{"$f":"Ops!BU444","v":0},{"$f":"Ops!BV444","v":0},{"$f":"Ops!BW444","v":0},{"$f":"Ops!BX444","v":0},{"$f":"Ops!BY444","v":0},{"$f":"Ops!BZ444","v":0},{"$f":"Ops!CA444","v":0},{"$f":"Ops!CB444","v":0},{"$f":"Ops!CC444","v":0},{"$f":"Ops!CD444","v":0},{"$f":"Ops!CE444","v":0},{"$f":"Ops!CF444","v":0},{"$f":"Ops!CG444","v":0},{"$f":"Ops!CH444","v":0},{"$f":"Ops!CI444","v":0},{"$f":"Ops!CJ444","v":0},{"$f":"Ops!CK444","v":0},{"$f":"Ops!CL444","v":0},{"$f":"Ops!CM444","v":0},{"$f":"Ops!CN444","v":0},{"$f":"Ops!CO444","v":0},{"$f":"Ops!CP444","v":0},{"$f":"Ops!CQ444","v":0},{"$f":"Ops!CR444","v":0},{"$f":"Ops!CS444","v":0},{"$f":"Ops!CT444","v":0},{"$f":"Ops!CU444","v":0},{"$f":"Ops!CV444","v":0},{"$f":"Ops!CW444","v":0},{"$f":"Ops!CX444","v":0},{"$f":"Ops!CY444","v":0},{"$f":"Ops!CZ444","v":0},{"$f":"Ops!DA444","v":0},{"$f":"Ops!DB444","v":0},{"$f":"Ops!DC444","v":0},{"$f":"Ops!DD444","v":0},{"$f":"Ops!DE444","v":0},{"$f":"Ops!DF444","v":0},{"$f":"Ops!DG444","v":0},{"$f":"Ops!DH444","v":0},{"$f":"Ops!DI444","v":0},{"$f":"Ops!DJ444","v":0},{"$f":"Ops!DK444","v":0},{"$f":"Ops!DL444","v":0},{"$f":"Ops!DM444","v":0},{"$f":"Ops!DN444","v":0},{"$f":"Ops!DO444","v":0},{"$f":"Ops!DP444","v":0},{"$f":"Ops!DQ444","v":0},{"$f":"Ops!DR444","v":0},{"$f":"Ops!DS444","v":0},{"$f":"Ops!DT444","v":0},{"$f":"Ops!DU444","v":0},{"$f":"Ops!DV444","v":0},{"$f":"Ops!DW444","v":0},{"$f":"Ops!DX444","v":0},{"$f":"Ops!DY444","v":0},{"$f":"Ops!DZ444","v":0},{"$f":"Ops!EA444","v":0},{"$f":"Ops!EB444","v":0},{"$f":"Ops!EC444","v":0},{"$f":"Ops!ED444","v":0},{"$f":"Ops!EE444","v":0},{"$f":"Ops!EF444","v":0},{"$f":"Ops!EG444","v":0},{"$f":"Ops!EH444","v":0},{"$f":"Ops!EI444","v":0},{"$f":"Ops!EJ444","v":0},{"$f":"Ops!EK444","v":0}]
[null,null,"Sustaining capex","AUD M",null,null,null,null,{"$f":"SUM(J43:EK43)","v":0},{"$f":"CAPEX!J91","v":0},{"$f":"CAPEX!K91","v":0},{"$f":"CAPEX!L91","v":0},{"$f":"CAPEX!M91","v":0},{"$f":"CAPEX!N91","v":0},{"$f":"CAPEX!O91","v":0},{"$f":"CAPEX!P91","v":0},{"$f":"CAPEX!Q91","v":0},{"$f":"CAPEX!R91","v":0},{"$f":"CAPEX!S91","v":0},{"$f":"CAPEX!T91","v":0},{"$f":"CAPEX!U91","v":0},{"$f":"CAPEX!V91","v":0},{"$f":"CAPEX!W91","v":0},{"$f":"CAPEX!X91","v":0},{"$f":"CAPEX!Y91","v":0},{"$f":"CAPEX!Z91","v":0},{"$f":"CAPEX!AA91","v":0},{"$f":"CAPEX!AB91","v":0},{"$f":"CAPEX!AC91","v":0},{"$f":"CAPEX!AD91","v":0},{"$f":"CAPEX!AE91","v":0},{"$f":"CAPEX!AF91","v":0},{"$f":"CAPEX!AG91","v":0},{"$f":"CAPEX!AH91","v":0},{"$f":"CAPEX!AI91","v":0},{"$f":"CAPEX!AJ91","v":0},{"$f":"CAPEX!AK91","v":0},{"$f":"CAPEX!AL91","v":0},{"$f":"CAPEX!AM91","v":0},{"$f":"CAPEX!AN91","v":0},{"$f":"CAPEX!AO91","v":0},{"$f":"CAPEX!AP91","v":0},{"$f":"CAPEX!AQ91","v":0},{"$f":"CAPEX!AR91","v":0},{"$f":"CAPEX!AS91","v":0},{"$f":"CAPEX!AT91","v":0},{"$f":"CAPEX!AU91","v":0},{"$f":"CAPEX!AV91","v":0},{"$f":"CAPEX!AW91","v":0},{"$f":"CAPEX!AX91","v":0},{"$f":"CAPEX!AY91","v":0},{"$f":"CAPEX!AZ91","v":0},{"$f":"CAPEX!BA91","v":0},{"$f":"CAPEX!BB91","v":0},{"$f":"CAPEX!BC91","v":0},{"$f":"CAPEX!BD91","v":0},{"$f":"CAPEX!BE91","v":0},{"$f":"CAPEX!BF91","v":0},{"$f":"CAPEX!BG91","v":0},{"$f":"CAPEX!BH91","v":0},{"$f":"CAPEX!BI91","v":0},{"$f":"CAPEX!BJ91","v":0},{"$f":"CAPEX!BK91","v":0},{"$f":"CAPEX!BL91","v":0},{"$f":"CAPEX!BM91","v":0},{"$f":"CAPEX!BN91","v":0},{"$f":"CAPEX!BO91","v":0},{"$f":"CAPEX!BP91","v":0},{"$f":"CAPEX!BQ91","v":0},{"$f":"CAPEX!BR91","v":0},{"$f":"CAPEX!BS91","v":0},{"$f":"CAPEX!BT91","v":0},{"$f":"CAPEX!BU91","v":0},{"$f":"CAPEX!BV91","v":0},{"$f":"CAPEX!BW91","v":0},{"$f":"CAPEX!BX91","v":0},{"$f":"CAPEX!BY91","v":0},{"$f":"CAPEX!BZ91","v":0},{"$f":"CAPEX!CA91","v":0},{"$f":"CAPEX!CB91","v":0},{"$f":"CAPEX!CC91","v":0},{"$f":"CAPEX!CD91","v":0},{"$f":"CAPEX!CE91","v":0},{"$f":"CAPEX!CF91","v":0},{"$f":"CAPEX!CG91","v":0},{"$f":"CAPEX!CH91","v":0},{"$f":"CAPEX!CI91","v":0},{"$f":"CAPEX!CJ91","v":0},{"$f":"CAPEX!CK91","v":0},{"$f":"CAPEX!CL91","v":0},{"$f":"CAPEX!CM91","v":0},{"$f":"CAPEX!CN91","v":0},{"$f":"CAPEX!CO91","v":0},{"$f":"CAPEX!CP91","v":0},{"$f":"CAPEX!CQ91","v":0},{"$f":"CAPEX!CR91","v":0},{"$f":"CAPEX!CS91","v":0},{"$f":"CAPEX!CT91","v":0},{"$f":"CAPEX!CU91","v":0},{"$f":"CAPEX!CV91","v":0},{"$f":"CAPEX!CW91","v":0},{"$f":"CAPEX!CX91","v":0},{"$f":"CAPEX!CY91","v":0},{"$f":"CAPEX!CZ91","v":0},{"$f":"CAPEX!DA91","v":0},{"$f":"CAPEX!DB91","v":0},{"$f":"CAPEX!DC91","v":0},{"$f":"CAPEX!DD91","v":0},{"$f":"CAPEX!DE91","v":0},{"$f":"CAPEX!DF91","v":0},{"$f":"CAPEX!DG91","v":0},{"$f":"CAPEX!DH91","v":0},{"$f":"CAPEX!DI91","v":0},{"$f":"CAPEX!DJ91","v":0},{"$f":"CAPEX!DK91","v":0},{"$f":"CAPEX!DL91","v":0},{"$f":"CAPEX!DM91","v":0},{"$f":"CAPEX!DN91","v":0},{"$f":"CAPEX!DO91","v":0},{"$f":"CAPEX!DP91","v":0},{"$f":"CAPEX!DQ91","v":0},{"$f":"CAPEX!DR91","v":0},{"$f":"CAPEX!DS91","v":0},{"$f":"CAPEX!DT91","v":0},{"$f":"CAPEX!DU91","v":0},{"$f":"CAPEX!DV91","v":0},{"$f":"CAPEX!DW91","v":0},{"$f":"CAPEX!DX91","v":0},{"$f":"CAPEX!DY91","v":0},{"$f":"CAPEX!DZ91","v":0},{"$f":"CAPEX!EA91","v":0},{"$f":"CAPEX!EB91","v":0},{"$f":"CAPEX!EC91","v":0},{"$f":"CAPEX!ED91","v":0},{"$f":"CAPEX!EE91","v":0},{"$f":"CAPEX!EF91","v":0},{"$f":"CAPEX!EG91","v":0},{"$f":"CAPEX!EH91","v":0},{"$f":"CAPEX!EI91","v":0},{"$f":"CAPEX!EJ91","v":0},{"$f":"CAPEX!EK91","v":0}]
[null,null,{"$f":"C41","v":"Development capex"},null,null,null,null,null,{"$f":"SUM(J44:EK44)","v":46.666666666666664},{"$f":"CAPEX!J85","v":0},{"$f":"CAPEX!K85","v":0},{"$f":"CAPEX!L85","v":0},{"$f":"CAPEX!M85","v":0},{"$f":"CAPEX!N85","v":0},{"$f":"CAPEX!O85","v":0},{"$f":"CAPEX!P85","v":0},{"$f":"CAPEX!Q85","v":0},{"$f":"CAPEX!R85","v":0},{"$f":"CAPEX!S85","v":0},{"$f":"CAPEX!T85","v":0},{"$f":"CAPEX!U85","v":0},{"$f":"CAPEX!V85","v":23.333333333333332},{"$f":"CAPEX!W85","v":23.333333333333332},{"$f":"CAPEX!X85","v":0},{"$f":"CAPEX!Y85","v":0},{"$f":"CAPEX!Z85","v":0},{"$f":"CAPEX!AA85","v":0},{"$f":"CAPEX!AB85","v":0},{"$f":"CAPEX!AC85","v":0},{"$f":"CAPEX!AD85","v":0},{"$f":"CAPEX!AE85","v":0},{"$f":"CAPEX!AF85","v":0},{"$f":"CAPEX!AG85","v":0},{"$f":"CAPEX!AH85","v":0},{"$f":"CAPEX!AI85","v":0},{"$f":"CAPEX!AJ85","v":0},{"$f":"CAPEX!AK85","v":0},{"$f":"CAPEX!AL85","v":0},{"$f":"CAPEX!AM85","v":0},{"$f":"CAPEX!AN85","v":0},{"$f":"CAPEX!AO85","v":0},{"$f":"CAPEX!AP85","v":0},{"$f":"CAPEX!AQ85","v":0},{"$f":"CAPEX!AR85","v":0},{"$f":"CAPEX!AS85","v":0},{"$f":"CAPEX!AT85","v":0},{"$f":"CAPEX!AU85","v":0},{"$f":"CAPEX!AV85","v":0},{"$f":"CAPEX!AW85","v":0},{"$f":"CAPEX!AX85","v":0},{"$f":"CAPEX!AY85","v":0},{"$f":"CAPEX!AZ85","v":0},{"$f":"CAPEX!BA85","v":0},{"$f":"CAPEX!BB85","v":0},{"$f":"CAPEX!BC85","v":0},{"$f":"CAPEX!BD85","v":0},{"$f":"CAPEX!BE85","v":0},{"$f":"CAPEX!BF85","v":0},{"$f":"CAPEX!BG85","v":0},{"$f":"CAPEX!BH85","v":0},{"$f":"CAPEX!BI85","v":0},{"$f":"CAPEX!BJ85","v":0},{"$f":"CAPEX!BK85","v":0},{"$f":"CAPEX!BL85","v":0},{"$f":"CAPEX!BM85","v":0},{"$f":"CAPEX!BN85","v":0},{"$f":"CAPEX!BO85","v":0},{"$f":"CAPEX!BP85","v":0},{"$f":"CAPEX!BQ85","v":0},{"$f":"CAPEX!BR85","v":0},{"$f":"CAPEX!BS85","v":0},{"$f":"CAPEX!BT85","v":0},{"$f":"CAPEX!BU85","v":0},{"$f":"CAPEX!BV85","v":0},{"$f":"CAPEX!BW85","v":0},{"$f":"CAPEX!BX85","v":0},{"$f":"CAPEX!BY85","v":0},{"$f":"CAPEX!BZ85","v":0},{"$f":"CAPEX!CA85","v":0},{"$f":"CAPEX!CB85","v":0},{"$f":"CAPEX!CC85","v":0},{"$f":"CAPEX!CD85","v":0},{"$f":"CAPEX!CE85","v":0},{"$f":"CAPEX!CF85","v":0},{"$f":"CAPEX!CG85","v":0},{"$f":"CAPEX!CH85","v":0},{"$f":"CAPEX!CI85","v":0},{"$f":"CAPEX!CJ85","v":0},{"$f":"CAPEX!CK85","v":0},{"$f":"CAPEX!CL85","v":0},{"$f":"CAPEX!CM85","v":0},{"$f":"CAPEX!CN85","v":0},{"$f":"CAPEX!CO85","v":0},{"$f":"CAPEX!CP85","v":0},{"$f":"CAPEX!CQ85","v":0},{"$f":"CAPEX!CR85","v":0},{"$f":"CAPEX!CS85","v":0},{"$f":"CAPEX!CT85","v":0},{"$f":"CAPEX!CU85","v":0},{"$f":"CAPEX!CV85","v":0},{"$f":"CAPEX!CW85","v":0},{"$f":"CAPEX!CX85","v":0},{"$f":"CAPEX!CY85","v":0},{"$f":"CAPEX!CZ85","v":0},{"$f":"CAPEX!DA85","v":0},{"$f":"CAPEX!DB85","v":0},{"$f":"CAPEX!DC85","v":0},{"$f":"CAPEX!DD85","v":0},{"$f":"CAPEX!DE85","v":0},{"$f":"CAPEX!DF85","v":0},{"$f":"CAPEX!DG85","v":0},{"$f":"CAPEX!DH85","v":0},{"$f":"CAPEX!DI85","v":0},{"$f":"CAPEX!DJ85","v":0},{"$f":"CAPEX!DK85","v":0},{"$f":"CAPEX!DL85","v":0},{"$f":"CAPEX!DM85","v":0},{"$f":"CAPEX!DN85","v":0},{"$f":"CAPEX!DO85","v":0},{"$f":"CAPEX!DP85","v":0},{"$f":"CAPEX!DQ85","v":0},{"$f":"CAPEX!DR85","v":0},{"$f":"CAPEX!DS85","v":0},{"$f":"CAPEX!DT85","v":0},{"$f":"CAPEX!DU85","v":0},{"$f":"CAPEX!DV85","v":0},{"$f":"CAPEX!DW85","v":0},{"$f":"CAPEX!DX85","v":0},{"$f":"CAPEX!DY85","v":0},{"$f":"CAPEX!DZ85","v":0},{"$f":"CAPEX!EA85","v":0},{"$f":"CAPEX!EB85","v":0},{"$f":"CAPEX!EC85","v":0},{"$f":"CAPEX!ED85","v":0},{"$f":"CAPEX!EE85","v":0},{"$f":"CAPEX!EF85","v":0},{"$f":"CAPEX!EG85","v":0},{"$f":"CAPEX!EH85","v":0},{"$f":"CAPEX!EI85","v":0},{"$f":"CAPEX!EJ85","v":0},{"$f":"CAPEX!EK85","v":0}]
[null,null,{"$f":"C42","v":"Decommissioning provision"},null,null,null,null,null,5.1593252452263618,{"$f":"Ops!J468","v":0},{"$f":"Ops!K468","v":0},{"$f":"Ops!L468","v":0},{"$f":"Ops!M468","v":0},{"$f":"Ops!N468","v":0},{"$f":"Ops!O468","v":0},{"$f":"Ops!P468","v":0},{"$f":"Ops!Q468","v":0},{"$f":"Ops!R468","v":0},{"$f":"Ops!S468","v":0},{"$f":"Ops!T468","v":0},{"$f":"Ops!U468","v":0},{"$f":"Ops!V468","v":0},{"$f":"Ops!W468","v":5.1593252452263618},{"$f":"Ops!X468","v":0},{"$f":"Ops!Y468","v":0},{"$f":"Ops!Z468","v":0},{"$f":"Ops!AA468","v":0},{"$f":"Ops!AB468","v":0},{"$f":"Ops!AC468","v":0},{"$f":"Ops!AD468","v":0},{"$f":"Ops!AE468","v":0},{"$f":"Ops!AF468","v":0},{"$f":"Ops!AG468","v":0},{"$f":"Ops!AH468","v":0},{"$f":"Ops!AI468","v":0},{"$f":"Ops!AJ468","v":0},{"$f":"Ops!AK468","v":0},{"$f":"Ops!AL468","v":0},{"$f":"Ops!AM468","v":0},{"$f":"Ops!AN468","v":0},{"$f":"Ops!AO468","v":0},{"$f":"Ops!AP468","v":0},{"$f":"Ops!AQ468","v":0},{"$f":"Ops!AR468","v":0},{"$f":"Ops!AS468","v":0},{"$f":"Ops!AT468","v":0},{"$f":"Ops!AU468","v":0},{"$f":"Ops!AV468","v":0},{"$f":"Ops!AW468","v":0},{"$f":"Ops!AX468","v":0},{"$f":"Ops!AY468","v":0},{"$f":"Ops!AZ468","v":0},{"$f":"Ops!BA468","v":0},{"$f":"Ops!BB468","v":0},{"$f":"Ops!BC468","v":0},{"$f":"Ops!BD468","v":0},{"$f":"Ops!BE468","v":0},{"$f":"Ops!BF468","v":0},{"$f":"Ops!BG468","v":0},{"$f":"Ops!BH468","v":0},{"$f":"Ops!BI468","v":0},{"$f":"Ops!BJ468","v":0},{"$f":"Ops!BK468","v":0},{"$f":"Ops!BL468","v":0},{"$f":"Ops!BM468","v":0},{"$f":"Ops!BN468","v":0},{"$f":"Ops!BO468","v":0},{"$f":"Ops!BP468","v":0},{"$f":"Ops!BQ468","v":0},{"$f":"Ops!BR468","v":0},{"$f":"Ops!BS468","v":0},{"$f":"Ops!BT468","v":0},{"$f":"Ops!BU468","v":0},{"$f":"Ops!BV468","v":0},{"$f":"Ops!BW468","v":0},{"$f":"Ops!BX468","v":0},{"$f":"Ops!BY468","v":0},{"$f":"Ops!BZ468","v":0},{"$f":"Ops!CA468","v":0},{"$f":"Ops!CB468","v":0},{"$f":"Ops!CC468","v":0},{"$f":"Ops!CD468","v":0},{"$f":"Ops!CE468","v":0},{"$f":"Ops!CF468","v":0},{"$f":"Ops!CG468","v":0},{"$f":"Ops!CH468","v":0},{"$f":"Ops!CI468","v":0},{"$f":"Ops!CJ468","v":0},{"$f":"Ops!CK468","v":0},{"$f":"Ops!CL468","v":0},{"$f":"Ops!CM468","v":0},{"$f":"Ops!CN468","v":0},{"$f":"Ops!CO468","v":0},{"$f":"Ops!CP468","v":0},{"$f":"Ops!CQ468","v":0},{"$f":"Ops!CR468","v":0},{"$f":"Ops!CS468","v":0},{"$f":"Ops!CT468","v":0},{"$f":"Ops!CU468","v":0},{"$f":"Ops!CV468","v":0},{"$f":"Ops!CW468","v":0},{"$f":"Ops!CX468","v":0},{"$f":"Ops!CY468","v":0},{"$f":"Ops!CZ468","v":0},{"$f":"Ops!DA468","v":0},{"$f":"Ops!DB468","v":0},{"$f":"Ops!DC468","v":0},{"$f":"Ops!DD468","v":0},{"$f":"Ops!DE468","v":0},{"$f":"Ops!DF468","v":0},{"$f":"Ops!DG468","v":0},{"$f":"Ops!DH468","v":0},{"$f":"Ops!DI468","v":0},{"$f":"Ops!DJ468","v":0},{"$f":"Ops!DK468","v":0},{"$f":"Ops!DL468","v":0},{"$f":"Ops!DM468","v":0},{"$f":"Ops!DN468","v":0},{"$f":"Ops!DO468","v":0},{"$f":"Ops!DP468","v":0},{"$f":"Ops!DQ468","v":0},{"$f":"Ops!DR468","v":0},{"$f":"Ops!DS468","v":0},{"$f":"Ops!DT468","v":0},{"$f":"Ops!DU468","v":0},{"$f":"Ops!DV468","v":0},{"$f":"Ops!DW468","v":0},{"$f":"Ops!DX468","v":0},{"$f":"Ops!DY468","v":0},{"$f":"Ops!DZ468","v":0},{"$f":"Ops!EA468","v":0},{"$f":"Ops!EB468","v":0},{"$f":"Ops!EC468","v":0},{"$f":"Ops!ED468","v":0},{"$f":"Ops!EE468","v":0},{"$f":"Ops!EF468","v":0},{"$f":"Ops!EG468","v":0},{"$f":"Ops!EH468","v":0},{"$f":"Ops!EI468","v":0},{"$f":"Ops!EJ468","v":0},{"$f":"Ops!EK468","v":0}]
[null,null,"Sustaining capex",null,null,null,null,null,0,{"$f":"CAPEX!J95","v":0},{"$f":"CAPEX!K95","v":0},{"$f":"CAPEX!L95","v":0},{"$f":"CAPEX!M95","v":0},{"$f":"CAPEX!N95","v":0},{"$f":"CAPEX!O95","v":0},{"$f":"CAPEX!P95","v":0},{"$f":"CAPEX!Q95","v":0},{"$f":"CAPEX!R95","v":0},{"$f":"CAPEX!S95","v":0},{"$f":"CAPEX!T95","v":0},{"$f":"CAPEX!U95","v":0},{"$f":"CAPEX!V95","v":0},{"$f":"CAPEX!W95","v":0},{"$f":"CAPEX!X95","v":0},{"$f":"CAPEX!Y95","v":0},{"$f":"CAPEX!Z95","v":0},{"$f":"CAPEX!AA95","v":0},{"$f":"CAPEX!AB95","v":0},{"$f":"CAPEX!AC95","v":0},{"$f":"CAPEX!AD95","v":0},{"$f":"CAPEX!AE95","v":0},{"$f":"CAPEX!AF95","v":0},{"$f":"CAPEX!AG95","v":0},{"$f":"CAPEX!AH95","v":0},{"$f":"CAPEX!AI95","v":0},{"$f":"CAPEX!AJ95","v":0},{"$f":"CAPEX!AK95","v":0},{"$f":"CAPEX!AL95","v":0},{"$f":"CAPEX!AM95","v":0},{"$f":"CAPEX!AN95","v":0},{"$f":"CAPEX!AO95","v":0},{"$f":"CAPEX!AP95","v":0},{"$f":"CAPEX!AQ95","v":0},{"$f":"CAPEX!AR95","v":0},{"$f":"CAPEX!AS95","v":0},{"$f":"CAPEX!AT95","v":0},{"$f":"CAPEX!AU95","v":0},{"$f":"CAPEX!AV95","v":0},{"$f":"CAPEX!AW95","v":0},{"$f":"CAPEX!AX95","v":0},{"$f":"CAPEX!AY95","v":0},{"$f":"CAPEX!AZ95","v":0},{"$f":"CAPEX!BA95","v":0},{"$f":"CAPEX!BB95","v":0},{"$f":"CAPEX!BC95","v":0},{"$f":"CAPEX!BD95","v":0},{"$f":"CAPEX!BE95","v":0},{"$f":"CAPEX!BF95","v":0},{"$f":"CAPEX!BG95","v":0},{"$f":"CAPEX!BH95","v":0},{"$f":"CAPEX!BI95","v":0},{"$f":"CAPEX!BJ95","v":0},{"$f":"CAPEX!BK95","v":0},{"$f":"CAPEX!BL95","v":0},{"$f":"CAPEX!BM95","v":0},{"$f":"CAPEX!BN95","v":0},{"$f":"CAPEX!BO95","v":0},{"$f":"CAPEX!BP95","v":0},{"$f":"CAPEX!BQ95","v":0},{"$f":"CAPEX!BR95","v":0},{"$f":"CAPEX!BS95","v":0},{"$f":"CAPEX!BT95","v":0},{"$f":"CAPEX!BU95","v":0},{"$f":"CAPEX!BV95","v":0},{"$f":"CAPEX!BW95","v":0},{"$f":"CAPEX!BX95","v":0},{"$f":"CAPEX!BY95","v":0},{"$f":"CAPEX!BZ95","v":0},{"$f":"CAPEX!CA95","v":0},{"$f":"CAPEX!CB95","v":0},{"$f":"CAPEX!CC95","v":0},{"$f":"CAPEX!CD95","v":0},{"$f":"CAPEX!CE95","v":0},{"$f":"CAPEX!CF95","v":0},{"$f":"CAPEX!CG95","v":0},{"$f":"CAPEX!CH95","v":0},{"$f":"CAPEX!CI95","v":0},{"$f":"CAPEX!CJ95","v":0},{"$f":"CAPEX!CK95","v":0},{"$f":"CAPEX!CL95","v":0},{"$f":"CAPEX!CM95","v":0},{"$f":"CAPEX!CN95","v":0},{"$f":"CAPEX!CO95","v":0},{"$f":"CAPEX!CP95","v":0},{"$f":"CAPEX!CQ95","v":0},{"$f":"CAPEX!CR95","v":0},{"$f":"CAPEX!CS95","v":0},{"$f":"CAPEX!CT95","v":0},{"$f":"CAPEX!CU95","v":0},{"$f":"CAPEX!CV95","v":0},{"$f":"CAPEX!CW95","v":0},{"$f":"CAPEX!CX95","v":0},{"$f":"CAPEX!CY95","v":0},{"$f":"CAPEX!CZ95","v":0},{"$f":"CAPEX!DA95","v":0},{"$f":"CAPEX!DB95","v":0},{"$f":"CAPEX!DC95","v":0},{"$f":"CAPEX!DD95","v":0},{"$f":"CAPEX!DE95","v":0},{"$f":"CAPEX!DF95","v":0},{"$f":"CAPEX!DG95","v":0},{"$f":"CAPEX!DH95","v":0},{"$f":"CAPEX!DI95","v":0},{"$f":"CAPEX!DJ95","v":0},{"$f":"CAPEX!DK95","v":0},{"$f":"CAPEX!DL95","v":0},{"$f":"CAPEX!DM95","v":0},{"$f":"CAPEX!DN95","v":0},{"$f":"CAPEX!DO95","v":0},{"$f":"CAPEX!DP95","v":0},{"$f":"CAPEX!DQ95","v":0},{"$f":"CAPEX!DR95","v":0},{"$f":"CAPEX!DS95","v":0},{"$f":"CAPEX!DT95","v":0},{"$f":"CAPEX!DU95","v":0},{"$f":"CAPEX!DV95","v":0},{"$f":"CAPEX!DW95","v":0},{"$f":"CAPEX!DX95","v":0},{"$f":"CAPEX!DY95","v":0},{"$f":"CAPEX!DZ95","v":0},{"$f":"CAPEX!EA95","v":0},{"$f":"CAPEX!EB95","v":0},{"$f":"CAPEX!EC95","v":0},{"$f":"CAPEX!ED95","v":0},{"$f":"CAPEX!EE95","v":0},{"$f":"CAPEX!EF95","v":0},{"$f":"CAPEX!EG95","v":0},{"$f":"CAPEX!EH95","v":0},{"$f":"CAPEX!EI95","v":0},{"$f":"CAPEX!EJ95","v":0},{"$f":"CAPEX!EK95","v":0}]
[null,null,"Total capitalised expenses","AUD M",null,null,null,null,{"$f":"SUM(J47:EK47)","v":145.24021396131658},{"$f":"SUM(J41:J46)","v":4.666666666666667},{"$f":"SUM(K41:K46)","v":21},21,0,0,0,0,0,0,23.333333333333332,23.414222049423557,0,23.333333333333332,28.492658578559695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW41:BW46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI41:EI46)","v":0},0,0]
[]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I57","v":244.3},{"$f":"J57","v":245.80183615819209},263.42594141752141,281.04651989946689,277.94101142489063,277.94101142489063,277.94101142489063,277.94101142489063,277.94101142489063,277.94101142489063,301.27434475822395,324.68856680764748,320.03030409578309,338.44658234437065,362.02218583818461,356.84633838055748,351.67049092293036,346.49464346530323,341.3187960076761,336.14294855004897,330.96710109242184,325.79125363479471,320.61540617716759,315.43955871954046,310.26371126191333,305.0878638042862,299.91201634665907,294.73616888903194,289.56032143140482,284.38447397377769,279.20862651615056,274.03277905852343,268.8569316008963,263.68108414326917,258.50523668564205,253.32938922801492,248.15354177038779,242.97769431276066,237.80184685513353,232.6259993975064,227.45015193987928,222.27430448225215,217.09845702462502,211.92260956699789,206.74676210937076,201.57091465174364,196.39506719411651,191.21921973648938,186.04337227886225,180.86752482123512,175.69167736360799,170.51582990598087,165.33998244835374,160.16413499072661,154.98828753309948,149.81244007547235,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,{"$f":"BV57","v":144.63659261784522},144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,{"$f":"EH57","v":144.63659261784522},144.63659261784522,144.63659261784522]
[null,null,"Add: Development expenditure","AUD M",null,null,null,null,{"$f":"SUM(J51:EK51)","v":145.24021396131658},{"$f":"J41+J42+SUM(J44:J45)","v":4.666666666666667},{"$f":"K41+K42+SUM(K44:K45)","v":21},21,0,0,0,0,0,0,23.333333333333332,23.414222049423557,0,23.333333333333332,28.492658578559695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW41+BW42+SUM(BW44:BW45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI41+EI42+SUM(EI44:EI45)","v":0},0,0]
[null,null,"Add: Operational capex","AUD M",null,null,null,null,{"$f":"SUM(J52:EK52)","v":0},{"$f":"J43+J46","v":0},{"$f":"K43+K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW43+BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI43+EI46","v":0},0,0]
[null,null,"Depreciation - LHM",null,null,null,null,null,{"$f":"SUM(J53:EK53)","v":-0.6036213434709865},{"$f":"-MAX(J11,J7)*SUM(J41:J43)*J69","v":-5.9322033898305093E-2},{"$f":"-MAX(K11,K7)*SUM(K41:K43)*K69","v":-0.27038626609442062},-0.27391304347826084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(BW11,BW7)*SUM(BW41:BW43)*BW69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(EI11,EI7)*SUM(EI41:EI43)*EI69","v":0},0,0]
[null,null,"Depreciation - KM ",null,null,null,null,null,{"$f":"SUM(J54:EK54)","v":0},{"$f":"-J16*SUM(J44:J46)*J76","v":0},{"$f":"-K16*SUM(K44:K46)*K76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW16*SUM(BW44:BW46)*BW76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI16*SUM(EI44:EI46)*EI76","v":0},0,0]
[null,null,"Depreciation - Current PP&E",null,null,null,null,null,-244.30000000000013,{"$f":"J60","v":-3.1055084745762715},{"$f":"K60","v":-3.1055084745762711},-3.1055084745762707,-3.1055084745762711,0,0,0,0,0,0,0,-4.6582627118644062,-4.9170550847457619,-4.9170550847457619,-5.1758474576271176,-5.1758474576271176,-5.1758474576271176,-5.1758474576271167,-5.1758474576271167,-5.1758474576271167,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.1758474576271141,-5.1758474576271132,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271176,-5.1758474576271167,-5.1758474576271158,-5.1758474576271167,-5.1758474576271167,0,0,0,0,0,0,0,0,0,{"$f":"BW60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI60","v":0},0,0]
[null,null,"Less: Total Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J56:EK56)","v":-244.90362134347112},{"$f":"SUM(J53:J55)","v":-3.1648305084745765},{"$f":"SUM(K53:K55)","v":-3.3758947406706916},-3.3794215180545315,-3.1055084745762711,0,0,0,0,0,0,0,-4.6582627118644062,-4.9170550847457619,-4.9170550847457619,-5.1758474576271176,-5.1758474576271176,-5.1758474576271176,-5.1758474576271167,-5.1758474576271167,-5.1758474576271167,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.1758474576271141,-5.1758474576271132,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271176,-5.1758474576271167,-5.1758474576271158,-5.1758474576271167,-5.1758474576271167,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW53:BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI53:EI55)","v":0},0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,{"$f":"'Inputs - 2'!F78","v":244.3},{"$f":"SUM(J50:J52,J56)","v":245.80183615819209},{"$f":"SUM(K50:K52,K56)","v":263.42594141752141},281.04651989946689,277.94101142489063,277.94101142489063,277.94101142489063,277.94101142489063,277.94101142489063,277.94101142489063,301.27434475822395,324.68856680764748,320.03030409578309,338.44658234437065,362.02218583818461,356.84633838055748,351.67049092293036,346.49464346530323,341.3187960076761,336.14294855004897,330.96710109242184,325.79125363479471,320.61540617716759,315.43955871954046,310.26371126191333,305.0878638042862,299.91201634665907,294.73616888903194,289.56032143140482,284.38447397377769,279.20862651615056,274.03277905852343,268.8569316008963,263.68108414326917,258.50523668564205,253.32938922801492,248.15354177038779,242.97769431276066,237.80184685513353,232.6259993975064,227.45015193987928,222.27430448225215,217.09845702462502,211.92260956699789,206.74676210937076,201.57091465174364,196.39506719411651,191.21921973648938,186.04337227886225,180.86752482123512,175.69167736360799,170.51582990598087,165.33998244835374,160.16413499072661,154.98828753309948,149.81244007547235,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,{"$f":"SUM(BW50:BW52,BW56)","v":144.63659261784522},144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,144.63659261784522,{"$f":"SUM(EI50:EI52,EI56)","v":144.63659261784522},144.63659261784522,144.63659261784522]
[]
[null,null,{"$f":"C50","v":"Balance b/f"},null,null,null,null,null,null,{"$f":"I61","v":244.3},{"$f":"J61","v":241.19449152542373},238.08898305084745,234.98347457627116,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,227.21970338983047,222.30264830508472,217.38559322033896,212.20974576271183,207.0338983050847,201.85805084745758,196.68220338983045,191.50635593220332,186.33050847457619,181.15466101694906,175.97881355932194,170.80296610169481,165.62711864406768,160.45127118644055,155.27542372881345,150.09957627118632,144.92372881355919,139.74788135593207,134.57203389830497,129.39618644067787,124.22033898305075,119.04449152542364,113.86864406779652,108.69279661016941,103.5169491525423,98.341101694915181,93.165254237288067,87.989406779660953,82.813559322033839,77.637711864406725,72.461864406779611,67.286016949152497,62.110169491525383,56.934322033898269,51.758474576271155,46.582627118644041,41.406779661016927,36.230932203389813,31.055084745762699,25.879237288135585,20.703389830508467,15.527542372881349,10.351694915254233,5.1758474576271167,0,0,0,0,0,0,0,0,0,{"$f":"BV61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH61","v":0},0,0]
[null,null,{"$f":"C55","v":"Depreciation - Current PP&E"},null,null,null,null,null,null,{"$f":"-MAX(J7,J11)*J59*J69","v":-3.1055084745762715},{"$f":"-MAX(K7,K11)*K59*K69","v":-3.1055084745762711},-3.1055084745762707,-3.1055084745762711,0,0,0,0,0,0,0,-4.6582627118644062,-4.9170550847457619,-4.9170550847457619,-5.1758474576271176,-5.1758474576271176,-5.1758474576271176,-5.1758474576271167,-5.1758474576271167,-5.1758474576271167,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.1758474576271141,-5.1758474576271132,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271176,-5.1758474576271167,-5.1758474576271158,-5.1758474576271167,-5.1758474576271167,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(BW7,BW11)*BW59*BW69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(EI7,EI11)*EI59*EI69","v":0},0,0]
[null,null,{"$f":"C57","v":"Balance c/f"},null,null,null,null,null,{"$f":"I57","v":244.3},{"$f":"SUM(J59:J60)","v":241.19449152542373},{"$f":"SUM(K59:K60)","v":238.08898305084745},234.98347457627116,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,231.87796610169488,227.21970338983047,222.30264830508472,217.38559322033896,212.20974576271183,207.0338983050847,201.85805084745758,196.68220338983045,191.50635593220332,186.33050847457619,181.15466101694906,175.97881355932194,170.80296610169481,165.62711864406768,160.45127118644055,155.27542372881345,150.09957627118632,144.92372881355919,139.74788135593207,134.57203389830497,129.39618644067787,124.22033898305075,119.04449152542364,113.86864406779652,108.69279661016941,103.5169491525423,98.341101694915181,93.165254237288067,87.989406779660953,82.813559322033839,77.637711864406725,72.461864406779611,67.286016949152497,62.110169491525383,56.934322033898269,51.758474576271155,46.582627118644041,41.406779661016927,36.230932203389813,31.055084745762699,25.879237288135585,20.703389830508467,15.527542372881349,10.351694915254233,5.1758474576271167,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW59:BW60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI59:EI60)","v":0},0,0]
[]
[]
[null,null,"LHM"]
[]
[null,null,"Depreciation calculation",null,"Count ",null,null,null,{"$f":"SUM(J66:EK66)","v":97},{"$f":"IF(J67>0,1,0)","v":1},{"$f":"IF(K67>0,1,0)","v":1},1,1,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW67>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI67>0,1,0)","v":0},0,0]
[null,null,"Ore milled","kt",{"$f":"SUM(J67:EK67)","v":89551.265182186238},null,null,null,null,{"$f":"-Ops!J88","v":570},{"$f":"-Ops!K88","v":570},{"$f":"-Ops!L88","v":570},{"$f":"-Ops!M88","v":570},{"$f":"-Ops!N88","v":0},{"$f":"-Ops!O88","v":0},{"$f":"-Ops!P88","v":0},{"$f":"-Ops!Q88","v":0},{"$f":"-Ops!R88","v":0},{"$f":"-Ops!S88","v":0},{"$f":"-Ops!T88","v":0},{"$f":"-Ops!U88","v":855},{"$f":"-Ops!V88","v":902.5},{"$f":"-Ops!W88","v":902.5},{"$f":"-Ops!X88","v":950},{"$f":"-Ops!Y88","v":950},{"$f":"-Ops!Z88","v":950},{"$f":"-Ops!AA88","v":950},{"$f":"-Ops!AB88","v":950},{"$f":"-Ops!AC88","v":950},{"$f":"-Ops!AD88","v":950},{"$f":"-Ops!AE88","v":950},{"$f":"-Ops!AF88","v":950},{"$f":"-Ops!AG88","v":950},{"$f":"-Ops!AH88","v":950},{"$f":"-Ops!AI88","v":950},{"$f":"-Ops!AJ88","v":950},{"$f":"-Ops!AK88","v":950},{"$f":"-Ops!AL88","v":950},{"$f":"-Ops!AM88","v":950},{"$f":"-Ops!AN88","v":950},{"$f":"-Ops!AO88","v":950},{"$f":"-Ops!AP88","v":950},{"$f":"-Ops!AQ88","v":950},{"$f":"-Ops!AR88","v":950},{"$f":"-Ops!AS88","v":950},{"$f":"-Ops!AT88","v":950},{"$f":"-Ops!AU88","v":950},{"$f":"-Ops!AV88","v":950},{"$f":"-Ops!AW88","v":950},{"$f":"-Ops!AX88","v":950},{"$f":"-Ops!AY88","v":950},{"$f":"-Ops!AZ88","v":950},{"$f":"-Ops!BA88","v":950},{"$f":"-Ops!BB88","v":950},{"$f":"-Ops!BC88","v":950},{"$f":"-Ops!BD88","v":950},{"$f":"-Ops!BE88","v":950},{"$f":"-Ops!BF88","v":950},{"$f":"-Ops!BG88","v":950},{"$f":"-Ops!BH88","v":950},{"$f":"-Ops!BI88","v":950},{"$f":"-Ops!BJ88","v":950},{"$f":"-Ops!BK88","v":950},{"$f":"-Ops!BL88","v":950},{"$f":"-Ops!BM88","v":950},{"$f":"-Ops!BN88","v":950},{"$f":"-Ops!BO88","v":950},{"$f":"-Ops!BP88","v":950},{"$f":"-Ops!BQ88","v":950},{"$f":"-Ops!BR88","v":950},{"$f":"-Ops!BS88","v":950},{"$f":"-Ops!BT88","v":950},{"$f":"-Ops!BU88","v":950},{"$f":"-Ops!BV88","v":950},{"$f":"-Ops!BW88","v":950},{"$f":"-Ops!BX88","v":950},{"$f":"-Ops!BY88","v":950},{"$f":"-Ops!BZ88","v":950},{"$f":"-Ops!CA88","v":950},{"$f":"-Ops!CB88","v":950},{"$f":"-Ops!CC88","v":950},{"$f":"-Ops!CD88","v":950},{"$f":"-Ops!CE88","v":950},{"$f":"-Ops!CF88","v":950},{"$f":"-Ops!CG88","v":950},{"$f":"-Ops!CH88","v":950},{"$f":"-Ops!CI88","v":950},{"$f":"-Ops!CJ88","v":950},{"$f":"-Ops!CK88","v":950},{"$f":"-Ops!CL88","v":950},{"$f":"-Ops!CM88","v":950},{"$f":"-Ops!CN88","v":950},{"$f":"-Ops!CO88","v":950},{"$f":"-Ops!CP88","v":950},{"$f":"-Ops!CQ88","v":950},{"$f":"-Ops!CR88","v":950},{"$f":"-Ops!CS88","v":950},{"$f":"-Ops!CT88","v":950},{"$f":"-Ops!CU88","v":950},{"$f":"-Ops!CV88","v":950},{"$f":"-Ops!CW88","v":950},{"$f":"-Ops!CX88","v":950},{"$f":"-Ops!CY88","v":950},{"$f":"-Ops!CZ88","v":950},{"$f":"-Ops!DA88","v":950},{"$f":"-Ops!DB88","v":950},{"$f":"-Ops!DC88","v":950},{"$f":"-Ops!DD88","v":950},{"$f":"-Ops!DE88","v":950},{"$f":"-Ops!DF88","v":950},{"$f":"-Ops!DG88","v":950},{"$f":"-Ops!DH88","v":950},{"$f":"-Ops!DI88","v":61.265182186238235},{"$f":"-Ops!DJ88","v":0},{"$f":"-Ops!DK88","v":0},{"$f":"-Ops!DL88","v":0},{"$f":"-Ops!DM88","v":0},{"$f":"-Ops!DN88","v":0},{"$f":"-Ops!DO88","v":0},{"$f":"-Ops!DP88","v":0},{"$f":"-Ops!DQ88","v":0},{"$f":"-Ops!DR88","v":0},{"$f":"-Ops!DS88","v":0},{"$f":"-Ops!DT88","v":0},{"$f":"-Ops!DU88","v":0},{"$f":"-Ops!DV88","v":0},{"$f":"-Ops!DW88","v":0},{"$f":"-Ops!DX88","v":0},{"$f":"-Ops!DY88","v":0},{"$f":"-Ops!DZ88","v":0},{"$f":"-Ops!EA88","v":0},{"$f":"-Ops!EB88","v":0},{"$f":"-Ops!EC88","v":0},{"$f":"-Ops!ED88","v":0},{"$f":"-Ops!EE88","v":0},{"$f":"-Ops!EF88","v":0},{"$f":"-Ops!EG88","v":0},{"$f":"-Ops!EH88","v":0},{"$f":"-Ops!EI88","v":0},{"$f":"-Ops!EJ88","v":0},{"$f":"-Ops!EK88","v":0}]
[null,null,"Remaining ore","kt",null,null,null,null,null,{"$f":"SUM(J67:$BM67)","v":44840},{"$f":"SUM(K67:$BM67)","v":44270},{"$f":"SUM(L67:$BM67)","v":43700},{"$f":"SUM(M67:$BM67)","v":43130},{"$f":"SUM(N67:$BM67)","v":42560},{"$f":"SUM(O67:$BM67)","v":42560},{"$f":"SUM(P67:$BM67)","v":42560},{"$f":"SUM(Q67:$BM67)","v":42560},{"$f":"SUM(R67:$BM67)","v":42560},{"$f":"SUM(S67:$BM67)","v":42560},{"$f":"SUM(T67:$BM67)","v":42560},{"$f":"SUM(U67:$BM67)","v":42560},{"$f":"SUM(V67:$BM67)","v":41705},{"$f":"SUM(W67:$BM67)","v":40802.5},{"$f":"SUM(X67:$BM67)","v":39900},{"$f":"SUM(Y67:$BM67)","v":38950},{"$f":"SUM(Z67:$BM67)","v":38000},{"$f":"SUM(AA67:$BM67)","v":37050},{"$f":"SUM(AB67:$BM67)","v":36100},{"$f":"SUM(AC67:$BM67)","v":35150},{"$f":"SUM(AD67:$BM67)","v":34200},{"$f":"SUM(AE67:$BM67)","v":33250},{"$f":"SUM(AF67:$BM67)","v":32300},{"$f":"SUM(AG67:$BM67)","v":31350},{"$f":"SUM(AH67:$BM67)","v":30400},{"$f":"SUM(AI67:$BM67)","v":29450},{"$f":"SUM(AJ67:$BM67)","v":28500},{"$f":"SUM(AK67:$BM67)","v":27550},{"$f":"SUM(AL67:$BM67)","v":26600},{"$f":"SUM(AM67:$BM67)","v":25650},{"$f":"SUM(AN67:$BM67)","v":24700},{"$f":"SUM(AO67:$BM67)","v":23750},{"$f":"SUM(AP67:$BM67)","v":22800},{"$f":"SUM(AQ67:$BM67)","v":21850},{"$f":"SUM(AR67:$BM67)","v":20900},{"$f":"SUM(AS67:$BM67)","v":19950},{"$f":"SUM(AT67:$BM67)","v":19000},{"$f":"SUM(AU67:$BM67)","v":18050},{"$f":"SUM(AV67:$BM67)","v":17100},{"$f":"SUM(AW67:$BM67)","v":16150},{"$f":"SUM(AX67:$BM67)","v":15200},{"$f":"SUM(AY67:$BM67)","v":14250},{"$f":"SUM(AZ67:$BM67)","v":13300},{"$f":"SUM(BA67:$BM67)","v":12350},{"$f":"SUM(BB67:$BM67)","v":11400},{"$f":"SUM(BC67:$BM67)","v":10450},{"$f":"SUM(BD67:$BM67)","v":9500},{"$f":"SUM(BE67:$BM67)","v":8550},{"$f":"SUM(BF67:$BM67)","v":7600},{"$f":"SUM(BG67:$BM67)","v":6650},{"$f":"SUM(BH67:$BM67)","v":5700},{"$f":"SUM(BI67:$BM67)","v":4750},{"$f":"SUM(BJ67:$BM67)","v":3800},{"$f":"SUM(BK67:$BM67)","v":2850},{"$f":"SUM(BL67:$BM67)","v":1900},{"$f":"SUM(BM67:$BM67)","v":950},{"$f":"SUM($BM67:BN67)","v":1900},{"$f":"SUM($BM67:BO67)","v":2850},{"$f":"SUM($BM67:BP67)","v":3800},{"$f":"SUM($BM67:BQ67)","v":4750},{"$f":"SUM($BM67:BR67)","v":5700},{"$f":"SUM($BM67:BS67)","v":6650},{"$f":"SUM($BM67:BT67)","v":7600},{"$f":"SUM($BM67:BU67)","v":8550},{"$f":"SUM($BM67:BV67)","v":9500},{"$f":"SUM($BM67:BW67)","v":10450},{"$f":"SUM($BM67:BX67)","v":11400},{"$f":"SUM($BM67:BY67)","v":12350},{"$f":"SUM($BM67:BZ67)","v":13300},{"$f":"SUM($BM67:CA67)","v":14250},{"$f":"SUM($BM67:CB67)","v":15200},{"$f":"SUM($BM67:CC67)","v":16150},{"$f":"SUM($BM67:CD67)","v":17100},{"$f":"SUM($BM67:CE67)","v":18050},{"$f":"SUM($BM67:CF67)","v":19000},{"$f":"SUM($BM67:CG67)","v":19950},{"$f":"SUM($BM67:CH67)","v":20900},{"$f":"SUM($BM67:CI67)","v":21850},{"$f":"SUM($BM67:CJ67)","v":22800},{"$f":"SUM($BM67:CK67)","v":23750},{"$f":"SUM($BM67:CL67)","v":24700},{"$f":"SUM($BM67:CM67)","v":25650},{"$f":"SUM($BM67:CN67)","v":26600},{"$f":"SUM($BM67:CO67)","v":27550},{"$f":"SUM($BM67:CP67)","v":28500},{"$f":"SUM($BM67:CQ67)","v":29450},{"$f":"SUM($BM67:CR67)","v":30400},{"$f":"SUM($BM67:CS67)","v":31350},{"$f":"SUM($BM67:CT67)","v":32300},{"$f":"SUM($BM67:CU67)","v":33250},{"$f":"SUM($BM67:CV67)","v":34200},{"$f":"SUM($BM67:CW67)","v":35150},{"$f":"SUM($BM67:CX67)","v":36100},{"$f":"SUM($BM67:CY67)","v":37050},{"$f":"SUM($BM67:CZ67)","v":38000},{"$f":"SUM($BM67:DA67)","v":38950},{"$f":"SUM($BM67:DB67)","v":39900},{"$f":"SUM($BM67:DC67)","v":40850},{"$f":"SUM($BM67:DD67)","v":41800},{"$f":"SUM($BM67:DE67)","v":42750},{"$f":"SUM($BM67:DF67)","v":43700},{"$f":"SUM($BM67:DG67)","v":44650},{"$f":"SUM($BM67:DH67)","v":45600},{"$f":"SUM($BM67:DI67)","v":45661.265182186238},{"$f":"SUM($BM67:DJ67)","v":45661.265182186238},{"$f":"SUM($BM67:DK67)","v":45661.265182186238},{"$f":"SUM($BM67:DL67)","v":45661.265182186238},{"$f":"SUM($BM67:DM67)","v":45661.265182186238},{"$f":"SUM($BM67:DN67)","v":45661.265182186238},{"$f":"SUM($BM67:DO67)","v":45661.265182186238},{"$f":"SUM($BM67:DP67)","v":45661.265182186238},{"$f":"SUM($BM67:DQ67)","v":45661.265182186238},{"$f":"SUM($BM67:DR67)","v":45661.265182186238},{"$f":"SUM($BM67:DS67)","v":45661.265182186238},{"$f":"SUM($BM67:DT67)","v":45661.265182186238},{"$f":"SUM($BM67:DU67)","v":45661.265182186238},{"$f":"SUM($BM67:DV67)","v":45661.265182186238},{"$f":"SUM($BM67:DW67)","v":45661.265182186238},{"$f":"SUM($BM67:DX67)","v":45661.265182186238},{"$f":"SUM($BM67:DY67)","v":45661.265182186238},{"$f":"SUM($BM67:DZ67)","v":45661.265182186238},{"$f":"SUM($BM67:EA67)","v":45661.265182186238},{"$f":"SUM($BM67:EB67)","v":45661.265182186238},{"$f":"SUM($BM67:EC67)","v":45661.265182186238},{"$f":"SUM($BM67:ED67)","v":45661.265182186238},{"$f":"SUM($BM67:EE67)","v":45661.265182186238},{"$f":"SUM($BM67:EF67)","v":45661.265182186238},{"$f":"SUM($BM67:EG67)","v":45661.265182186238},{"$f":"SUM($BM67:EH67)","v":45661.265182186238},{"$f":"SUM($BM67:EI67)","v":45661.265182186238},{"$f":"SUM($BM67:EJ67)","v":45661.265182186238},{"$f":"SUM($BM67:EK67)","v":45661.265182186238}]
[null,null,"Depreciation rate","%",null,null,null,null,null,{"$f":"IF(J68=0,0,J67/J68)","v":1.2711864406779662E-2},{"$f":"IF(K68=0,0,K67/K68)","v":1.2875536480686695E-2},1.3043478260869565E-2,1.3215859030837005E-2,{"$f":"IF(N68=0,0,N67/N68)","v":0},0,0,0,0,0,0,2.0089285714285716E-2,2.164009111617312E-2,2.2118742724097789E-2,2.3809523809523808E-2,2.4390243902439025E-2,2.5000000000000001E-2,2.564102564102564E-2,2.6315789473684209E-2,2.7027027027027029E-2,2.7777777777777776E-2,2.8571428571428571E-2,2.9411764705882353E-2,3.0303030303030304E-2,3.125E-2,3.2258064516129031E-2,3.3333333333333333E-2,3.4482758620689655E-2,3.5714285714285712E-2,3.7037037037037035E-2,3.8461538461538464E-2,0.04,4.1666666666666664E-2,4.3478260869565216E-2,4.5454545454545456E-2,4.7619047619047616E-2,0.05,5.2631578947368418E-2,5.5555555555555552E-2,5.8823529411764705E-2,6.25E-2,6.6666666666666666E-2,7.1428571428571425E-2,7.6923076923076927E-2,8.3333333333333329E-2,9.0909090909090912E-2,0.1,0.1111111111111111,0.125,0.14285714285714285,0.16666666666666666,0.2,0.25,0.33333333333333331,0.5,1,{"$f":"IF(BN68=0,0,BN67/BN68)","v":0.5},0.33333333333333331,0.25,0.2,0.16666666666666666,0.14285714285714285,0.125,0.1111111111111111,0.1,9.0909090909090912E-2,8.3333333333333329E-2,7.6923076923076927E-2,7.1428571428571425E-2,6.6666666666666666E-2,6.25E-2,5.8823529411764705E-2,5.5555555555555552E-2,5.2631578947368418E-2,0.05,4.7619047619047616E-2,4.5454545454545456E-2,4.3478260869565216E-2,4.1666666666666664E-2,0.04,3.8461538461538464E-2,3.7037037037037035E-2,3.5714285714285712E-2,3.4482758620689655E-2,3.3333333333333333E-2,3.2258064516129031E-2,3.125E-2,3.0303030303030304E-2,2.9411764705882353E-2,2.8571428571428571E-2,2.7777777777777776E-2,2.7027027027027029E-2,2.6315789473684209E-2,2.564102564102564E-2,2.5000000000000001E-2,2.4390243902439025E-2,2.3809523809523808E-2,2.3255813953488372E-2,2.2727272727272728E-2,2.2222222222222223E-2,2.1739130434782608E-2,2.1276595744680851E-2,2.0833333333333332E-2,1.3417320335254207E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ68=0,0,DZ67/DZ68)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"KM"]
[]
[null,null,"Depreciation calculation",null,"Count ",null,null,null,{"$f":"SUM(J73:EK73)","v":21},{"$f":"IF(J74>0,1,0)","v":0},{"$f":"IF(K74>0,1,0)","v":0},{"$f":"IF(L74>0,1,0)","v":0},{"$f":"IF(M74>0,1,0)","v":0},{"$f":"IF(N74>0,1,0)","v":0},{"$f":"IF(O74>0,1,0)","v":0},{"$f":"IF(P74>0,1,0)","v":0},{"$f":"IF(Q74>0,1,0)","v":0},{"$f":"IF(R74>0,1,0)","v":0},{"$f":"IF(S74>0,1,0)","v":0},{"$f":"IF(T74>0,1,0)","v":0},{"$f":"IF(U74>0,1,0)","v":0},{"$f":"IF(V74>0,1,0)","v":0},{"$f":"IF(W74>0,1,0)","v":0},{"$f":"IF(X74>0,1,0)","v":1},{"$f":"IF(Y74>0,1,0)","v":1},{"$f":"IF(Z74>0,1,0)","v":1},{"$f":"IF(AA74>0,1,0)","v":1},{"$f":"IF(AB74>0,1,0)","v":1},{"$f":"IF(AC74>0,1,0)","v":1},{"$f":"IF(AD74>0,1,0)","v":1},{"$f":"IF(AE74>0,1,0)","v":1},{"$f":"IF(AF74>0,1,0)","v":1},{"$f":"IF(AG74>0,1,0)","v":1},{"$f":"IF(AH74>0,1,0)","v":1},{"$f":"IF(AI74>0,1,0)","v":1},{"$f":"IF(AJ74>0,1,0)","v":1},{"$f":"IF(AK74>0,1,0)","v":1},{"$f":"IF(AL74>0,1,0)","v":1},{"$f":"IF(AM74>0,1,0)","v":1},{"$f":"IF(AN74>0,1,0)","v":1},{"$f":"IF(AO74>0,1,0)","v":1},{"$f":"IF(AP74>0,1,0)","v":1},{"$f":"IF(AQ74>0,1,0)","v":1},{"$f":"IF(AR74>0,1,0)","v":1},{"$f":"IF(AS74>0,1,0)","v":0},{"$f":"IF(AT74>0,1,0)","v":0},{"$f":"IF(AU74>0,1,0)","v":0},{"$f":"IF(AV74>0,1,0)","v":0},{"$f":"IF(AW74>0,1,0)","v":0},{"$f":"IF(AX74>0,1,0)","v":0},{"$f":"IF(AY74>0,1,0)","v":0},{"$f":"IF(AZ74>0,1,0)","v":0},{"$f":"IF(BA74>0,1,0)","v":0},{"$f":"IF(BB74>0,1,0)","v":0},{"$f":"IF(BC74>0,1,0)","v":0},{"$f":"IF(BD74>0,1,0)","v":0},{"$f":"IF(BE74>0,1,0)","v":0},{"$f":"IF(BF74>0,1,0)","v":0},{"$f":"IF(BG74>0,1,0)","v":0},{"$f":"IF(BH74>0,1,0)","v":0},{"$f":"IF(BI74>0,1,0)","v":0},{"$f":"IF(BJ74>0,1,0)","v":0},{"$f":"IF(BK74>0,1,0)","v":0},{"$f":"IF(BL74>0,1,0)","v":0},{"$f":"IF(BM74>0,1,0)","v":0},{"$f":"IF(BN74>0,1,0)","v":0},{"$f":"IF(BO74>0,1,0)","v":0},{"$f":"IF(BP74>0,1,0)","v":0},{"$f":"IF(BQ74>0,1,0)","v":0},{"$f":"IF(BR74>0,1,0)","v":0},{"$f":"IF(BS74>0,1,0)","v":0},{"$f":"IF(BT74>0,1,0)","v":0},{"$f":"IF(BU74>0,1,0)","v":0},{"$f":"IF(BV74>0,1,0)","v":0},{"$f":"IF(BW74>0,1,0)","v":0},{"$f":"IF(BX74>0,1,0)","v":0},{"$f":"IF(BY74>0,1,0)","v":0},{"$f":"IF(BZ74>0,1,0)","v":0},{"$f":"IF(CA74>0,1,0)","v":0},{"$f":"IF(CB74>0,1,0)","v":0},{"$f":"IF(CC74>0,1,0)","v":0},{"$f":"IF(CD74>0,1,0)","v":0},{"$f":"IF(CE74>0,1,0)","v":0},{"$f":"IF(CF74>0,1,0)","v":0},{"$f":"IF(CG74>0,1,0)","v":0},{"$f":"IF(CH74>0,1,0)","v":0},{"$f":"IF(CI74>0,1,0)","v":0},{"$f":"IF(CJ74>0,1,0)","v":0},{"$f":"IF(CK74>0,1,0)","v":0},{"$f":"IF(CL74>0,1,0)","v":0},{"$f":"IF(CM74>0,1,0)","v":0},{"$f":"IF(CN74>0,1,0)","v":0},{"$f":"IF(CO74>0,1,0)","v":0},{"$f":"IF(CP74>0,1,0)","v":0},{"$f":"IF(CQ74>0,1,0)","v":0},{"$f":"IF(CR74>0,1,0)","v":0},{"$f":"IF(CS74>0,1,0)","v":0},{"$f":"IF(CT74>0,1,0)","v":0},{"$f":"IF(CU74>0,1,0)","v":0},{"$f":"IF(CV74>0,1,0)","v":0},{"$f":"IF(CW74>0,1,0)","v":0},{"$f":"IF(CX74>0,1,0)","v":0},{"$f":"IF(CY74>0,1,0)","v":0},{"$f":"IF(CZ74>0,1,0)","v":0},{"$f":"IF(DA74>0,1,0)","v":0},{"$f":"IF(DB74>0,1,0)","v":0},{"$f":"IF(DC74>0,1,0)","v":0},{"$f":"IF(DD74>0,1,0)","v":0},{"$f":"IF(DE74>0,1,0)","v":0},{"$f":"IF(DF74>0,1,0)","v":0},{"$f":"IF(DG74>0,1,0)","v":0},{"$f":"IF(DH74>0,1,0)","v":0},{"$f":"IF(DI74>0,1,0)","v":0},{"$f":"IF(DJ74>0,1,0)","v":0},{"$f":"IF(DK74>0,1,0)","v":0},{"$f":"IF(DL74>0,1,0)","v":0},{"$f":"IF(DM74>0,1,0)","v":0},{"$f":"IF(DN74>0,1,0)","v":0},{"$f":"IF(DO74>0,1,0)","v":0},{"$f":"IF(DP74>0,1,0)","v":0},{"$f":"IF(DQ74>0,1,0)","v":0},{"$f":"IF(DR74>0,1,0)","v":0},{"$f":"IF(DS74>0,1,0)","v":0},{"$f":"IF(DT74>0,1,0)","v":0},{"$f":"IF(DU74>0,1,0)","v":0},{"$f":"IF(DV74>0,1,0)","v":0},{"$f":"IF(DW74>0,1,0)","v":0},{"$f":"IF(DX74>0,1,0)","v":0},{"$f":"IF(DY74>0,1,0)","v":0},{"$f":"IF(DZ74>0,1,0)","v":0},{"$f":"IF(EA74>0,1,0)","v":0},{"$f":"IF(EB74>0,1,0)","v":0},{"$f":"IF(EC74>0,1,0)","v":0},{"$f":"IF(ED74>0,1,0)","v":0},{"$f":"IF(EE74>0,1,0)","v":0},{"$f":"IF(EF74>0,1,0)","v":0},{"$f":"IF(EG74>0,1,0)","v":0},{"$f":"IF(EH74>0,1,0)","v":0},{"$f":"IF(EI74>0,1,0)","v":0},{"$f":"IF(EJ74>0,1,0)","v":0},{"$f":"IF(EK74>0,1,0)","v":0}]
[null,null,"Ore milled","kt",{"$f":"SUM(J74:EK74)","v":7319.3662331820215},null,null,null,null,{"$f":"-Ops!J96","v":0},{"$f":"-Ops!K96","v":0},{"$f":"-Ops!L96","v":0},{"$f":"-Ops!M96","v":0},{"$f":"-Ops!N96","v":0},{"$f":"-Ops!O96","v":0},{"$f":"-Ops!P96","v":0},{"$f":"-Ops!Q96","v":0},{"$f":"-Ops!R96","v":0},{"$f":"-Ops!S96","v":0},{"$f":"-Ops!T96","v":0},{"$f":"-Ops!U96","v":0},{"$f":"-Ops!V96","v":0},{"$f":"-Ops!W96","v":0},{"$f":"-Ops!X96","v":328.5},{"$f":"-Ops!Y96","v":346.75},{"$f":"-Ops!Z96","v":346.75},{"$f":"-Ops!AA96","v":365},{"$f":"-Ops!AB96","v":365},{"$f":"-Ops!AC96","v":365},{"$f":"-Ops!AD96","v":365},{"$f":"-Ops!AE96","v":365},{"$f":"-Ops!AF96","v":365},{"$f":"-Ops!AG96","v":365},{"$f":"-Ops!AH96","v":365},{"$f":"-Ops!AI96","v":365},{"$f":"-Ops!AJ96","v":365},{"$f":"-Ops!AK96","v":365},{"$f":"-Ops!AL96","v":365},{"$f":"-Ops!AM96","v":365},{"$f":"-Ops!AN96","v":365},{"$f":"-Ops!AO96","v":365},{"$f":"-Ops!AP96","v":365},{"$f":"-Ops!AQ96","v":365},{"$f":"-Ops!AR96","v":92.36623318202146},{"$f":"-Ops!AS96","v":0},{"$f":"-Ops!AT96","v":0},{"$f":"-Ops!AU96","v":0},{"$f":"-Ops!AV96","v":0},{"$f":"-Ops!AW96","v":0},{"$f":"-Ops!AX96","v":0},{"$f":"-Ops!AY96","v":0},{"$f":"-Ops!AZ96","v":0},{"$f":"-Ops!BA96","v":0},{"$f":"-Ops!BB96","v":0},{"$f":"-Ops!BC96","v":0},{"$f":"-Ops!BD96","v":0},{"$f":"-Ops!BE96","v":0},{"$f":"-Ops!BF96","v":0},{"$f":"-Ops!BG96","v":0},{"$f":"-Ops!BH96","v":0},{"$f":"-Ops!BI96","v":0},{"$f":"-Ops!BJ96","v":0},{"$f":"-Ops!BK96","v":0},{"$f":"-Ops!BL96","v":0},{"$f":"-Ops!BM96","v":0},{"$f":"-Ops!BN96","v":0},{"$f":"-Ops!BO96","v":0},{"$f":"-Ops!BP96","v":0},{"$f":"-Ops!BQ96","v":0},{"$f":"-Ops!BR96","v":0},{"$f":"-Ops!BS96","v":0},{"$f":"-Ops!BT96","v":0},{"$f":"-Ops!BU96","v":0},{"$f":"-Ops!BV96","v":0},{"$f":"-Ops!BW96","v":0},{"$f":"-Ops!BX96","v":0},{"$f":"-Ops!BY96","v":0},{"$f":"-Ops!BZ96","v":0},{"$f":"-Ops!CA96","v":0},{"$f":"-Ops!CB96","v":0},{"$f":"-Ops!CC96","v":0},{"$f":"-Ops!CD96","v":0},{"$f":"-Ops!CE96","v":0},{"$f":"-Ops!CF96","v":0},{"$f":"-Ops!CG96","v":0},{"$f":"-Ops!CH96","v":0},{"$f":"-Ops!CI96","v":0},{"$f":"-Ops!CJ96","v":0},{"$f":"-Ops!CK96","v":0},{"$f":"-Ops!CL96","v":0},{"$f":"-Ops!CM96","v":0},{"$f":"-Ops!CN96","v":0},{"$f":"-Ops!CO96","v":0},{"$f":"-Ops!CP96","v":0},{"$f":"-Ops!CQ96","v":0},{"$f":"-Ops!CR96","v":0},{"$f":"-Ops!CS96","v":0},{"$f":"-Ops!CT96","v":0},{"$f":"-Ops!CU96","v":0},{"$f":"-Ops!CV96","v":0},{"$f":"-Ops!CW96","v":0},{"$f":"-Ops!CX96","v":0},{"$f":"-Ops!CY96","v":0},{"$f":"-Ops!CZ96","v":0},{"$f":"-Ops!DA96","v":0},{"$f":"-Ops!DB96","v":0},{"$f":"-Ops!DC96","v":0},{"$f":"-Ops!DD96","v":0},{"$f":"-Ops!DE96","v":0},{"$f":"-Ops!DF96","v":0},{"$f":"-Ops!DG96","v":0},{"$f":"-Ops!DH96","v":0},{"$f":"-Ops!DI96","v":0},{"$f":"-Ops!DJ96","v":0},{"$f":"-Ops!DK96","v":0},{"$f":"-Ops!DL96","v":0},{"$f":"-Ops!DM96","v":0},{"$f":"-Ops!DN96","v":0},{"$f":"-Ops!DO96","v":0},{"$f":"-Ops!DP96","v":0},{"$f":"-Ops!DQ96","v":0},{"$f":"-Ops!DR96","v":0},{"$f":"-Ops!DS96","v":0},{"$f":"-Ops!DT96","v":0},{"$f":"-Ops!DU96","v":0},{"$f":"-Ops!DV96","v":0},{"$f":"-Ops!DW96","v":0},{"$f":"-Ops!DX96","v":0},{"$f":"-Ops!DY96","v":0},{"$f":"-Ops!DZ96","v":0},{"$f":"-Ops!EA96","v":0},{"$f":"-Ops!EB96","v":0},{"$f":"-Ops!EC96","v":0},{"$f":"-Ops!ED96","v":0},{"$f":"-Ops!EE96","v":0},{"$f":"-Ops!EF96","v":0},{"$f":"-Ops!EG96","v":0},{"$f":"-Ops!EH96","v":0},{"$f":"-Ops!EI96","v":0},{"$f":"-Ops!EJ96","v":0},{"$f":"-Ops!EK96","v":0}]
[null,null,"Remaining ore","kt",null,null,null,null,null,{"$f":"SUM(J74:$BM74)","v":7319.3662331820215},{"$f":"SUM(K74:$BM74)","v":7319.3662331820215},{"$f":"SUM(L74:$BM74)","v":7319.3662331820215},{"$f":"SUM(M74:$BM74)","v":7319.3662331820215},{"$f":"SUM(N74:$BM74)","v":7319.3662331820215},{"$f":"SUM(O74:$BM74)","v":7319.3662331820215},{"$f":"SUM(P74:$BM74)","v":7319.3662331820215},{"$f":"SUM(Q74:$BM74)","v":7319.3662331820215},{"$f":"SUM(R74:$BM74)","v":7319.3662331820215},{"$f":"SUM(S74:$BM74)","v":7319.3662331820215},{"$f":"SUM(T74:$BM74)","v":7319.3662331820215},{"$f":"SUM(U74:$BM74)","v":7319.3662331820215},{"$f":"SUM(V74:$BM74)","v":7319.3662331820215},{"$f":"SUM(W74:$BM74)","v":7319.3662331820215},{"$f":"SUM(X74:$BM74)","v":7319.3662331820215},{"$f":"SUM(Y74:$BM74)","v":6990.8662331820215},{"$f":"SUM(Z74:$BM74)","v":6644.1162331820215},{"$f":"SUM(AA74:$BM74)","v":6297.3662331820215},{"$f":"SUM(AB74:$BM74)","v":5932.3662331820215},{"$f":"SUM(AC74:$BM74)","v":5567.3662331820215},{"$f":"SUM(AD74:$BM74)","v":5202.3662331820215},{"$f":"SUM(AE74:$BM74)","v":4837.3662331820215},{"$f":"SUM(AF74:$BM74)","v":4472.3662331820215},{"$f":"SUM(AG74:$BM74)","v":4107.3662331820215},{"$f":"SUM(AH74:$BM74)","v":3742.3662331820215},{"$f":"SUM(AI74:$BM74)","v":3377.3662331820215},{"$f":"SUM(AJ74:$BM74)","v":3012.3662331820215},{"$f":"SUM(AK74:$BM74)","v":2647.3662331820215},{"$f":"SUM(AL74:$BM74)","v":2282.3662331820215},{"$f":"SUM(AM74:$BM74)","v":1917.3662331820215},{"$f":"SUM(AN74:$BM74)","v":1552.3662331820215},{"$f":"SUM(AO74:$BM74)","v":1187.3662331820215},{"$f":"SUM(AP74:$BM74)","v":822.36623318202146},{"$f":"SUM(AQ74:$BM74)","v":457.36623318202146},{"$f":"SUM(AR74:$BM74)","v":92.36623318202146},{"$f":"SUM(AS74:$BM74)","v":0},{"$f":"SUM(AT74:$BM74)","v":0},{"$f":"SUM(AU74:$BM74)","v":0},{"$f":"SUM(AV74:$BM74)","v":0},{"$f":"SUM(AW74:$BM74)","v":0},{"$f":"SUM(AX74:$BM74)","v":0},{"$f":"SUM(AY74:$BM74)","v":0},{"$f":"SUM(AZ74:$BM74)","v":0},{"$f":"SUM(BA74:$BM74)","v":0},{"$f":"SUM(BB74:$BM74)","v":0},{"$f":"SUM(BC74:$BM74)","v":0},{"$f":"SUM(BD74:$BM74)","v":0},{"$f":"SUM(BE74:$BM74)","v":0},{"$f":"SUM(BF74:$BM74)","v":0},{"$f":"SUM(BG74:$BM74)","v":0},{"$f":"SUM(BH74:$BM74)","v":0},{"$f":"SUM(BI74:$BM74)","v":0},{"$f":"SUM(BJ74:$BM74)","v":0},{"$f":"SUM(BK74:$BM74)","v":0},{"$f":"SUM(BL74:$BM74)","v":0},{"$f":"SUM(BM74:$BM74)","v":0},{"$f":"SUM($BM74:BN74)","v":0},{"$f":"SUM($BM74:BO74)","v":0},{"$f":"SUM($BM74:BP74)","v":0},{"$f":"SUM($BM74:BQ74)","v":0},{"$f":"SUM($BM74:BR74)","v":0},{"$f":"SUM($BM74:BS74)","v":0},{"$f":"SUM($BM74:BT74)","v":0},{"$f":"SUM($BM74:BU74)","v":0},{"$f":"SUM($BM74:BV74)","v":0},{"$f":"SUM($BM74:BW74)","v":0},{"$f":"SUM($BM74:BX74)","v":0},{"$f":"SUM($BM74:BY74)","v":0},{"$f":"SUM($BM74:BZ74)","v":0},{"$f":"SUM($BM74:CA74)","v":0},{"$f":"SUM($BM74:CB74)","v":0},{"$f":"SUM($BM74:CC74)","v":0},{"$f":"SUM($BM74:CD74)","v":0},{"$f":"SUM($BM74:CE74)","v":0},{"$f":"SUM($BM74:CF74)","v":0},{"$f":"SUM($BM74:CG74)","v":0},{"$f":"SUM($BM74:CH74)","v":0},{"$f":"SUM($BM74:CI74)","v":0},{"$f":"SUM($BM74:CJ74)","v":0},{"$f":"SUM($BM74:CK74)","v":0},{"$f":"SUM($BM74:CL74)","v":0},{"$f":"SUM($BM74:CM74)","v":0},{"$f":"SUM($BM74:CN74)","v":0},{"$f":"SUM($BM74:CO74)","v":0},{"$f":"SUM($BM74:CP74)","v":0},{"$f":"SUM($BM74:CQ74)","v":0},{"$f":"SUM($BM74:CR74)","v":0},{"$f":"SUM($BM74:CS74)","v":0},{"$f":"SUM($BM74:CT74)","v":0},{"$f":"SUM($BM74:CU74)","v":0},{"$f":"SUM($BM74:CV74)","v":0},{"$f":"SUM($BM74:CW74)","v":0},{"$f":"SUM($BM74:CX74)","v":0},{"$f":"SUM($BM74:CY74)","v":0},{"$f":"SUM($BM74:CZ74)","v":0},{"$f":"SUM($BM74:DA74)","v":0},{"$f":"SUM($BM74:DB74)","v":0},{"$f":"SUM($BM74:DC74)","v":0},{"$f":"SUM($BM74:DD74)","v":0},{"$f":"SUM($BM74:DE74)","v":0},{"$f":"SUM($BM74:DF74)","v":0},{"$f":"SUM($BM74:DG74)","v":0},{"$f":"SUM($BM74:DH74)","v":0},{"$f":"SUM($BM74:DI74)","v":0},{"$f":"SUM($BM74:DJ74)","v":0},{"$f":"SUM($BM74:DK74)","v":0},{"$f":"SUM($BM74:DL74)","v":0},{"$f":"SUM($BM74:DM74)","v":0},{"$f":"SUM($BM74:DN74)","v":0},{"$f":"SUM($BM74:DO74)","v":0},{"$f":"SUM($BM74:DP74)","v":0},{"$f":"SUM($BM74:DQ74)","v":0},{"$f":"SUM($BM74:DR74)","v":0},{"$f":"SUM($BM74:DS74)","v":0},{"$f":"SUM($BM74:DT74)","v":0},{"$f":"SUM($BM74:DU74)","v":0},{"$f":"SUM($BM74:DV74)","v":0},{"$f":"SUM($BM74:DW74)","v":0},{"$f":"SUM($BM74:DX74)","v":0},{"$f":"SUM($BM74:DY74)","v":0},{"$f":"SUM($BM74:DZ74)","v":0},{"$f":"SUM($BM74:EA74)","v":0},{"$f":"SUM($BM74:EB74)","v":0},{"$f":"SUM($BM74:EC74)","v":0},{"$f":"SUM($BM74:ED74)","v":0},{"$f":"SUM($BM74:EE74)","v":0},{"$f":"SUM($BM74:EF74)","v":0},{"$f":"SUM($BM74:EG74)","v":0},{"$f":"SUM($BM74:EH74)","v":0},{"$f":"SUM($BM74:EI74)","v":0},{"$f":"SUM($BM74:EJ74)","v":0},{"$f":"SUM($BM74:EK74)","v":0}]
[null,null,"Depreciation rate","%",null,null,null,null,null,{"$f":"IF(J75=0,0,J74/J75)","v":0},{"$f":"IF(K75=0,0,K74/K75)","v":0},{"$f":"IF(L75=0,0,L74/L75)","v":0},{"$f":"IF(M75=0,0,M74/M75)","v":0},{"$f":"IF(N75=0,0,N74/N75)","v":0},{"$f":"IF(O75=0,0,O74/O75)","v":0},0,0,0,0,0,0,0,0,4.4880934979146123E-2,4.9600434114181351E-2,5.2189032796907196E-2,5.7960738900136616E-2,6.1526882470339349E-2,6.5560623230526138E-2,7.0160381572511504E-2,7.5454282848438137E-2,8.1612278818299716E-2,8.8864732112585568E-2,9.753187615998006E-2,0.108072377941705,0.12116720602542519,0.13787287736207376,0.15992174905739187,0.1903653009442299,0.23512492876879151,0.30740304869697777,0.4438411808175633,0.79804754596900518,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CA75=0,0,CA74/CA75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Geared Tax "]
[]
[]
[null,null,"Geared Tax "]
[]
[null,null,"Tax calculation"]
[null,null,"EBT","AUD M",null,null,null,null,{"$f":"SUM(J85:BM85)","v":556.418347963016},{"$f":"IFS!J82","v":-3.6901635991169446},{"$f":"IFS!K82","v":-4.0354695491129835},{"$f":"IFS!L82","v":-1.4596884779238675},{"$f":"IFS!M82","v":-1.2541341344445849},{"$f":"IFS!N82","v":-4.2113337976420899},{"$f":"IFS!O82","v":-5.4874114138765666},{"$f":"IFS!P82","v":-5.5136505091343517},{"$f":"IFS!Q82","v":-5.5400520833333351},{"$f":"IFS!R82","v":-5.5666171425831443},{"$f":"IFS!S82","v":-4.3433466992234822},{"$f":"IFS!T82","v":-4.3702417718627125},{"$f":"IFS!U82","v":7.1751686642436603},{"$f":"IFS!V82","v":9.5915950221561204},{"$f":"IFS!W82","v":9.5945364646271258},{"$f":"IFS!X82","v":5.2612388806373804},{"$f":"IFS!Y82","v":15.571597055748274},{"$f":"IFS!Z82","v":15.608033352156202},{"$f":"IFS!AA82","v":9.637647100572396},{"$f":"IFS!AB82","v":4.569135733061211},{"$f":"IFS!AC82","v":6.8272890550204126},{"$f":"IFS!AD82","v":7.0130290993902502},{"$f":"IFS!AE82","v":7.0870929173954078},{"$f":"IFS!AF82","v":9.9877119103061585},{"$f":"IFS!AG82","v":17.486326702816214},{"$f":"IFS!AH82","v":17.348271755380907},{"$f":"IFS!AI82","v":10.571447149937814},{"$f":"IFS!AJ82","v":17.017806656154676},{"$f":"IFS!AK82","v":17.171936537211977},{"$f":"IFS!AL82","v":16.949408310053798},{"$f":"IFS!AM82","v":10.093674696970613},{"$f":"IFS!AN82","v":16.462122942897906},{"$f":"IFS!AO82","v":9.0830277082550595},{"$f":"IFS!AP82","v":8.8204148449869564},{"$f":"IFS!AQ82","v":1.9183989053715074},{"$f":"IFS!AR82","v":4.2957586778242449},{"$f":"IFS!AS82","v":8.5360944815619959},{"$f":"IFS!AT82","v":8.4248460149082689},{"$f":"IFS!AU82","v":1.6865935936651475},{"$f":"IFS!AV82","v":8.1781778992422431},{"$f":"IFS!AW82","v":24.739695100214096},{"$f":"IFS!AX82","v":24.617900855637217},{"$f":"IFS!AY82","v":17.876541944740911},{"$f":"IFS!AZ82","v":24.372010888219563},{"$f":"IFS!BA82","v":15.095192956792102},{"$f":"IFS!BB82","v":14.961671550387962},{"$f":"IFS!BC82","v":8.2063827253326824},{"$f":"IFS!BD82","v":14.68576038920598},{"$f":"IFS!BE82","v":15.223776704745504},{"$f":"IFS!BF82","v":15.079836033988704},{"$f":"IFS!BG82","v":8.3145081397280638},{"$f":"IFS!BH82","v":15.733532379821552},{"$f":"IFS!BI82","v":25.79092418647658},{"$f":"IFS!BJ82","v":25.659683688388089},{"$f":"IFS!BK82","v":18.908831832665332},{"$f":"IFS!BL82","v":25.394759639460471},{"$f":"IFS!BM82","v":25.261065992911366},{"$f":"IFS!BN82","v":30.302391939997765},{"$f":"IFS!BO82","v":23.548238754985494},{"$f":"IFS!BP82","v":30.030844789846963},{"$f":"IFS!BQ82","v":29.893808802134135},{"$f":"IFS!BR82","v":29.755924253829914},{"$f":"IFS!BS82","v":22.998387206295885},{"$f":"IFS!BT82","v":29.477588424925326},{"$f":"IFS!BU82","v":29.337126537519687},{"$f":"IFS!BV82","v":29.195794875507861},{"$f":"IFS!BW82","v":22.434789368889039},{"$f":"IFS!BX82","v":28.910500650880664},{"$f":"IFS!BY82","v":28.766527216289873},{"$f":"IFS!BZ82","v":28.621662262727732},{"$f":"IFS!CA82","v":21.857101585547003},{"$f":"IFS!CB82","v":28.329235682484864},{"$f":"IFS!CC82","v":28.181662912029303},{"$f":"IFS!CD82","v":28.03317633462812},{"$f":"IFS!CE82","v":21.264971607621423},{"$f":"IFS!CF82","v":27.733439089879177},{"$f":"IFS!CG82","v":27.582177000162233},{"$f":"IFS!CH82","v":27.429978258326024},{"$f":"IFS!CI82","v":20.658038380247707},{"$f":"IFS!CJ82","v":27.122747582458352},{"$f":"IFS!CK82","v":26.967703940498478},{"$f":"IFS!CL82","v":26.811700230116351},{"$f":"IFS!CM82","v":20.035931822189632},{"$f":"IFS!CN82","v":26.496788787351985},{"$f":"IFS!CO82","v":26.337869054343116},{"$f":"IFS!CP82","v":26.177965251201456},{"$f":"IFS!CQ82","v":19.398272600180125},{"$f":"IFS!CR82","v":25.855181022367979},{"$f":"IFS!CS82","v":25.692288296033887},{"$f":"IFS!CT82","v":25.528386897813682},{"$f":"IFS!CU82","v":18.744671897620375},{"$f":"IFS!CV82","v":25.197533063259385},{"$f":"IFS!CW82","v":25.030568018766935},{"$f":"IFS!CX82","v":24.862569085591229},{"$f":"IFS!CY82","v":18.074731177496645},{"$f":"IFS!CZ82","v":24.523443905173071},{"$f":"IFS!DA82","v":24.352304734568314},{"$f":"IFS!DB82","v":24.180105828063216},{"$f":"IFS!DC82","v":17.388041939369828},{"$f":"IFS!DD82","v":23.8325025181346},{"$f":"IFS!DE82","v":23.657084868264725},{"$f":"IFS!DF82","v":23.480580989096993},{"$f":"IFS!DG82","v":16.684185470289822},{"$f":"IFS!DH82","v":23.124287596420153},{"$f":"IFS!DI82","v":-3.260967097405497},{"$f":"IFS!DJ82","v":-5.0988260833980439},{"$f":"IFS!DK82","v":0},{"$f":"IFS!DL82","v":-5.1621679665096876},{"$f":"IFS!DM82","v":-5.1941333821326232},{"$f":"IFS!DN82","v":-5.2262967354829986},{"$f":"IFS!DO82","v":-5.2586592522399762},{"$f":"IFS!DP82","v":-5.2912221656724316},{"$f":"IFS!DQ82","v":-5.3239867166859414},{"$f":"IFS!DR82","v":-5.3569541538700758},{"$f":"IFS!DS82","v":0},{"$f":"IFS!DT82","v":0},{"$f":"IFS!DU82","v":0},{"$f":"IFS!DV82","v":0},{"$f":"IFS!DW82","v":0},{"$f":"IFS!DX82","v":0},{"$f":"IFS!DY82","v":0},{"$f":"IFS!DZ82","v":0},{"$f":"IFS!EA82","v":0},{"$f":"IFS!EB82","v":0},{"$f":"IFS!EC82","v":0},{"$f":"IFS!ED82","v":0},{"$f":"IFS!EE82","v":0},{"$f":"IFS!EF82","v":0},{"$f":"IFS!EG82","v":0},{"$f":"IFS!EH82","v":0},{"$f":"IFS!EI82","v":0},{"$f":"IFS!EJ82","v":0},{"$f":"IFS!EK82","v":0}]
[null,null,"Less: tax losses utilised","AUD M",null,null,null,null,{"$f":"SUM(J86:BM86)","v":-329.47210917825413},{"$f":"J93","v":3.6901635991169446},{"$f":"K93","v":4.0354695491129835},{"$f":"L93","v":1.4596884779238675},1.2541341344445849,{"$f":"N93","v":4.2113337976420899},{"$f":"O93","v":5.4874114138765666},5.5136505091343517,5.5400520833333351,5.5666171425831443,4.3433466992234822,4.3702417718627125,-7.1751686642436603,-9.5915950221561204,-9.5945364646271258,-5.2612388806373804,-15.571597055748274,-15.608033352156202,-9.637647100572396,-4.569135733061211,-6.8272890550204126,-7.0130290993902502,-7.0870929173954078,-9.9877119103061585,-17.486326702816214,-17.348271755380907,-10.571447149937814,-17.017806656154676,-17.171936537211977,-16.949408310053798,-10.093674696970613,-16.462122942897906,-9.0830277082550595,-8.8204148449869564,-1.9183989053715074,-4.2957586778242449,-8.5360944815619959,-8.4248460149082689,-1.6865935936651475,-8.1781778992422431,-24.739695100214096,-24.617900855637217,-17.876541944740911,-24.372010888219563,-1.3696874351425059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.260967097405497,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable income","AUD M",null,null,null,null,null,{"$f":"IF(SUM(J85:J86)<0,0,SUM(J85:J86))","v":0},{"$f":"IF(SUM(K85:K86)<0,0,SUM(K85:K86))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.725505521649596,14.961671550387962,8.2063827253326824,14.68576038920598,15.223776704745504,15.079836033988704,8.3145081397280638,15.733532379821552,25.79092418647658,25.659683688388089,18.908831832665332,25.394759639460471,25.261065992911366,30.302391939997765,23.548238754985494,30.030844789846963,29.893808802134135,29.755924253829914,22.998387206295885,29.477588424925326,29.337126537519687,29.195794875507861,{"$f":"IF(SUM(BW85:BW86)<0,0,SUM(BW85:BW86))","v":22.434789368889039},28.910500650880664,28.766527216289873,28.621662262727732,21.857101585547003,28.329235682484864,28.181662912029303,28.03317633462812,21.264971607621423,27.733439089879177,27.582177000162233,27.429978258326024,20.658038380247707,27.122747582458352,26.967703940498478,26.811700230116351,20.035931822189632,26.496788787351985,26.337869054343116,26.177965251201456,19.398272600180125,25.855181022367979,25.692288296033887,25.528386897813682,18.744671897620375,25.197533063259385,25.030568018766935,24.862569085591229,18.074731177496645,24.523443905173071,24.352304734568314,24.180105828063216,17.388041939369828,23.8325025181346,23.657084868264725,23.480580989096993,16.684185470289822,23.124287596420153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EI85:EI86)<0,0,SUM(EI85:EI86))","v":0},0,0]
[null,null,"Tax payable","AUD M",{"$f":"TaxRate","v":0.375},null,null,null,{"$f":"SUM(J88:BM88)","v":85.10483954428571},{"$f":"IF($D$5=1,0,J87*$E88)","v":0},{"$f":"IF($D$5=1,0,K87*$E88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1470645706185989,5.6106268313954857,3.0773935219997561,5.5071601459522421,5.7089162642795639,5.6549385127457636,3.1179405523980241,5.9000746424330819,9.6715965699287167,9.6223813831455338,7.0908119372494998,9.5230348647976761,9.4728997473417618,11.363396977499162,8.8305895331195607,11.261566796192611,11.210178300800301,11.158471595186217,8.6243952023609562,11.054095659346997,11.001422451569884,10.948423078315448,{"$f":"IF($D$5=1,0,BW87*$E88)","v":8.4130460133333891},10.841437744080249,10.787447706108702,10.733123348522899,8.1964130945801266,10.623463380931824,10.568123592010988,10.512441125485545,7.9743643528580339,10.400039658704692,10.343316375060837,10.286241846872258,7.7467643925928904,10.171030343421883,10.112888977686929,10.054387586293632,7.5134744333211119,9.9362957952569939,9.8767008953786686,9.8167369692005462,7.2743522250675472,9.6956928833879914,9.6346081110127066,9.5731450866801318,7.0292519616076401,9.4490748987222695,9.3864630070376016,9.3234634070967104,6.7780241915612418,9.1962914644399021,9.1321142754631168,9.0675396855237054,6.5205157272636853,8.9371884443004745,8.8714068255992728,8.8052178709113722,6.2565695513586839,8.6716078486575583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$5=1,0,EI87*$E88)","v":0},0,0]
[]
[null,null,"Tax losses account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I94","v":284},{"$f":"J94","v":291.38032719823389},{"$f":"K94","v":299.45126629645983},{"$f":"L94","v":302.37064325230756},{"$f":"M94","v":304.87891152119676},{"$f":"N94","v":313.30157911648098},{"$f":"O94","v":324.27640194423407},{"$f":"P94","v":335.30370296250283},{"$f":"Q94","v":346.38380712916944},{"$f":"R94","v":357.51704141433572},{"$f":"S94","v":366.20373481278273},{"$f":"T94","v":374.94421835650815},{"$f":"U94","v":367.7690496922645},{"$f":"V94","v":358.17745467010838},{"$f":"W94","v":348.58291820548123},{"$f":"X94","v":343.32167932484384},{"$f":"Y94","v":327.75008226909557},{"$f":"Z94","v":312.14204891693936},{"$f":"AA94","v":302.50440181636696},{"$f":"AB94","v":297.93526608330575},{"$f":"AC94","v":291.10797702828535},{"$f":"AD94","v":284.09494792889512},{"$f":"AE94","v":277.00785501149971},{"$f":"AF94","v":267.02014310119358},{"$f":"AG94","v":249.53381639837738},{"$f":"AH94","v":232.18554464299649},{"$f":"AI94","v":221.61409749305867},{"$f":"AJ94","v":204.59629083690399},{"$f":"AK94","v":187.42435429969203},{"$f":"AL94","v":170.47494598963823},{"$f":"AM94","v":160.38127129266761},{"$f":"AN94","v":143.9191483497697},{"$f":"AO94","v":134.83612064151464},{"$f":"AP94","v":126.01570579652768},{"$f":"AQ94","v":124.09730689115618},{"$f":"AR94","v":119.80154821333194},{"$f":"AS94","v":111.26545373176995},{"$f":"AT94","v":102.84060771686168},{"$f":"AU94","v":101.15401412319653},{"$f":"AV94","v":92.975836223954289},{"$f":"AW94","v":68.236141123740197},{"$f":"AX94","v":43.61824026810298},{"$f":"AY94","v":25.741698323362069},{"$f":"AZ94","v":1.3696874351425059},{"$f":"BA94","v":0},{"$f":"BB94","v":0},{"$f":"BC94","v":0},{"$f":"BD94","v":0},{"$f":"BE94","v":0},{"$f":"BF94","v":0},{"$f":"BG94","v":0},{"$f":"BH94","v":0},{"$f":"BI94","v":0},{"$f":"BJ94","v":0},{"$f":"BK94","v":0},{"$f":"BL94","v":0},{"$f":"BM94","v":0},{"$f":"BN94","v":0},{"$f":"BO94","v":0},{"$f":"BP94","v":0},{"$f":"BQ94","v":0},{"$f":"BR94","v":0},{"$f":"BS94","v":0},{"$f":"BT94","v":0},{"$f":"BU94","v":0},{"$f":"BV94","v":0},{"$f":"BW94","v":0},{"$f":"BX94","v":0},{"$f":"BY94","v":0},{"$f":"BZ94","v":0},{"$f":"CA94","v":0},{"$f":"CB94","v":0},{"$f":"CC94","v":0},{"$f":"CD94","v":0},{"$f":"CE94","v":0},{"$f":"CF94","v":0},{"$f":"CG94","v":0},{"$f":"CH94","v":0},{"$f":"CI94","v":0},{"$f":"CJ94","v":0},{"$f":"CK94","v":0},{"$f":"CL94","v":0},{"$f":"CM94","v":0},{"$f":"CN94","v":0},{"$f":"CO94","v":0},{"$f":"CP94","v":0},{"$f":"CQ94","v":0},{"$f":"CR94","v":0},{"$f":"CS94","v":0},{"$f":"CT94","v":0},{"$f":"CU94","v":0},{"$f":"CV94","v":0},{"$f":"CW94","v":0},{"$f":"CX94","v":0},{"$f":"CY94","v":0},{"$f":"CZ94","v":0},{"$f":"DA94","v":0},{"$f":"DB94","v":0},{"$f":"DC94","v":0},{"$f":"DD94","v":0},{"$f":"DE94","v":0},{"$f":"DF94","v":0},{"$f":"DG94","v":0},{"$f":"DH94","v":0},{"$f":"DI94","v":6.5219341948109939},{"$f":"DJ94","v":16.719586361607082},{"$f":"DK94","v":16.719586361607082},{"$f":"DL94","v":27.043922294626459},{"$f":"DM94","v":37.432189058891709},{"$f":"DN94","v":47.884782529857702},{"$f":"DO94","v":58.402101034337662},{"$f":"DP94","v":68.984545365682521},{"$f":"DQ94","v":79.632518799054395},{"$f":"DR94","v":90.34642710679455},{"$f":"DS94","v":90.34642710679455},{"$f":"DT94","v":90.34642710679455},{"$f":"DU94","v":90.34642710679455},{"$f":"DV94","v":90.34642710679455},{"$f":"DW94","v":90.34642710679455},{"$f":"DX94","v":90.34642710679455},{"$f":"DY94","v":90.34642710679455},{"$f":"DZ94","v":90.34642710679455},{"$f":"EA94","v":90.34642710679455},{"$f":"EB94","v":90.34642710679455},{"$f":"EC94","v":90.34642710679455},{"$f":"ED94","v":90.34642710679455},{"$f":"EE94","v":90.34642710679455},{"$f":"EF94","v":90.34642710679455},{"$f":"EG94","v":90.34642710679455},{"$f":"EH94","v":90.34642710679455},{"$f":"EI94","v":90.34642710679455},{"$f":"EJ94","v":90.34642710679455}]
[null,null,"Tax losses generated in period","AUD M",null,null,null,null,{"$f":"SUM(J92:BM92)","v":45.472109178254073},{"$f":"MAX(-J85,0)","v":3.6901635991169446},4.0354695491129835,1.4596884779238675,1.2541341344445849,4.2113337976420899,5.4874114138765666,5.5136505091343517,5.5400520833333351,5.5666171425831443,4.3433466992234822,4.3702417718627125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-AP85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BV85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-DB85,0)","v":0},0,0,0,0,0,0,3.260967097405497,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax losses utilised in period","AUD M",null,null,null,null,{"$f":"SUM(J93:BM93)","v":-329.47210917825413},{"$f":"-MIN(J85,SUM(J91:J92))","v":3.6901635991169446},4.0354695491129835,{"$f":"-MIN(L85,SUM(L91:L92))","v":1.4596884779238675},1.2541341344445849,4.2113337976420899,5.4874114138765666,5.5136505091343517,5.5400520833333351,5.5666171425831443,4.3433466992234822,4.3702417718627125,-7.1751686642436603,-9.5915950221561204,-9.5945364646271258,-5.2612388806373804,-15.571597055748274,-15.608033352156202,-9.637647100572396,-4.569135733061211,-6.8272890550204126,-7.0130290993902502,-7.0870929173954078,-9.9877119103061585,-17.486326702816214,-17.348271755380907,-10.571447149937814,-17.017806656154676,-17.171936537211977,-16.949408310053798,-10.093674696970613,-16.462122942897906,-9.0830277082550595,{"$f":"-MIN(AP85,SUM(AP91:AP92))","v":-8.8204148449869564},-1.9183989053715074,-4.2957586778242449,-8.5360944815619959,-8.4248460149082689,-1.6865935936651475,-8.1781778992422431,-24.739695100214096,-24.617900855637217,-17.876541944740911,-24.372010888219563,-1.3696874351425059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BV85,SUM(BV91:BV92))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(DB85,SUM(DB91:DB92))","v":0},0,0,0,0,0,0,3.260967097405497,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EH85,SUM(EH91:EH92))","v":0},0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,{"$f":"'Inputs - 2'!F238","v":284},{"$f":"SUM(J91:J93)","v":291.38032719823389},{"$f":"SUM(K91:K93)","v":299.45126629645983},302.37064325230756,304.87891152119676,313.30157911648098,324.27640194423407,335.30370296250283,346.38380712916944,357.51704141433572,366.20373481278273,374.94421835650815,367.7690496922645,358.17745467010838,348.58291820548123,343.32167932484384,327.75008226909557,312.14204891693936,302.50440181636696,297.93526608330575,291.10797702828535,284.09494792889512,277.00785501149971,267.02014310119358,249.53381639837738,232.18554464299649,221.61409749305867,204.59629083690399,187.42435429969203,170.47494598963823,160.38127129266761,143.9191483497697,134.83612064151464,126.01570579652768,124.09730689115618,119.80154821333194,111.26545373176995,102.84060771686168,101.15401412319653,92.975836223954289,68.236141123740197,43.61824026810298,25.741698323362069,1.3696874351425059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW91:BW93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5219341948109939,16.719586361607082,16.719586361607082,27.043922294626459,37.432189058891709,47.884782529857702,58.402101034337662,68.984545365682521,79.632518799054395,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,{"$f":"SUM(EI91:EI93)","v":90.34642710679455},90.34642710679455,90.34642710679455]
[]
[]
[]
[null,null,"Ungeared Tax "]
[]
[null,null,"Ungeared Tax "]
[]
[null,null,"Tax calculation"]
[null,null,"EBIT","AUD M",null,null,null,null,{"$f":"SUM(J103:BM103)","v":644.5443757169985},{"$f":"IFS!J79","v":-3.6901635991169446},{"$f":"IFS!K79","v":-4.0354695491129835},{"$f":"IFS!L79","v":-1.4596884779238675},{"$f":"IFS!M79","v":-1.2541341344445849},{"$f":"IFS!N79","v":-4.2113337976420899},{"$f":"IFS!O79","v":-5.4874114138765666},{"$f":"IFS!P79","v":-5.5136505091343517},{"$f":"IFS!Q79","v":-5.5400520833333351},{"$f":"IFS!R79","v":-5.5666171425831443},{"$f":"IFS!S79","v":-4.3433466992234822},{"$f":"IFS!T79","v":-4.3702417718627125},{"$f":"IFS!U79","v":7.1751686642436603},{"$f":"IFS!V79","v":9.5915950221561204},{"$f":"IFS!W79","v":9.5945364646271258},{"$f":"IFS!X79","v":19.715898880637379},{"$f":"IFS!Y79","v":15.571597055748274},{"$f":"IFS!Z79","v":15.608033352156202},{"$f":"IFS!AA79","v":15.903965381417084},{"$f":"IFS!AB79","v":19.02379573306121},{"$f":"IFS!AC79","v":6.8272890550204126},{"$f":"IFS!AD79","v":7.0130290993902502},{"$f":"IFS!AE79","v":7.0870929173954078},{"$f":"IFS!AF79","v":9.9877119103061585},{"$f":"IFS!AG79","v":17.486326702816214},{"$f":"IFS!AH79","v":17.348271755380907},{"$f":"IFS!AI79","v":17.190245834080017},{"$f":"IFS!AJ79","v":17.017806656154676},{"$f":"IFS!AK79","v":17.171936537211977},{"$f":"IFS!AL79","v":16.949408310053798},{"$f":"IFS!AM79","v":16.712473381112815},{"$f":"IFS!AN79","v":16.462122942897906},{"$f":"IFS!AO79","v":9.0830277082550595},{"$f":"IFS!AP79","v":8.8204148449869564},{"$f":"IFS!AQ79","v":8.5371975895137098},{"$f":"IFS!AR79","v":4.2957586778242449},{"$f":"IFS!AS79","v":8.5360944815619959},{"$f":"IFS!AT79","v":8.4248460149082689},{"$f":"IFS!AU79","v":8.3053922778073499},{"$f":"IFS!AV79","v":8.1781778992422431},{"$f":"IFS!AW79","v":24.739695100214096},{"$f":"IFS!AX79","v":24.617900855637217},{"$f":"IFS!AY79","v":24.495340628883113},{"$f":"IFS!AZ79","v":24.372010888219563},{"$f":"IFS!BA79","v":15.095192956792102},{"$f":"IFS!BB79","v":14.961671550387962},{"$f":"IFS!BC79","v":14.825181409474885},{"$f":"IFS!BD79","v":14.68576038920598},{"$f":"IFS!BE79","v":15.223776704745504},{"$f":"IFS!BF79","v":15.079836033988704},{"$f":"IFS!BG79","v":14.933306823870266},{"$f":"IFS!BH79","v":15.733532379821552},{"$f":"IFS!BI79","v":25.79092418647658},{"$f":"IFS!BJ79","v":25.659683688388089},{"$f":"IFS!BK79","v":25.527630516807534},{"$f":"IFS!BL79","v":25.394759639460471},{"$f":"IFS!BM79","v":25.261065992911366},{"$f":"IFS!BN79","v":30.302391939997765},{"$f":"IFS!BO79","v":30.167037439127697},{"$f":"IFS!BP79","v":30.030844789846963},{"$f":"IFS!BQ79","v":29.893808802134135},{"$f":"IFS!BR79","v":29.755924253829914},{"$f":"IFS!BS79","v":29.617185890438087},{"$f":"IFS!BT79","v":29.477588424925326},{"$f":"IFS!BU79","v":29.337126537519687},{"$f":"IFS!BV79","v":29.195794875507861},{"$f":"IFS!BW79","v":29.053588053031241},{"$f":"IFS!BX79","v":28.910500650880664},{"$f":"IFS!BY79","v":28.766527216289873},{"$f":"IFS!BZ79","v":28.621662262727732},{"$f":"IFS!CA79","v":28.475900269689205},{"$f":"IFS!CB79","v":28.329235682484864},{"$f":"IFS!CC79","v":28.181662912029303},{"$f":"IFS!CD79","v":28.03317633462812},{"$f":"IFS!CE79","v":27.883770291763625},{"$f":"IFS!CF79","v":27.733439089879177},{"$f":"IFS!CG79","v":27.582177000162233},{"$f":"IFS!CH79","v":27.429978258326024},{"$f":"IFS!CI79","v":27.276837064389909},{"$f":"IFS!CJ79","v":27.122747582458352},{"$f":"IFS!CK79","v":26.967703940498478},{"$f":"IFS!CL79","v":26.811700230116351},{"$f":"IFS!CM79","v":26.654730506331834},{"$f":"IFS!CN79","v":26.496788787351985},{"$f":"IFS!CO79","v":26.337869054343116},{"$f":"IFS!CP79","v":26.177965251201456},{"$f":"IFS!CQ79","v":26.017071284322327},{"$f":"IFS!CR79","v":25.855181022367979},{"$f":"IFS!CS79","v":25.692288296033887},{"$f":"IFS!CT79","v":25.528386897813682},{"$f":"IFS!CU79","v":25.363470581762577},{"$f":"IFS!CV79","v":25.197533063259385},{"$f":"IFS!CW79","v":25.030568018766935},{"$f":"IFS!CX79","v":24.862569085591229},{"$f":"IFS!CY79","v":24.693529861638847},{"$f":"IFS!CZ79","v":24.523443905173071},{"$f":"IFS!DA79","v":24.352304734568314},{"$f":"IFS!DB79","v":24.180105828063216},{"$f":"IFS!DC79","v":24.00684062351203},{"$f":"IFS!DD79","v":23.8325025181346},{"$f":"IFS!DE79","v":23.657084868264725},{"$f":"IFS!DF79","v":23.480580989096993},{"$f":"IFS!DG79","v":23.302984154432025},{"$f":"IFS!DH79","v":23.124287596420153},{"$f":"IFS!DI79","v":-3.260967097405497},{"$f":"IFS!DJ79","v":-5.0988260833980439},{"$f":"IFS!DK79","v":0},{"$f":"IFS!DL79","v":-5.1621679665096876},{"$f":"IFS!DM79","v":-5.1941333821326232},{"$f":"IFS!DN79","v":-5.2262967354829986},{"$f":"IFS!DO79","v":-5.2586592522399762},{"$f":"IFS!DP79","v":-5.2912221656724316},{"$f":"IFS!DQ79","v":-5.3239867166859414},{"$f":"IFS!DR79","v":-5.3569541538700758},{"$f":"IFS!DS79","v":0},{"$f":"IFS!DT79","v":0},{"$f":"IFS!DU79","v":0},{"$f":"IFS!DV79","v":0},{"$f":"IFS!DW79","v":0},{"$f":"IFS!DX79","v":0},{"$f":"IFS!DY79","v":0},{"$f":"IFS!DZ79","v":0},{"$f":"IFS!EA79","v":0},{"$f":"IFS!EB79","v":0},{"$f":"IFS!EC79","v":0},{"$f":"IFS!ED79","v":0},{"$f":"IFS!EE79","v":0},{"$f":"IFS!EF79","v":0},{"$f":"IFS!EG79","v":0},{"$f":"IFS!EH79","v":0},{"$f":"IFS!EI79","v":0},{"$f":"IFS!EJ79","v":0},{"$f":"IFS!EK79","v":0}]
[null,null,"Less: tax losses utilised","AUD M",null,null,null,null,null,{"$f":"-IF(J103<0,0,IF(J103>J111,J111,J103))","v":0},{"$f":"-IF(K103<0,0,IF(K103>K111,K111,K103))","v":0},0,0,0,0,0,0,0,0,0,-7.1751686642436603,-9.5915950221561204,-9.5945364646271258,-19.715898880637379,-15.571597055748274,-15.608033352156202,-13.687388916939362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BW103<0,0,IF(BW103>BW111,BW111,BW103))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EI103<0,0,IF(EI103>EI111,EI111,EI103))","v":0},0,0]
[null,null,"Taxable income","AUD M",null,null,null,null,null,{"$f":"IF(SUM(J103:J104)<0,0,SUM(J103:J104))","v":0},{"$f":"IF(SUM(K103:K104)<0,0,SUM(K103:K104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2165764644777219,19.02379573306121,6.8272890550204126,7.0130290993902502,7.0870929173954078,9.9877119103061585,17.486326702816214,17.348271755380907,17.190245834080017,17.017806656154676,17.171936537211977,16.949408310053798,16.712473381112815,16.462122942897906,9.0830277082550595,8.8204148449869564,8.5371975895137098,4.2957586778242449,8.5360944815619959,8.4248460149082689,8.3053922778073499,8.1781778992422431,24.739695100214096,24.617900855637217,24.495340628883113,24.372010888219563,15.095192956792102,14.961671550387962,14.825181409474885,14.68576038920598,15.223776704745504,15.079836033988704,14.933306823870266,15.733532379821552,25.79092418647658,25.659683688388089,25.527630516807534,25.394759639460471,25.261065992911366,30.302391939997765,30.167037439127697,30.030844789846963,29.893808802134135,29.755924253829914,29.617185890438087,29.477588424925326,29.337126537519687,29.195794875507861,{"$f":"IF(SUM(BW103:BW104)<0,0,SUM(BW103:BW104))","v":29.053588053031241},28.910500650880664,28.766527216289873,28.621662262727732,28.475900269689205,28.329235682484864,28.181662912029303,28.03317633462812,27.883770291763625,27.733439089879177,27.582177000162233,27.429978258326024,27.276837064389909,27.122747582458352,26.967703940498478,26.811700230116351,26.654730506331834,26.496788787351985,26.337869054343116,26.177965251201456,26.017071284322327,25.855181022367979,25.692288296033887,25.528386897813682,25.363470581762577,25.197533063259385,25.030568018766935,24.862569085591229,24.693529861638847,24.523443905173071,24.352304734568314,24.180105828063216,24.00684062351203,23.8325025181346,23.657084868264725,23.480580989096993,23.302984154432025,23.124287596420153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(EI103:EI104)<0,0,SUM(EI103:EI104))","v":0},0,0]
[null,null,"Tax payable","AUD M",{"$f":"TaxRate","v":0.375},null,null,null,{"$f":"SUM(J104:BM104)","v":-90.944218356508117},{"$f":"IF($D$5=1,0,J105*$E106)","v":0},{"$f":"IF($D$5=1,0,K105*$E106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.83121617417914573,7.1339233998979541,2.5602333956326548,2.6298859122713436,2.6576598440232777,3.7453919663648092,6.5573725135560803,6.50560190826784,6.4463421877800062,6.3816774960580034,6.4394762014544913,6.3560281162701742,6.2671775179173057,6.1732961035867149,3.4061353905956473,3.3076555668701086,3.2014490960676412,1.6109095041840917,3.2010354305857485,3.1593172555906008,3.1145221041777562,3.0668167122158412,9.2773856625802864,9.2317128208639563,9.1857527358311675,9.1395040830823362,5.6606973587970382,5.6106268313954857,5.5594430285530816,5.5071601459522421,5.7089162642795639,5.6549385127457636,5.5999900589513496,5.9000746424330819,9.6715965699287167,9.6223813831455338,9.5728614438028252,9.5230348647976761,9.4728997473417618,11.363396977499162,11.312639039672886,11.261566796192611,11.210178300800301,11.158471595186217,11.106444708914282,11.054095659346997,11.001422451569884,10.948423078315448,{"$f":"IF($D$5=1,0,BW105*$E106)","v":10.895095519886716},10.841437744080249,10.787447706108702,10.733123348522899,10.678462601133452,10.623463380931824,10.568123592010988,10.512441125485545,10.456413859411359,10.400039658704692,10.343316375060837,10.286241846872258,10.228813899146216,10.171030343421883,10.112888977686929,10.054387586293632,9.9955239398744382,9.9362957952569939,9.8767008953786686,9.8167369692005462,9.7564017316208727,9.6956928833879914,9.6346081110127066,9.5731450866801318,9.5113014681609656,9.4490748987222695,9.3864630070376016,9.3234634070967104,9.2600736981145673,9.1962914644399021,9.1321142754631168,9.0675396855237054,9.0025652338170108,8.9371884443004745,8.8714068255992728,8.8052178709113722,8.7386190579120093,8.6716078486575583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D$5=1,0,EI105*$E106)","v":0},0,0]
[]
[]
[]
[null,null,"Tax losses account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I114","v":0},7.3803271982338892,15.451266296459856,18.370643252307595,20.878911521196763,29.301579116480944,40.276401944234074,51.303702962502776,62.383807129169448,73.517041414335736,82.203734812782713,90.944218356508131,83.769049692264474,74.177454670108347,64.582918205481221,44.867019324843838,29.295422269095564,13.687388916939362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5219341948109939,16.719586361607082,16.719586361607082,27.043922294626459,37.432189058891709,47.884782529857702,58.402101034337662,68.984545365682521,79.632518799054395,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,{"$f":"DY114","v":90.34642710679455},90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455]
[null,null,"Tax losses incurred in period","AUD M",null,null,null,null,{"$f":"SUM(J112:BM112)","v":45.472109178254073},{"$f":"MAX(-J103,0)","v":3.6901635991169446},{"$f":"MAX(-K103,0)","v":4.0354695491129835},1.4596884779238675,1.2541341344445849,4.2113337976420899,5.4874114138765666,5.5136505091343517,5.5400520833333351,5.5666171425831443,4.3433466992234822,4.3702417718627125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BW103,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.260967097405497,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI103,0)","v":0},0,0]
[null,null,"Tax losses utilised in period","AUD M",null,null,null,null,{"$f":"SUM(J113:BM113)","v":-45.472109178254044},{"$f":"-MIN(J103,SUM(J111:J112))","v":3.6901635991169446},{"$f":"-MIN(K103,SUM(K111:K112))","v":4.0354695491129835},1.4596884779238675,1.2541341344445849,4.2113337976420899,5.4874114138765666,5.5136505091343517,5.5400520833333351,5.5666171425831443,4.3433466992234822,4.3702417718627125,-7.1751686642436603,-9.5915950221561204,-9.5945364646271258,-19.715898880637379,-15.571597055748274,-15.608033352156202,-13.687388916939362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BW103,SUM(BW111:BW112))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.260967097405497,5.0988260833980439,0,5.1621679665096876,5.1941333821326232,5.2262967354829986,5.2586592522399762,5.2912221656724316,5.3239867166859414,5.3569541538700758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EI103,SUM(EI111:EI112))","v":0},0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J111:J113)","v":7.3803271982338892},{"$f":"SUM(K111:K113)","v":15.451266296459856},18.370643252307595,20.878911521196763,29.301579116480944,40.276401944234074,51.303702962502776,62.383807129169448,73.517041414335736,82.203734812782713,90.944218356508131,83.769049692264474,74.177454670108347,64.582918205481221,44.867019324843838,29.295422269095564,13.687388916939362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN111:BN113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5219341948109939,16.719586361607082,16.719586361607082,27.043922294626459,37.432189058891709,47.884782529857702,58.402101034337662,68.984545365682521,79.632518799054395,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,{"$f":"SUM(DZ111:DZ113)","v":90.34642710679455},90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455,90.34642710679455]
[]
[null,null,"Often can simplify just with EBIT x tax rate"]

{"sheet":"Copy","index":11,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Copy"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"}]
[]
[null,null,"Period Start"]
[null,null,"Period End"]
[null,null,"Development"]
[null,null,"Production"]
[null,null,"Restoration"]
[]
[null,null,"Counters"]
[null,null,"Development Quarter"]
[null,null,"Porduction Quarter"]
[null,null,"Calendar Year"]
[null,null,"Days in period"]
[null,null,"Period number"]
[]
[null,null,"Inflation"]
[null,null,"Inflation Rate"]
[null,null,"Inflation Rate"]
[null,null,"Indexation"]

{"sheet":"Debt","index":12,"n_rows":106,"n_cols":141,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["Returns"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"Timing!J4","v":"2018-07-01"},{"$f":"Timing!K4","v":"2018-10-01"},{"$f":"Timing!L4","v":"2019-01-01"},{"$f":"Timing!M4","v":"2019-04-01"},{"$f":"Timing!N4","v":"2019-07-01"},{"$f":"Timing!O4","v":"2019-10-01"},{"$f":"Timing!P4","v":"2020-01-01"},{"$f":"Timing!Q4","v":"2020-04-01"},{"$f":"Timing!R4","v":"2020-07-01"},{"$f":"Timing!S4","v":"2020-10-01"},{"$f":"Timing!T4","v":"2021-01-01"},{"$f":"Timing!U4","v":"2021-04-01"},{"$f":"Timing!V4","v":"2021-07-01"},{"$f":"Timing!W4","v":"2021-10-01"},{"$f":"Timing!X4","v":"2022-01-01"},{"$f":"Timing!Y4","v":"2022-04-01"},{"$f":"Timing!Z4","v":"2022-07-01"},{"$f":"Timing!AA4","v":"2022-10-01"},{"$f":"Timing!AB4","v":"2023-01-01"},{"$f":"Timing!AC4","v":"2023-04-01"},{"$f":"Timing!AD4","v":"2023-07-01"},{"$f":"Timing!AE4","v":"2023-10-01"},{"$f":"Timing!AF4","v":"2024-01-01"},{"$f":"Timing!AG4","v":"2024-04-01"},{"$f":"Timing!AH4","v":"2024-07-01"},{"$f":"Timing!AI4","v":"2024-10-01"},{"$f":"Timing!AJ4","v":"2025-01-01"},{"$f":"Timing!AK4","v":"2025-04-01"},{"$f":"Timing!AL4","v":"2025-07-01"},{"$f":"Timing!AM4","v":"2025-10-01"},{"$f":"Timing!AN4","v":"2026-01-01"},{"$f":"Timing!AO4","v":"2026-04-01"},{"$f":"Timing!AP4","v":"2026-07-01"},{"$f":"Timing!AQ4","v":"2026-10-01"},{"$f":"Timing!AR4","v":"2027-01-01"},{"$f":"Timing!AS4","v":"2027-04-01"},{"$f":"Timing!AT4","v":"2027-07-01"},{"$f":"Timing!AU4","v":"2027-10-01"},{"$f":"Timing!AV4","v":"2028-01-01"},{"$f":"Timing!AW4","v":"2028-04-01"},{"$f":"Timing!AX4","v":"2028-07-01"},{"$f":"Timing!AY4","v":"2028-10-01"},{"$f":"Timing!AZ4","v":"2029-01-01"},{"$f":"Timing!BA4","v":"2029-04-01"},{"$f":"Timing!BB4","v":"2029-07-01"},{"$f":"Timing!BC4","v":"2029-10-01"},{"$f":"Timing!BD4","v":"2030-01-01"},{"$f":"Timing!BE4","v":"2030-04-01"},{"$f":"Timing!BF4","v":"2030-07-01"},{"$f":"Timing!BG4","v":"2030-10-01"},{"$f":"Timing!BH4","v":"2031-01-01"},{"$f":"Timing!BI4","v":"2031-04-01"},{"$f":"Timing!BJ4","v":"2031-07-01"},{"$f":"Timing!BK4","v":"2031-10-01"},{"$f":"Timing!BL4","v":"2032-01-01"},{"$f":"Timing!BM4","v":"2032-04-01"},{"$f":"Timing!BN4","v":"2032-07-01"},{"$f":"Timing!BO4","v":"2032-10-01"},{"$f":"Timing!BP4","v":"2033-01-01"},{"$f":"Timing!BQ4","v":"2033-04-01"},{"$f":"Timing!BR4","v":"2033-07-01"},{"$f":"Timing!BS4","v":"2033-10-01"},{"$f":"Timing!BT4","v":"2034-01-01"},{"$f":"Timing!BU4","v":"2034-04-01"},{"$f":"Timing!BV4","v":"2034-07-01"},{"$f":"Timing!BW4","v":"2034-10-01"},{"$f":"Timing!BX4","v":"2035-01-01"},{"$f":"Timing!BY4","v":"2035-04-01"},{"$f":"Timing!BZ4","v":"2035-07-01"},{"$f":"Timing!CA4","v":"2035-10-01"},{"$f":"Timing!CB4","v":"2036-01-01"},{"$f":"Timing!CC4","v":"2036-04-01"},{"$f":"Timing!CD4","v":"2036-07-01"},{"$f":"Timing!CE4","v":"2036-10-01"},{"$f":"Timing!CF4","v":"2037-01-01"},{"$f":"Timing!CG4","v":"2037-04-01"},{"$f":"Timing!CH4","v":"2037-07-01"},{"$f":"Timing!CI4","v":"2037-10-01"},{"$f":"Timing!CJ4","v":"2038-01-01"},{"$f":"Timing!CK4","v":"2038-04-01"},{"$f":"Timing!CL4","v":"2038-07-01"},{"$f":"Timing!CM4","v":"2038-10-01"},{"$f":"Timing!CN4","v":"2039-01-01"},{"$f":"Timing!CO4","v":"2039-04-01"},{"$f":"Timing!CP4","v":"2039-07-01"},{"$f":"Timing!CQ4","v":"2039-10-01"},{"$f":"Timing!CR4","v":"2040-01-01"},{"$f":"Timing!CS4","v":"2040-04-01"},{"$f":"Timing!CT4","v":"2040-07-01"},{"$f":"Timing!CU4","v":"2040-10-01"},{"$f":"Timing!CV4","v":"2041-01-01"},{"$f":"Timing!CW4","v":"2041-04-01"},{"$f":"Timing!CX4","v":"2041-07-01"},{"$f":"Timing!CY4","v":"2041-10-01"},{"$f":"Timing!CZ4","v":"2042-01-01"},{"$f":"Timing!DA4","v":"2042-04-01"},{"$f":"Timing!DB4","v":"2042-07-01"},{"$f":"Timing!DC4","v":"2042-10-01"},{"$f":"Timing!DD4","v":"2043-01-01"},{"$f":"Timing!DE4","v":"2043-04-01"},{"$f":"Timing!DF4","v":"2043-07-01"},{"$f":"Timing!DG4","v":"2043-10-01"},{"$f":"Timing!DH4","v":"2044-01-01"},{"$f":"Timing!DI4","v":"2044-04-01"},{"$f":"Timing!DJ4","v":"2044-07-01"},{"$f":"Timing!DK4","v":"2044-10-01"},{"$f":"Timing!DL4","v":"2045-01-01"},{"$f":"Timing!DM4","v":"2045-04-01"},{"$f":"Timing!DN4","v":"2045-07-01"},{"$f":"Timing!DO4","v":"2045-10-01"},{"$f":"Timing!DP4","v":"2046-01-01"},{"$f":"Timing!DQ4","v":"2046-04-01"},{"$f":"Timing!DR4","v":"2046-07-01"},{"$f":"Timing!DS4","v":"2046-10-01"},{"$f":"Timing!DT4","v":"2047-01-01"},{"$f":"Timing!DU4","v":"2047-04-01"},{"$f":"Timing!DV4","v":"2047-07-01"},{"$f":"Timing!DW4","v":"2047-10-01"},{"$f":"Timing!DX4","v":"2048-01-01"},{"$f":"Timing!DY4","v":"2048-04-01"},{"$f":"Timing!DZ4","v":"2048-07-01"},{"$f":"Timing!EA4","v":"2048-10-01"},{"$f":"Timing!EB4","v":"2049-01-01"},{"$f":"Timing!EC4","v":"2049-04-01"},{"$f":"Timing!ED4","v":"2049-07-01"},{"$f":"Timing!EE4","v":"2049-10-01"},{"$f":"Timing!EF4","v":"2050-01-01"},{"$f":"Timing!EG4","v":"2050-04-01"},{"$f":"Timing!EH4","v":"2050-07-01"},{"$f":"Timing!EI4","v":"2050-10-01"},{"$f":"Timing!EJ4","v":"2051-01-01"},{"$f":"Timing!EK4","v":"2051-04-01"}]
[null,null,"Period End",null,null,null,null,null,{"$f":"Timing!I5","v":"2018-06-30"},{"$f":"Timing!J5","v":"2018-09-30"},{"$f":"Timing!K5","v":"2018-12-31"},{"$f":"Timing!L5","v":"2019-03-31"},{"$f":"Timing!M5","v":"2019-06-30"},{"$f":"Timing!N5","v":"2019-09-30"},{"$f":"Timing!O5","v":"2019-12-31"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-06-30"},{"$f":"Timing!R5","v":"2020-09-30"},{"$f":"Timing!S5","v":"2020-12-31"},{"$f":"Timing!T5","v":"2021-03-31"},{"$f":"Timing!U5","v":"2021-06-30"},{"$f":"Timing!V5","v":"2021-09-30"},{"$f":"Timing!W5","v":"2021-12-31"},{"$f":"Timing!X5","v":"2022-03-31"},{"$f":"Timing!Y5","v":"2022-06-30"},{"$f":"Timing!Z5","v":"2022-09-30"},{"$f":"Timing!AA5","v":"2022-12-31"},{"$f":"Timing!AB5","v":"2023-03-31"},{"$f":"Timing!AC5","v":"2023-06-30"},{"$f":"Timing!AD5","v":"2023-09-30"},{"$f":"Timing!AE5","v":"2023-12-31"},{"$f":"Timing!AF5","v":"2024-03-31"},{"$f":"Timing!AG5","v":"2024-06-30"},{"$f":"Timing!AH5","v":"2024-09-30"},{"$f":"Timing!AI5","v":"2024-12-31"},{"$f":"Timing!AJ5","v":"2025-03-31"},{"$f":"Timing!AK5","v":"2025-06-30"},{"$f":"Timing!AL5","v":"2025-09-30"},{"$f":"Timing!AM5","v":"2025-12-31"},{"$f":"Timing!AN5","v":"2026-03-31"},{"$f":"Timing!AO5","v":"2026-06-30"},{"$f":"Timing!AP5","v":"2026-09-30"},{"$f":"Timing!AQ5","v":"2026-12-31"},{"$f":"Timing!AR5","v":"2027-03-31"},{"$f":"Timing!AS5","v":"2027-06-30"},{"$f":"Timing!AT5","v":"2027-09-30"},{"$f":"Timing!AU5","v":"2027-12-31"},{"$f":"Timing!AV5","v":"2028-03-31"},{"$f":"Timing!AW5","v":"2028-06-30"},{"$f":"Timing!AX5","v":"2028-09-30"},{"$f":"Timing!AY5","v":"2028-12-31"},{"$f":"Timing!AZ5","v":"2029-03-31"},{"$f":"Timing!BA5","v":"2029-06-30"},{"$f":"Timing!BB5","v":"2029-09-30"},{"$f":"Timing!BC5","v":"2029-12-31"},{"$f":"Timing!BD5","v":"2030-03-31"},{"$f":"Timing!BE5","v":"2030-06-30"},{"$f":"Timing!BF5","v":"2030-09-30"},{"$f":"Timing!BG5","v":"2030-12-31"},{"$f":"Timing!BH5","v":"2031-03-31"},{"$f":"Timing!BI5","v":"2031-06-30"},{"$f":"Timing!BJ5","v":"2031-09-30"},{"$f":"Timing!BK5","v":"2031-12-31"},{"$f":"Timing!BL5","v":"2032-03-31"},{"$f":"Timing!BM5","v":"2032-06-30"},{"$f":"Timing!BN5","v":"2032-09-30"},{"$f":"Timing!BO5","v":"2032-12-31"},{"$f":"Timing!BP5","v":"2033-03-31"},{"$f":"Timing!BQ5","v":"2033-06-30"},{"$f":"Timing!BR5","v":"2033-09-30"},{"$f":"Timing!BS5","v":"2033-12-31"},{"$f":"Timing!BT5","v":"2034-03-31"},{"$f":"Timing!BU5","v":"2034-06-30"},{"$f":"Timing!BV5","v":"2034-09-30"},{"$f":"Timing!BW5","v":"2034-12-31"},{"$f":"Timing!BX5","v":"2035-03-31"},{"$f":"Timing!BY5","v":"2035-06-30"},{"$f":"Timing!BZ5","v":"2035-09-30"},{"$f":"Timing!CA5","v":"2035-12-31"},{"$f":"Timing!CB5","v":"2036-03-31"},{"$f":"Timing!CC5","v":"2036-06-30"},{"$f":"Timing!CD5","v":"2036-09-30"},{"$f":"Timing!CE5","v":"2036-12-31"},{"$f":"Timing!CF5","v":"2037-03-31"},{"$f":"Timing!CG5","v":"2037-06-30"},{"$f":"Timing!CH5","v":"2037-09-30"},{"$f":"Timing!CI5","v":"2037-12-31"},{"$f":"Timing!CJ5","v":"2038-03-31"},{"$f":"Timing!CK5","v":"2038-06-30"},{"$f":"Timing!CL5","v":"2038-09-30"},{"$f":"Timing!CM5","v":"2038-12-31"},{"$f":"Timing!CN5","v":"2039-03-31"},{"$f":"Timing!CO5","v":"2039-06-30"},{"$f":"Timing!CP5","v":"2039-09-30"},{"$f":"Timing!CQ5","v":"2039-12-31"},{"$f":"Timing!CR5","v":"2040-03-31"},{"$f":"Timing!CS5","v":"2040-06-30"},{"$f":"Timing!CT5","v":"2040-09-30"},{"$f":"Timing!CU5","v":"2040-12-31"},{"$f":"Timing!CV5","v":"2041-03-31"},{"$f":"Timing!CW5","v":"2041-06-30"},{"$f":"Timing!CX5","v":"2041-09-30"},{"$f":"Timing!CY5","v":"2041-12-31"},{"$f":"Timing!CZ5","v":"2042-03-31"},{"$f":"Timing!DA5","v":"2042-06-30"},{"$f":"Timing!DB5","v":"2042-09-30"},{"$f":"Timing!DC5","v":"2042-12-31"},{"$f":"Timing!DD5","v":"2043-03-31"},{"$f":"Timing!DE5","v":"2043-06-30"},{"$f":"Timing!DF5","v":"2043-09-30"},{"$f":"Timing!DG5","v":"2043-12-31"},{"$f":"Timing!DH5","v":"2044-03-31"},{"$f":"Timing!DI5","v":"2044-06-30"},{"$f":"Timing!DJ5","v":"2044-09-30"},{"$f":"Timing!DK5","v":"2044-12-31"},{"$f":"Timing!DL5","v":"2045-03-31"},{"$f":"Timing!DM5","v":"2045-06-30"},{"$f":"Timing!DN5","v":"2045-09-30"},{"$f":"Timing!DO5","v":"2045-12-31"},{"$f":"Timing!DP5","v":"2046-03-31"},{"$f":"Timing!DQ5","v":"2046-06-30"},{"$f":"Timing!DR5","v":"2046-09-30"},{"$f":"Timing!DS5","v":"2046-12-31"},{"$f":"Timing!DT5","v":"2047-03-31"},{"$f":"Timing!DU5","v":"2047-06-30"},{"$f":"Timing!DV5","v":"2047-09-30"},{"$f":"Timing!DW5","v":"2047-12-31"},{"$f":"Timing!DX5","v":"2048-03-31"},{"$f":"Timing!DY5","v":"2048-06-30"},{"$f":"Timing!DZ5","v":"2048-09-30"},{"$f":"Timing!EA5","v":"2048-12-31"},{"$f":"Timing!EB5","v":"2049-03-31"},{"$f":"Timing!EC5","v":"2049-06-30"},{"$f":"Timing!ED5","v":"2049-09-30"},{"$f":"Timing!EE5","v":"2049-12-31"},{"$f":"Timing!EF5","v":"2050-03-31"},{"$f":"Timing!EG5","v":"2050-06-30"},{"$f":"Timing!EH5","v":"2050-09-30"},{"$f":"Timing!EI5","v":"2050-12-31"},{"$f":"Timing!EJ5","v":"2051-03-31"},{"$f":"Timing!EK5","v":"2051-06-30"}]
[null,null,{"$f":"Ops!C7","v":"Production "},{"$f":"CAPEX!D6","v":"2018-07-01"},{"$f":"CAPEX!E6","v":"2019-06-30"},null,"Circuit Breaker",null,null,{"$f":"CAPEX!J6","v":1},{"$f":"CAPEX!K6","v":1},{"$f":"CAPEX!L6","v":1},{"$f":"CAPEX!M6","v":1},{"$f":"CAPEX!N6","v":0},{"$f":"CAPEX!O6","v":0},{"$f":"CAPEX!P6","v":0},{"$f":"CAPEX!Q6","v":0},{"$f":"CAPEX!R6","v":0},{"$f":"CAPEX!S6","v":0},{"$f":"CAPEX!T6","v":0},{"$f":"CAPEX!U6","v":0},{"$f":"CAPEX!V6","v":0},{"$f":"CAPEX!W6","v":0},{"$f":"CAPEX!X6","v":0},{"$f":"CAPEX!Y6","v":0},{"$f":"CAPEX!Z6","v":0},{"$f":"CAPEX!AA6","v":0},{"$f":"CAPEX!AB6","v":0},{"$f":"CAPEX!AC6","v":0},{"$f":"CAPEX!AD6","v":0},{"$f":"CAPEX!AE6","v":0},{"$f":"CAPEX!AF6","v":0},{"$f":"CAPEX!AG6","v":0},{"$f":"CAPEX!AH6","v":0},{"$f":"CAPEX!AI6","v":0},{"$f":"CAPEX!AJ6","v":0},{"$f":"CAPEX!AK6","v":0},{"$f":"CAPEX!AL6","v":0},{"$f":"CAPEX!AM6","v":0},{"$f":"CAPEX!AN6","v":0},{"$f":"CAPEX!AO6","v":0},{"$f":"CAPEX!AP6","v":0},{"$f":"CAPEX!AQ6","v":0},{"$f":"CAPEX!AR6","v":0},{"$f":"CAPEX!AS6","v":0},{"$f":"CAPEX!AT6","v":0},{"$f":"CAPEX!AU6","v":0},{"$f":"CAPEX!AV6","v":0},{"$f":"CAPEX!AW6","v":0},{"$f":"CAPEX!AX6","v":0},{"$f":"CAPEX!AY6","v":0},{"$f":"CAPEX!AZ6","v":0},{"$f":"CAPEX!BA6","v":0},{"$f":"CAPEX!BB6","v":0},{"$f":"CAPEX!BC6","v":0},{"$f":"CAPEX!BD6","v":0},{"$f":"CAPEX!BE6","v":0},{"$f":"CAPEX!BF6","v":0},{"$f":"CAPEX!BG6","v":0},{"$f":"CAPEX!BH6","v":0},{"$f":"CAPEX!BI6","v":0},{"$f":"CAPEX!BJ6","v":0},{"$f":"CAPEX!BK6","v":0},{"$f":"CAPEX!BL6","v":0},{"$f":"CAPEX!BM6","v":0},{"$f":"CAPEX!BN6","v":0},{"$f":"CAPEX!BO6","v":0},{"$f":"CAPEX!BP6","v":0},{"$f":"CAPEX!BQ6","v":0},{"$f":"CAPEX!BR6","v":0},{"$f":"CAPEX!BS6","v":0},{"$f":"CAPEX!BT6","v":0},{"$f":"CAPEX!BU6","v":0},{"$f":"CAPEX!BV6","v":0},{"$f":"CAPEX!BW6","v":0},{"$f":"CAPEX!BX6","v":0},{"$f":"CAPEX!BY6","v":0},{"$f":"CAPEX!BZ6","v":0},{"$f":"CAPEX!CA6","v":0},{"$f":"CAPEX!CB6","v":0},{"$f":"CAPEX!CC6","v":0},{"$f":"CAPEX!CD6","v":0},{"$f":"CAPEX!CE6","v":0},{"$f":"CAPEX!CF6","v":0},{"$f":"CAPEX!CG6","v":0},{"$f":"CAPEX!CH6","v":0},{"$f":"CAPEX!CI6","v":0},{"$f":"CAPEX!CJ6","v":0},{"$f":"CAPEX!CK6","v":0},{"$f":"CAPEX!CL6","v":0},{"$f":"CAPEX!CM6","v":0},{"$f":"CAPEX!CN6","v":0},{"$f":"CAPEX!CO6","v":0},{"$f":"CAPEX!CP6","v":0},{"$f":"CAPEX!CQ6","v":0},{"$f":"CAPEX!CR6","v":0},{"$f":"CAPEX!CS6","v":0},{"$f":"CAPEX!CT6","v":0},{"$f":"CAPEX!CU6","v":0},{"$f":"CAPEX!CV6","v":0},{"$f":"CAPEX!CW6","v":0},{"$f":"CAPEX!CX6","v":0},{"$f":"CAPEX!CY6","v":0},{"$f":"CAPEX!CZ6","v":0},{"$f":"CAPEX!DA6","v":0},{"$f":"CAPEX!DB6","v":0},{"$f":"CAPEX!DC6","v":0},{"$f":"CAPEX!DD6","v":0},{"$f":"CAPEX!DE6","v":0},{"$f":"CAPEX!DF6","v":0},{"$f":"CAPEX!DG6","v":0},{"$f":"CAPEX!DH6","v":0},{"$f":"CAPEX!DI6","v":0},{"$f":"CAPEX!DJ6","v":0},{"$f":"CAPEX!DK6","v":0},{"$f":"CAPEX!DL6","v":0},{"$f":"CAPEX!DM6","v":0},{"$f":"CAPEX!DN6","v":0},{"$f":"CAPEX!DO6","v":0},{"$f":"CAPEX!DP6","v":0},{"$f":"CAPEX!DQ6","v":0},{"$f":"CAPEX!DR6","v":0},{"$f":"CAPEX!DS6","v":0},{"$f":"CAPEX!DT6","v":0},{"$f":"CAPEX!DU6","v":0},{"$f":"CAPEX!DV6","v":0},{"$f":"CAPEX!DW6","v":0},{"$f":"CAPEX!DX6","v":0},{"$f":"CAPEX!DY6","v":0},{"$f":"CAPEX!DZ6","v":0},{"$f":"CAPEX!EA6","v":0},{"$f":"CAPEX!EB6","v":0},{"$f":"CAPEX!EC6","v":0},{"$f":"CAPEX!ED6","v":0},{"$f":"CAPEX!EE6","v":0},{"$f":"CAPEX!EF6","v":0},{"$f":"CAPEX!EG6","v":0},{"$f":"CAPEX!EH6","v":0},{"$f":"CAPEX!EI6","v":0},{"$f":"CAPEX!EJ6","v":0},{"$f":"CAPEX!EK6","v":0}]
[null,null,{"$f":"Ops!C8","v":"Placing into C&M"},{"$f":"CAPEX!D7","v":"2019-07-01"},{"$f":"CAPEX!E7","v":"2019-09-30"},null,0,1,null,{"$f":"CAPEX!J7","v":0},{"$f":"CAPEX!K7","v":0},{"$f":"CAPEX!L7","v":0},{"$f":"CAPEX!M7","v":0},{"$f":"CAPEX!N7","v":1},{"$f":"CAPEX!O7","v":0},{"$f":"CAPEX!P7","v":0},{"$f":"CAPEX!Q7","v":0},{"$f":"CAPEX!R7","v":0},{"$f":"CAPEX!S7","v":0},{"$f":"CAPEX!T7","v":0},{"$f":"CAPEX!U7","v":0},{"$f":"CAPEX!V7","v":0},{"$f":"CAPEX!W7","v":0},{"$f":"CAPEX!X7","v":0},{"$f":"CAPEX!Y7","v":0},{"$f":"CAPEX!Z7","v":0},{"$f":"CAPEX!AA7","v":0},{"$f":"CAPEX!AB7","v":0},{"$f":"CAPEX!AC7","v":0},{"$f":"CAPEX!AD7","v":0},{"$f":"CAPEX!AE7","v":0},{"$f":"CAPEX!AF7","v":0},{"$f":"CAPEX!AG7","v":0},{"$f":"CAPEX!AH7","v":0},{"$f":"CAPEX!AI7","v":0},{"$f":"CAPEX!AJ7","v":0},{"$f":"CAPEX!AK7","v":0},{"$f":"CAPEX!AL7","v":0},{"$f":"CAPEX!AM7","v":0},{"$f":"CAPEX!AN7","v":0},{"$f":"CAPEX!AO7","v":0},{"$f":"CAPEX!AP7","v":0},{"$f":"CAPEX!AQ7","v":0},{"$f":"CAPEX!AR7","v":0},{"$f":"CAPEX!AS7","v":0},{"$f":"CAPEX!AT7","v":0},{"$f":"CAPEX!AU7","v":0},{"$f":"CAPEX!AV7","v":0},{"$f":"CAPEX!AW7","v":0},{"$f":"CAPEX!AX7","v":0},{"$f":"CAPEX!AY7","v":0},{"$f":"CAPEX!AZ7","v":0},{"$f":"CAPEX!BA7","v":0},{"$f":"CAPEX!BB7","v":0},{"$f":"CAPEX!BC7","v":0},{"$f":"CAPEX!BD7","v":0},{"$f":"CAPEX!BE7","v":0},{"$f":"CAPEX!BF7","v":0},{"$f":"CAPEX!BG7","v":0},{"$f":"CAPEX!BH7","v":0},{"$f":"CAPEX!BI7","v":0},{"$f":"CAPEX!BJ7","v":0},{"$f":"CAPEX!BK7","v":0},{"$f":"CAPEX!BL7","v":0},{"$f":"CAPEX!BM7","v":0},{"$f":"CAPEX!BN7","v":0},{"$f":"CAPEX!BO7","v":0},{"$f":"CAPEX!BP7","v":0},{"$f":"CAPEX!BQ7","v":0},{"$f":"CAPEX!BR7","v":0},{"$f":"CAPEX!BS7","v":0},{"$f":"CAPEX!BT7","v":0},{"$f":"CAPEX!BU7","v":0},{"$f":"CAPEX!BV7","v":0},{"$f":"CAPEX!BW7","v":0},{"$f":"CAPEX!BX7","v":0},{"$f":"CAPEX!BY7","v":0},{"$f":"CAPEX!BZ7","v":0},{"$f":"CAPEX!CA7","v":0},{"$f":"CAPEX!CB7","v":0},{"$f":"CAPEX!CC7","v":0},{"$f":"CAPEX!CD7","v":0},{"$f":"CAPEX!CE7","v":0},{"$f":"CAPEX!CF7","v":0},{"$f":"CAPEX!CG7","v":0},{"$f":"CAPEX!CH7","v":0},{"$f":"CAPEX!CI7","v":0},{"$f":"CAPEX!CJ7","v":0},{"$f":"CAPEX!CK7","v":0},{"$f":"CAPEX!CL7","v":0},{"$f":"CAPEX!CM7","v":0},{"$f":"CAPEX!CN7","v":0},{"$f":"CAPEX!CO7","v":0},{"$f":"CAPEX!CP7","v":0},{"$f":"CAPEX!CQ7","v":0},{"$f":"CAPEX!CR7","v":0},{"$f":"CAPEX!CS7","v":0},{"$f":"CAPEX!CT7","v":0},{"$f":"CAPEX!CU7","v":0},{"$f":"CAPEX!CV7","v":0},{"$f":"CAPEX!CW7","v":0},{"$f":"CAPEX!CX7","v":0},{"$f":"CAPEX!CY7","v":0},{"$f":"CAPEX!CZ7","v":0},{"$f":"CAPEX!DA7","v":0},{"$f":"CAPEX!DB7","v":0},{"$f":"CAPEX!DC7","v":0},{"$f":"CAPEX!DD7","v":0},{"$f":"CAPEX!DE7","v":0},{"$f":"CAPEX!DF7","v":0},{"$f":"CAPEX!DG7","v":0},{"$f":"CAPEX!DH7","v":0},{"$f":"CAPEX!DI7","v":0},{"$f":"CAPEX!DJ7","v":0},{"$f":"CAPEX!DK7","v":0},{"$f":"CAPEX!DL7","v":0},{"$f":"CAPEX!DM7","v":0},{"$f":"CAPEX!DN7","v":0},{"$f":"CAPEX!DO7","v":0},{"$f":"CAPEX!DP7","v":0},{"$f":"CAPEX!DQ7","v":0},{"$f":"CAPEX!DR7","v":0},{"$f":"CAPEX!DS7","v":0},{"$f":"CAPEX!DT7","v":0},{"$f":"CAPEX!DU7","v":0},{"$f":"CAPEX!DV7","v":0},{"$f":"CAPEX!DW7","v":0},{"$f":"CAPEX!DX7","v":0},{"$f":"CAPEX!DY7","v":0},{"$f":"CAPEX!DZ7","v":0},{"$f":"CAPEX!EA7","v":0},{"$f":"CAPEX!EB7","v":0},{"$f":"CAPEX!EC7","v":0},{"$f":"CAPEX!ED7","v":0},{"$f":"CAPEX!EE7","v":0},{"$f":"CAPEX!EF7","v":0},{"$f":"CAPEX!EG7","v":0},{"$f":"CAPEX!EH7","v":0},{"$f":"CAPEX!EI7","v":0},{"$f":"CAPEX!EJ7","v":0},{"$f":"CAPEX!EK7","v":0}]
[null,null,{"$f":"Ops!C9","v":"Care & maintenance"},{"$f":"CAPEX!D8","v":"2019-10-01"},{"$f":"CAPEX!E8","v":"2020-09-30"},null,null,0,null,{"$f":"CAPEX!J8","v":0},{"$f":"CAPEX!K8","v":0},{"$f":"CAPEX!L8","v":0},{"$f":"CAPEX!M8","v":0},{"$f":"CAPEX!N8","v":0},{"$f":"CAPEX!O8","v":1},{"$f":"CAPEX!P8","v":1},{"$f":"CAPEX!Q8","v":1},{"$f":"CAPEX!R8","v":1},{"$f":"CAPEX!S8","v":0},{"$f":"CAPEX!T8","v":0},{"$f":"CAPEX!U8","v":0},{"$f":"CAPEX!V8","v":0},{"$f":"CAPEX!W8","v":0},{"$f":"CAPEX!X8","v":0},{"$f":"CAPEX!Y8","v":0},{"$f":"CAPEX!Z8","v":0},{"$f":"CAPEX!AA8","v":0},{"$f":"CAPEX!AB8","v":0},{"$f":"CAPEX!AC8","v":0},{"$f":"CAPEX!AD8","v":0},{"$f":"CAPEX!AE8","v":0},{"$f":"CAPEX!AF8","v":0},{"$f":"CAPEX!AG8","v":0},{"$f":"CAPEX!AH8","v":0},{"$f":"CAPEX!AI8","v":0},{"$f":"CAPEX!AJ8","v":0},{"$f":"CAPEX!AK8","v":0},{"$f":"CAPEX!AL8","v":0},{"$f":"CAPEX!AM8","v":0},{"$f":"CAPEX!AN8","v":0},{"$f":"CAPEX!AO8","v":0},{"$f":"CAPEX!AP8","v":0},{"$f":"CAPEX!AQ8","v":0},{"$f":"CAPEX!AR8","v":0},{"$f":"CAPEX!AS8","v":0},{"$f":"CAPEX!AT8","v":0},{"$f":"CAPEX!AU8","v":0},{"$f":"CAPEX!AV8","v":0},{"$f":"CAPEX!AW8","v":0},{"$f":"CAPEX!AX8","v":0},{"$f":"CAPEX!AY8","v":0},{"$f":"CAPEX!AZ8","v":0},{"$f":"CAPEX!BA8","v":0},{"$f":"CAPEX!BB8","v":0},{"$f":"CAPEX!BC8","v":0},{"$f":"CAPEX!BD8","v":0},{"$f":"CAPEX!BE8","v":0},{"$f":"CAPEX!BF8","v":0},{"$f":"CAPEX!BG8","v":0},{"$f":"CAPEX!BH8","v":0},{"$f":"CAPEX!BI8","v":0},{"$f":"CAPEX!BJ8","v":0},{"$f":"CAPEX!BK8","v":0},{"$f":"CAPEX!BL8","v":0},{"$f":"CAPEX!BM8","v":0},{"$f":"CAPEX!BN8","v":0},{"$f":"CAPEX!BO8","v":0},{"$f":"CAPEX!BP8","v":0},{"$f":"CAPEX!BQ8","v":0},{"$f":"CAPEX!BR8","v":0},{"$f":"CAPEX!BS8","v":0},{"$f":"CAPEX!BT8","v":0},{"$f":"CAPEX!BU8","v":0},{"$f":"CAPEX!BV8","v":0},{"$f":"CAPEX!BW8","v":0},{"$f":"CAPEX!BX8","v":0},{"$f":"CAPEX!BY8","v":0},{"$f":"CAPEX!BZ8","v":0},{"$f":"CAPEX!CA8","v":0},{"$f":"CAPEX!CB8","v":0},{"$f":"CAPEX!CC8","v":0},{"$f":"CAPEX!CD8","v":0},{"$f":"CAPEX!CE8","v":0},{"$f":"CAPEX!CF8","v":0},{"$f":"CAPEX!CG8","v":0},{"$f":"CAPEX!CH8","v":0},{"$f":"CAPEX!CI8","v":0},{"$f":"CAPEX!CJ8","v":0},{"$f":"CAPEX!CK8","v":0},{"$f":"CAPEX!CL8","v":0},{"$f":"CAPEX!CM8","v":0},{"$f":"CAPEX!CN8","v":0},{"$f":"CAPEX!CO8","v":0},{"$f":"CAPEX!CP8","v":0},{"$f":"CAPEX!CQ8","v":0},{"$f":"CAPEX!CR8","v":0},{"$f":"CAPEX!CS8","v":0},{"$f":"CAPEX!CT8","v":0},{"$f":"CAPEX!CU8","v":0},{"$f":"CAPEX!CV8","v":0},{"$f":"CAPEX!CW8","v":0},{"$f":"CAPEX!CX8","v":0},{"$f":"CAPEX!CY8","v":0},{"$f":"CAPEX!CZ8","v":0},{"$f":"CAPEX!DA8","v":0},{"$f":"CAPEX!DB8","v":0},{"$f":"CAPEX!DC8","v":0},{"$f":"CAPEX!DD8","v":0},{"$f":"CAPEX!DE8","v":0},{"$f":"CAPEX!DF8","v":0},{"$f":"CAPEX!DG8","v":0},{"$f":"CAPEX!DH8","v":0},{"$f":"CAPEX!DI8","v":0},{"$f":"CAPEX!DJ8","v":0},{"$f":"CAPEX!DK8","v":0},{"$f":"CAPEX!DL8","v":0},{"$f":"CAPEX!DM8","v":0},{"$f":"CAPEX!DN8","v":0},{"$f":"CAPEX!DO8","v":0},{"$f":"CAPEX!DP8","v":0},{"$f":"CAPEX!DQ8","v":0},{"$f":"CAPEX!DR8","v":0},{"$f":"CAPEX!DS8","v":0},{"$f":"CAPEX!DT8","v":0},{"$f":"CAPEX!DU8","v":0},{"$f":"CAPEX!DV8","v":0},{"$f":"CAPEX!DW8","v":0},{"$f":"CAPEX!DX8","v":0},{"$f":"CAPEX!DY8","v":0},{"$f":"CAPEX!DZ8","v":0},{"$f":"CAPEX!EA8","v":0},{"$f":"CAPEX!EB8","v":0},{"$f":"CAPEX!EC8","v":0},{"$f":"CAPEX!ED8","v":0},{"$f":"CAPEX!EE8","v":0},{"$f":"CAPEX!EF8","v":0},{"$f":"CAPEX!EG8","v":0},{"$f":"CAPEX!EH8","v":0},{"$f":"CAPEX!EI8","v":0},{"$f":"CAPEX!EJ8","v":0},{"$f":"CAPEX!EK8","v":0}]
[null,null,{"$f":"Ops!C10","v":"Restart from C&M"},{"$f":"CAPEX!D9","v":"2020-10-01"},{"$f":"CAPEX!E9","v":"2021-03-31"},null,null,null,null,{"$f":"CAPEX!J9","v":0},{"$f":"CAPEX!K9","v":0},{"$f":"CAPEX!L9","v":0},{"$f":"CAPEX!M9","v":0},{"$f":"CAPEX!N9","v":0},{"$f":"CAPEX!O9","v":0},{"$f":"CAPEX!P9","v":0},{"$f":"CAPEX!Q9","v":0},{"$f":"CAPEX!R9","v":0},{"$f":"CAPEX!S9","v":1},{"$f":"CAPEX!T9","v":1},{"$f":"CAPEX!U9","v":0},{"$f":"CAPEX!V9","v":0},{"$f":"CAPEX!W9","v":0},{"$f":"CAPEX!X9","v":0},{"$f":"CAPEX!Y9","v":0},{"$f":"CAPEX!Z9","v":0},{"$f":"CAPEX!AA9","v":0},{"$f":"CAPEX!AB9","v":0},{"$f":"CAPEX!AC9","v":0},{"$f":"CAPEX!AD9","v":0},{"$f":"CAPEX!AE9","v":0},{"$f":"CAPEX!AF9","v":0},{"$f":"CAPEX!AG9","v":0},{"$f":"CAPEX!AH9","v":0},{"$f":"CAPEX!AI9","v":0},{"$f":"CAPEX!AJ9","v":0},{"$f":"CAPEX!AK9","v":0},{"$f":"CAPEX!AL9","v":0},{"$f":"CAPEX!AM9","v":0},{"$f":"CAPEX!AN9","v":0},{"$f":"CAPEX!AO9","v":0},{"$f":"CAPEX!AP9","v":0},{"$f":"CAPEX!AQ9","v":0},{"$f":"CAPEX!AR9","v":0},{"$f":"CAPEX!AS9","v":0},{"$f":"CAPEX!AT9","v":0},{"$f":"CAPEX!AU9","v":0},{"$f":"CAPEX!AV9","v":0},{"$f":"CAPEX!AW9","v":0},{"$f":"CAPEX!AX9","v":0},{"$f":"CAPEX!AY9","v":0},{"$f":"CAPEX!AZ9","v":0},{"$f":"CAPEX!BA9","v":0},{"$f":"CAPEX!BB9","v":0},{"$f":"CAPEX!BC9","v":0},{"$f":"CAPEX!BD9","v":0},{"$f":"CAPEX!BE9","v":0},{"$f":"CAPEX!BF9","v":0},{"$f":"CAPEX!BG9","v":0},{"$f":"CAPEX!BH9","v":0},{"$f":"CAPEX!BI9","v":0},{"$f":"CAPEX!BJ9","v":0},{"$f":"CAPEX!BK9","v":0},{"$f":"CAPEX!BL9","v":0},{"$f":"CAPEX!BM9","v":0},{"$f":"CAPEX!BN9","v":0},{"$f":"CAPEX!BO9","v":0},{"$f":"CAPEX!BP9","v":0},{"$f":"CAPEX!BQ9","v":0},{"$f":"CAPEX!BR9","v":0},{"$f":"CAPEX!BS9","v":0},{"$f":"CAPEX!BT9","v":0},{"$f":"CAPEX!BU9","v":0},{"$f":"CAPEX!BV9","v":0},{"$f":"CAPEX!BW9","v":0},{"$f":"CAPEX!BX9","v":0},{"$f":"CAPEX!BY9","v":0},{"$f":"CAPEX!BZ9","v":0},{"$f":"CAPEX!CA9","v":0},{"$f":"CAPEX!CB9","v":0},{"$f":"CAPEX!CC9","v":0},{"$f":"CAPEX!CD9","v":0},{"$f":"CAPEX!CE9","v":0},{"$f":"CAPEX!CF9","v":0},{"$f":"CAPEX!CG9","v":0},{"$f":"CAPEX!CH9","v":0},{"$f":"CAPEX!CI9","v":0},{"$f":"CAPEX!CJ9","v":0},{"$f":"CAPEX!CK9","v":0},{"$f":"CAPEX!CL9","v":0},{"$f":"CAPEX!CM9","v":0},{"$f":"CAPEX!CN9","v":0},{"$f":"CAPEX!CO9","v":0},{"$f":"CAPEX!CP9","v":0},{"$f":"CAPEX!CQ9","v":0},{"$f":"CAPEX!CR9","v":0},{"$f":"CAPEX!CS9","v":0},{"$f":"CAPEX!CT9","v":0},{"$f":"CAPEX!CU9","v":0},{"$f":"CAPEX!CV9","v":0},{"$f":"CAPEX!CW9","v":0},{"$f":"CAPEX!CX9","v":0},{"$f":"CAPEX!CY9","v":0},{"$f":"CAPEX!CZ9","v":0},{"$f":"CAPEX!DA9","v":0},{"$f":"CAPEX!DB9","v":0},{"$f":"CAPEX!DC9","v":0},{"$f":"CAPEX!DD9","v":0},{"$f":"CAPEX!DE9","v":0},{"$f":"CAPEX!DF9","v":0},{"$f":"CAPEX!DG9","v":0},{"$f":"CAPEX!DH9","v":0},{"$f":"CAPEX!DI9","v":0},{"$f":"CAPEX!DJ9","v":0},{"$f":"CAPEX!DK9","v":0},{"$f":"CAPEX!DL9","v":0},{"$f":"CAPEX!DM9","v":0},{"$f":"CAPEX!DN9","v":0},{"$f":"CAPEX!DO9","v":0},{"$f":"CAPEX!DP9","v":0},{"$f":"CAPEX!DQ9","v":0},{"$f":"CAPEX!DR9","v":0},{"$f":"CAPEX!DS9","v":0},{"$f":"CAPEX!DT9","v":0},{"$f":"CAPEX!DU9","v":0},{"$f":"CAPEX!DV9","v":0},{"$f":"CAPEX!DW9","v":0},{"$f":"CAPEX!DX9","v":0},{"$f":"CAPEX!DY9","v":0},{"$f":"CAPEX!DZ9","v":0},{"$f":"CAPEX!EA9","v":0},{"$f":"CAPEX!EB9","v":0},{"$f":"CAPEX!EC9","v":0},{"$f":"CAPEX!ED9","v":0},{"$f":"CAPEX!EE9","v":0},{"$f":"CAPEX!EF9","v":0},{"$f":"CAPEX!EG9","v":0},{"$f":"CAPEX!EH9","v":0},{"$f":"CAPEX!EI9","v":0},{"$f":"CAPEX!EJ9","v":0},{"$f":"CAPEX!EK9","v":0}]
[null,null,{"$f":"Ops!C11","v":"Production"},{"$f":"CAPEX!D10","v":"2021-04-01"},{"$f":"CAPEX!E10","v":"2044-10-31"},null,null,null,null,{"$f":"CAPEX!J10","v":0},{"$f":"CAPEX!K10","v":0},{"$f":"CAPEX!L10","v":0},{"$f":"CAPEX!M10","v":0},{"$f":"CAPEX!N10","v":0},{"$f":"CAPEX!O10","v":0},{"$f":"CAPEX!P10","v":0},{"$f":"CAPEX!Q10","v":0},{"$f":"CAPEX!R10","v":0},{"$f":"CAPEX!S10","v":0},{"$f":"CAPEX!T10","v":0},{"$f":"CAPEX!U10","v":1},{"$f":"CAPEX!V10","v":1},{"$f":"CAPEX!W10","v":1},{"$f":"CAPEX!X10","v":1},{"$f":"CAPEX!Y10","v":1},{"$f":"CAPEX!Z10","v":1},{"$f":"CAPEX!AA10","v":1},{"$f":"CAPEX!AB10","v":1},{"$f":"CAPEX!AC10","v":1},{"$f":"CAPEX!AD10","v":1},{"$f":"CAPEX!AE10","v":1},{"$f":"CAPEX!AF10","v":1},{"$f":"CAPEX!AG10","v":1},{"$f":"CAPEX!AH10","v":1},{"$f":"CAPEX!AI10","v":1},{"$f":"CAPEX!AJ10","v":1},{"$f":"CAPEX!AK10","v":1},{"$f":"CAPEX!AL10","v":1},{"$f":"CAPEX!AM10","v":1},{"$f":"CAPEX!AN10","v":1},{"$f":"CAPEX!AO10","v":1},{"$f":"CAPEX!AP10","v":1},{"$f":"CAPEX!AQ10","v":1},{"$f":"CAPEX!AR10","v":1},{"$f":"CAPEX!AS10","v":1},{"$f":"CAPEX!AT10","v":1},{"$f":"CAPEX!AU10","v":1},{"$f":"CAPEX!AV10","v":1},{"$f":"CAPEX!AW10","v":1},{"$f":"CAPEX!AX10","v":1},{"$f":"CAPEX!AY10","v":1},{"$f":"CAPEX!AZ10","v":1},{"$f":"CAPEX!BA10","v":1},{"$f":"CAPEX!BB10","v":1},{"$f":"CAPEX!BC10","v":1},{"$f":"CAPEX!BD10","v":1},{"$f":"CAPEX!BE10","v":1},{"$f":"CAPEX!BF10","v":1},{"$f":"CAPEX!BG10","v":1},{"$f":"CAPEX!BH10","v":1},{"$f":"CAPEX!BI10","v":1},{"$f":"CAPEX!BJ10","v":1},{"$f":"CAPEX!BK10","v":1},{"$f":"CAPEX!BL10","v":1},{"$f":"CAPEX!BM10","v":1},{"$f":"CAPEX!BN10","v":1},{"$f":"CAPEX!BO10","v":1},{"$f":"CAPEX!BP10","v":1},{"$f":"CAPEX!BQ10","v":1},{"$f":"CAPEX!BR10","v":1},{"$f":"CAPEX!BS10","v":1},{"$f":"CAPEX!BT10","v":1},{"$f":"CAPEX!BU10","v":1},{"$f":"CAPEX!BV10","v":1},{"$f":"CAPEX!BW10","v":1},{"$f":"CAPEX!BX10","v":1},{"$f":"CAPEX!BY10","v":1},{"$f":"CAPEX!BZ10","v":1},{"$f":"CAPEX!CA10","v":1},{"$f":"CAPEX!CB10","v":1},{"$f":"CAPEX!CC10","v":1},{"$f":"CAPEX!CD10","v":1},{"$f":"CAPEX!CE10","v":1},{"$f":"CAPEX!CF10","v":1},{"$f":"CAPEX!CG10","v":1},{"$f":"CAPEX!CH10","v":1},{"$f":"CAPEX!CI10","v":1},{"$f":"CAPEX!CJ10","v":1},{"$f":"CAPEX!CK10","v":1},{"$f":"CAPEX!CL10","v":1},{"$f":"CAPEX!CM10","v":1},{"$f":"CAPEX!CN10","v":1},{"$f":"CAPEX!CO10","v":1},{"$f":"CAPEX!CP10","v":1},{"$f":"CAPEX!CQ10","v":1},{"$f":"CAPEX!CR10","v":1},{"$f":"CAPEX!CS10","v":1},{"$f":"CAPEX!CT10","v":1},{"$f":"CAPEX!CU10","v":1},{"$f":"CAPEX!CV10","v":1},{"$f":"CAPEX!CW10","v":1},{"$f":"CAPEX!CX10","v":1},{"$f":"CAPEX!CY10","v":1},{"$f":"CAPEX!CZ10","v":1},{"$f":"CAPEX!DA10","v":1},{"$f":"CAPEX!DB10","v":1},{"$f":"CAPEX!DC10","v":1},{"$f":"CAPEX!DD10","v":1},{"$f":"CAPEX!DE10","v":1},{"$f":"CAPEX!DF10","v":1},{"$f":"CAPEX!DG10","v":1},{"$f":"CAPEX!DH10","v":1},{"$f":"CAPEX!DI10","v":1},{"$f":"CAPEX!DJ10","v":1},{"$f":"CAPEX!DK10","v":0},{"$f":"CAPEX!DL10","v":0},{"$f":"CAPEX!DM10","v":0},{"$f":"CAPEX!DN10","v":0},{"$f":"CAPEX!DO10","v":0},{"$f":"CAPEX!DP10","v":0},{"$f":"CAPEX!DQ10","v":0},{"$f":"CAPEX!DR10","v":0},{"$f":"CAPEX!DS10","v":0},{"$f":"CAPEX!DT10","v":0},{"$f":"CAPEX!DU10","v":0},{"$f":"CAPEX!DV10","v":0},{"$f":"CAPEX!DW10","v":0},{"$f":"CAPEX!DX10","v":0},{"$f":"CAPEX!DY10","v":0},{"$f":"CAPEX!DZ10","v":0},{"$f":"CAPEX!EA10","v":0},{"$f":"CAPEX!EB10","v":0},{"$f":"CAPEX!EC10","v":0},{"$f":"CAPEX!ED10","v":0},{"$f":"CAPEX!EE10","v":0},{"$f":"CAPEX!EF10","v":0},{"$f":"CAPEX!EG10","v":0},{"$f":"CAPEX!EH10","v":0},{"$f":"CAPEX!EI10","v":0},{"$f":"CAPEX!EJ10","v":0},{"$f":"CAPEX!EK10","v":0}]
[null,null,{"$f":"Ops!C12","v":"Restoration"},{"$f":"CAPEX!D11","v":"2044-11-01"},{"$f":"CAPEX!E11","v":"2046-11-30"},null,null,null,null,{"$f":"CAPEX!J11","v":0},{"$f":"CAPEX!K11","v":0},{"$f":"CAPEX!L11","v":0},{"$f":"CAPEX!M11","v":0},{"$f":"CAPEX!N11","v":0},{"$f":"CAPEX!O11","v":0},{"$f":"CAPEX!P11","v":0},{"$f":"CAPEX!Q11","v":0},{"$f":"CAPEX!R11","v":0},{"$f":"CAPEX!S11","v":0},{"$f":"CAPEX!T11","v":0},{"$f":"CAPEX!U11","v":0},{"$f":"CAPEX!V11","v":0},{"$f":"CAPEX!W11","v":0},{"$f":"CAPEX!X11","v":0},{"$f":"CAPEX!Y11","v":0},{"$f":"CAPEX!Z11","v":0},{"$f":"CAPEX!AA11","v":0},{"$f":"CAPEX!AB11","v":0},{"$f":"CAPEX!AC11","v":0},{"$f":"CAPEX!AD11","v":0},{"$f":"CAPEX!AE11","v":0},{"$f":"CAPEX!AF11","v":0},{"$f":"CAPEX!AG11","v":0},{"$f":"CAPEX!AH11","v":0},{"$f":"CAPEX!AI11","v":0},{"$f":"CAPEX!AJ11","v":0},{"$f":"CAPEX!AK11","v":0},{"$f":"CAPEX!AL11","v":0},{"$f":"CAPEX!AM11","v":0},{"$f":"CAPEX!AN11","v":0},{"$f":"CAPEX!AO11","v":0},{"$f":"CAPEX!AP11","v":0},{"$f":"CAPEX!AQ11","v":0},{"$f":"CAPEX!AR11","v":0},{"$f":"CAPEX!AS11","v":0},{"$f":"CAPEX!AT11","v":0},{"$f":"CAPEX!AU11","v":0},{"$f":"CAPEX!AV11","v":0},{"$f":"CAPEX!AW11","v":0},{"$f":"CAPEX!AX11","v":0},{"$f":"CAPEX!AY11","v":0},{"$f":"CAPEX!AZ11","v":0},{"$f":"CAPEX!BA11","v":0},{"$f":"CAPEX!BB11","v":0},{"$f":"CAPEX!BC11","v":0},{"$f":"CAPEX!BD11","v":0},{"$f":"CAPEX!BE11","v":0},{"$f":"CAPEX!BF11","v":0},{"$f":"CAPEX!BG11","v":0},{"$f":"CAPEX!BH11","v":0},{"$f":"CAPEX!BI11","v":0},{"$f":"CAPEX!BJ11","v":0},{"$f":"CAPEX!BK11","v":0},{"$f":"CAPEX!BL11","v":0},{"$f":"CAPEX!BM11","v":0},{"$f":"CAPEX!BN11","v":0},{"$f":"CAPEX!BO11","v":0},{"$f":"CAPEX!BP11","v":0},{"$f":"CAPEX!BQ11","v":0},{"$f":"CAPEX!BR11","v":0},{"$f":"CAPEX!BS11","v":0},{"$f":"CAPEX!BT11","v":0},{"$f":"CAPEX!BU11","v":0},{"$f":"CAPEX!BV11","v":0},{"$f":"CAPEX!BW11","v":0},{"$f":"CAPEX!BX11","v":0},{"$f":"CAPEX!BY11","v":0},{"$f":"CAPEX!BZ11","v":0},{"$f":"CAPEX!CA11","v":0},{"$f":"CAPEX!CB11","v":0},{"$f":"CAPEX!CC11","v":0},{"$f":"CAPEX!CD11","v":0},{"$f":"CAPEX!CE11","v":0},{"$f":"CAPEX!CF11","v":0},{"$f":"CAPEX!CG11","v":0},{"$f":"CAPEX!CH11","v":0},{"$f":"CAPEX!CI11","v":0},{"$f":"CAPEX!CJ11","v":0},{"$f":"CAPEX!CK11","v":0},{"$f":"CAPEX!CL11","v":0},{"$f":"CAPEX!CM11","v":0},{"$f":"CAPEX!CN11","v":0},{"$f":"CAPEX!CO11","v":0},{"$f":"CAPEX!CP11","v":0},{"$f":"CAPEX!CQ11","v":0},{"$f":"CAPEX!CR11","v":0},{"$f":"CAPEX!CS11","v":0},{"$f":"CAPEX!CT11","v":0},{"$f":"CAPEX!CU11","v":0},{"$f":"CAPEX!CV11","v":0},{"$f":"CAPEX!CW11","v":0},{"$f":"CAPEX!CX11","v":0},{"$f":"CAPEX!CY11","v":0},{"$f":"CAPEX!CZ11","v":0},{"$f":"CAPEX!DA11","v":0},{"$f":"CAPEX!DB11","v":0},{"$f":"CAPEX!DC11","v":0},{"$f":"CAPEX!DD11","v":0},{"$f":"CAPEX!DE11","v":0},{"$f":"CAPEX!DF11","v":0},{"$f":"CAPEX!DG11","v":0},{"$f":"CAPEX!DH11","v":0},{"$f":"CAPEX!DI11","v":0},{"$f":"CAPEX!DJ11","v":0},{"$f":"CAPEX!DK11","v":0},{"$f":"CAPEX!DL11","v":1},{"$f":"CAPEX!DM11","v":1},{"$f":"CAPEX!DN11","v":1},{"$f":"CAPEX!DO11","v":1},{"$f":"CAPEX!DP11","v":1},{"$f":"CAPEX!DQ11","v":1},{"$f":"CAPEX!DR11","v":1},{"$f":"CAPEX!DS11","v":0},{"$f":"CAPEX!DT11","v":0},{"$f":"CAPEX!DU11","v":0},{"$f":"CAPEX!DV11","v":0},{"$f":"CAPEX!DW11","v":0},{"$f":"CAPEX!DX11","v":0},{"$f":"CAPEX!DY11","v":0},{"$f":"CAPEX!DZ11","v":0},{"$f":"CAPEX!EA11","v":0},{"$f":"CAPEX!EB11","v":0},{"$f":"CAPEX!EC11","v":0},{"$f":"CAPEX!ED11","v":0},{"$f":"CAPEX!EE11","v":0},{"$f":"CAPEX!EF11","v":0},{"$f":"CAPEX!EG11","v":0},{"$f":"CAPEX!EH11","v":0},{"$f":"CAPEX!EI11","v":0},{"$f":"CAPEX!EJ11","v":0},{"$f":"CAPEX!EK11","v":0}]
[]
[null,null,"Counters"]
[]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"Timing!J37","v":92},{"$f":"Timing!K37","v":92},{"$f":"Timing!L37","v":90},{"$f":"Timing!M37","v":91},{"$f":"Timing!N37","v":92},{"$f":"Timing!O37","v":92},{"$f":"Timing!P37","v":91},{"$f":"Timing!Q37","v":91},{"$f":"Timing!R37","v":92},{"$f":"Timing!S37","v":92},{"$f":"Timing!T37","v":90},{"$f":"Timing!U37","v":91},{"$f":"Timing!V37","v":92},{"$f":"Timing!W37","v":92},{"$f":"Timing!X37","v":90},{"$f":"Timing!Y37","v":91},{"$f":"Timing!Z37","v":92},{"$f":"Timing!AA37","v":92},{"$f":"Timing!AB37","v":90},{"$f":"Timing!AC37","v":91},{"$f":"Timing!AD37","v":92},{"$f":"Timing!AE37","v":92},{"$f":"Timing!AF37","v":91},{"$f":"Timing!AG37","v":91},{"$f":"Timing!AH37","v":92},{"$f":"Timing!AI37","v":92},{"$f":"Timing!AJ37","v":90},{"$f":"Timing!AK37","v":91},{"$f":"Timing!AL37","v":92},{"$f":"Timing!AM37","v":92},{"$f":"Timing!AN37","v":90},{"$f":"Timing!AO37","v":91},{"$f":"Timing!AP37","v":92},{"$f":"Timing!AQ37","v":92},{"$f":"Timing!AR37","v":90},{"$f":"Timing!AS37","v":91},{"$f":"Timing!AT37","v":92},{"$f":"Timing!AU37","v":92},{"$f":"Timing!AV37","v":91},{"$f":"Timing!AW37","v":91},{"$f":"Timing!AX37","v":92},{"$f":"Timing!AY37","v":92},{"$f":"Timing!AZ37","v":90},{"$f":"Timing!BA37","v":91},{"$f":"Timing!BB37","v":92},{"$f":"Timing!BC37","v":92},{"$f":"Timing!BD37","v":90},{"$f":"Timing!BE37","v":91},{"$f":"Timing!BF37","v":92},{"$f":"Timing!BG37","v":92},{"$f":"Timing!BH37","v":90},{"$f":"Timing!BI37","v":91},{"$f":"Timing!BJ37","v":92},{"$f":"Timing!BK37","v":92},{"$f":"Timing!BL37","v":91},{"$f":"Timing!BM37","v":91},{"$f":"Timing!BN37","v":92},{"$f":"Timing!BO37","v":92},{"$f":"Timing!BP37","v":90},{"$f":"Timing!BQ37","v":91},{"$f":"Timing!BR37","v":92},{"$f":"Timing!BS37","v":92},{"$f":"Timing!BT37","v":90},{"$f":"Timing!BU37","v":91},{"$f":"Timing!BV37","v":92},{"$f":"Timing!BW37","v":92},{"$f":"Timing!BX37","v":90},{"$f":"Timing!BY37","v":91},{"$f":"Timing!BZ37","v":92},{"$f":"Timing!CA37","v":92},{"$f":"Timing!CB37","v":91},{"$f":"Timing!CC37","v":91},{"$f":"Timing!CD37","v":92},{"$f":"Timing!CE37","v":92},{"$f":"Timing!CF37","v":90},{"$f":"Timing!CG37","v":91},{"$f":"Timing!CH37","v":92},{"$f":"Timing!CI37","v":92},{"$f":"Timing!CJ37","v":90},{"$f":"Timing!CK37","v":91},{"$f":"Timing!CL37","v":92},{"$f":"Timing!CM37","v":92},{"$f":"Timing!CN37","v":90},{"$f":"Timing!CO37","v":91},{"$f":"Timing!CP37","v":92},{"$f":"Timing!CQ37","v":92},{"$f":"Timing!CR37","v":91},{"$f":"Timing!CS37","v":91},{"$f":"Timing!CT37","v":92},{"$f":"Timing!CU37","v":92},{"$f":"Timing!CV37","v":90},{"$f":"Timing!CW37","v":91},{"$f":"Timing!CX37","v":92},{"$f":"Timing!CY37","v":92},{"$f":"Timing!CZ37","v":90},{"$f":"Timing!DA37","v":91},{"$f":"Timing!DB37","v":92},{"$f":"Timing!DC37","v":92},{"$f":"Timing!DD37","v":90},{"$f":"Timing!DE37","v":91},{"$f":"Timing!DF37","v":92},{"$f":"Timing!DG37","v":92},{"$f":"Timing!DH37","v":91},{"$f":"Timing!DI37","v":91},{"$f":"Timing!DJ37","v":92},{"$f":"Timing!DK37","v":92},{"$f":"Timing!DL37","v":90},{"$f":"Timing!DM37","v":91},{"$f":"Timing!DN37","v":92},{"$f":"Timing!DO37","v":92},{"$f":"Timing!DP37","v":90},{"$f":"Timing!DQ37","v":91},{"$f":"Timing!DR37","v":92},{"$f":"Timing!DS37","v":92},{"$f":"Timing!DT37","v":90},{"$f":"Timing!DU37","v":91},{"$f":"Timing!DV37","v":92},{"$f":"Timing!DW37","v":92},{"$f":"Timing!DX37","v":91},{"$f":"Timing!DY37","v":91},{"$f":"Timing!DZ37","v":92},{"$f":"Timing!EA37","v":92},{"$f":"Timing!EB37","v":90},{"$f":"Timing!EC37","v":91},{"$f":"Timing!ED37","v":92},{"$f":"Timing!EE37","v":92},{"$f":"Timing!EF37","v":90},{"$f":"Timing!EG37","v":91},{"$f":"Timing!EH37","v":92},{"$f":"Timing!EI37","v":92},{"$f":"Timing!EJ37","v":90},{"$f":"Timing!EK37","v":91}]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"Timing!J38","v":1},{"$f":"Timing!K38","v":2},{"$f":"Timing!L38","v":3},{"$f":"Timing!M38","v":4},{"$f":"Timing!N38","v":5},{"$f":"Timing!O38","v":6},{"$f":"Timing!P38","v":7},{"$f":"Timing!Q38","v":8},{"$f":"Timing!R38","v":9},{"$f":"Timing!S38","v":10},{"$f":"Timing!T38","v":11},{"$f":"Timing!U38","v":12},{"$f":"Timing!V38","v":13},{"$f":"Timing!W38","v":14},{"$f":"Timing!X38","v":15},{"$f":"Timing!Y38","v":16},{"$f":"Timing!Z38","v":17},{"$f":"Timing!AA38","v":18},{"$f":"Timing!AB38","v":19},{"$f":"Timing!AC38","v":20},{"$f":"Timing!AD38","v":21},{"$f":"Timing!AE38","v":22},{"$f":"Timing!AF38","v":23},{"$f":"Timing!AG38","v":24},{"$f":"Timing!AH38","v":25},{"$f":"Timing!AI38","v":26},{"$f":"Timing!AJ38","v":27},{"$f":"Timing!AK38","v":28},{"$f":"Timing!AL38","v":29},{"$f":"Timing!AM38","v":30},{"$f":"Timing!AN38","v":31},{"$f":"Timing!AO38","v":32},{"$f":"Timing!AP38","v":33},{"$f":"Timing!AQ38","v":34},{"$f":"Timing!AR38","v":35},{"$f":"Timing!AS38","v":36},{"$f":"Timing!AT38","v":37},{"$f":"Timing!AU38","v":38},{"$f":"Timing!AV38","v":39},{"$f":"Timing!AW38","v":40},{"$f":"Timing!AX38","v":41},{"$f":"Timing!AY38","v":42},{"$f":"Timing!AZ38","v":43},{"$f":"Timing!BA38","v":44},{"$f":"Timing!BB38","v":45},{"$f":"Timing!BC38","v":46},{"$f":"Timing!BD38","v":47},{"$f":"Timing!BE38","v":48},{"$f":"Timing!BF38","v":49},{"$f":"Timing!BG38","v":50},{"$f":"Timing!BH38","v":51},{"$f":"Timing!BI38","v":52},{"$f":"Timing!BJ38","v":53},{"$f":"Timing!BK38","v":54},{"$f":"Timing!BL38","v":55},{"$f":"Timing!BM38","v":56},{"$f":"Timing!BN38","v":57},{"$f":"Timing!BO38","v":58},{"$f":"Timing!BP38","v":59},{"$f":"Timing!BQ38","v":60},{"$f":"Timing!BR38","v":61},{"$f":"Timing!BS38","v":62},{"$f":"Timing!BT38","v":63},{"$f":"Timing!BU38","v":64},{"$f":"Timing!BV38","v":65},{"$f":"Timing!BW38","v":66},{"$f":"Timing!BX38","v":67},{"$f":"Timing!BY38","v":68},{"$f":"Timing!BZ38","v":69},{"$f":"Timing!CA38","v":70},{"$f":"Timing!CB38","v":71},{"$f":"Timing!CC38","v":72},{"$f":"Timing!CD38","v":73},{"$f":"Timing!CE38","v":74},{"$f":"Timing!CF38","v":75},{"$f":"Timing!CG38","v":76},{"$f":"Timing!CH38","v":77},{"$f":"Timing!CI38","v":78},{"$f":"Timing!CJ38","v":79},{"$f":"Timing!CK38","v":80},{"$f":"Timing!CL38","v":81},{"$f":"Timing!CM38","v":82},{"$f":"Timing!CN38","v":83},{"$f":"Timing!CO38","v":84},{"$f":"Timing!CP38","v":85},{"$f":"Timing!CQ38","v":86},{"$f":"Timing!CR38","v":87},{"$f":"Timing!CS38","v":88},{"$f":"Timing!CT38","v":89},{"$f":"Timing!CU38","v":90},{"$f":"Timing!CV38","v":91},{"$f":"Timing!CW38","v":92},{"$f":"Timing!CX38","v":93},{"$f":"Timing!CY38","v":94},{"$f":"Timing!CZ38","v":95},{"$f":"Timing!DA38","v":96},{"$f":"Timing!DB38","v":97},{"$f":"Timing!DC38","v":98},{"$f":"Timing!DD38","v":99},{"$f":"Timing!DE38","v":100},{"$f":"Timing!DF38","v":101},{"$f":"Timing!DG38","v":102},{"$f":"Timing!DH38","v":103},{"$f":"Timing!DI38","v":104},{"$f":"Timing!DJ38","v":105},{"$f":"Timing!DK38","v":106},{"$f":"Timing!DL38","v":107},{"$f":"Timing!DM38","v":108},{"$f":"Timing!DN38","v":109},{"$f":"Timing!DO38","v":110},{"$f":"Timing!DP38","v":111},{"$f":"Timing!DQ38","v":112},{"$f":"Timing!DR38","v":113},{"$f":"Timing!DS38","v":114},{"$f":"Timing!DT38","v":115},{"$f":"Timing!DU38","v":116},{"$f":"Timing!DV38","v":117},{"$f":"Timing!DW38","v":118},{"$f":"Timing!DX38","v":119},{"$f":"Timing!DY38","v":120},{"$f":"Timing!DZ38","v":121},{"$f":"Timing!EA38","v":122},{"$f":"Timing!EB38","v":123},{"$f":"Timing!EC38","v":124},{"$f":"Timing!ED38","v":125},{"$f":"Timing!EE38","v":126},{"$f":"Timing!EF38","v":127},{"$f":"Timing!EG38","v":128},{"$f":"Timing!EH38","v":129},{"$f":"Timing!EI38","v":130},{"$f":"Timing!EJ38","v":131},{"$f":"Timing!EK38","v":132}]
[null,null,"Production counter","Num#",null,null,null,null,null,{"$f":"Timing!J34","v":1},{"$f":"Timing!K34","v":2},{"$f":"Timing!L34","v":3},{"$f":"Timing!M34","v":4},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":5},{"$f":"Timing!V34","v":6},{"$f":"Timing!W34","v":7},{"$f":"Timing!X34","v":8},{"$f":"Timing!Y34","v":9},{"$f":"Timing!Z34","v":10},{"$f":"Timing!AA34","v":11},{"$f":"Timing!AB34","v":12},{"$f":"Timing!AC34","v":13},{"$f":"Timing!AD34","v":14},{"$f":"Timing!AE34","v":15},{"$f":"Timing!AF34","v":16},{"$f":"Timing!AG34","v":17},{"$f":"Timing!AH34","v":18},{"$f":"Timing!AI34","v":19},{"$f":"Timing!AJ34","v":20},{"$f":"Timing!AK34","v":21},{"$f":"Timing!AL34","v":22},{"$f":"Timing!AM34","v":23},{"$f":"Timing!AN34","v":24},{"$f":"Timing!AO34","v":25},{"$f":"Timing!AP34","v":26},{"$f":"Timing!AQ34","v":27},{"$f":"Timing!AR34","v":28},{"$f":"Timing!AS34","v":29},{"$f":"Timing!AT34","v":30},{"$f":"Timing!AU34","v":31},{"$f":"Timing!AV34","v":32},{"$f":"Timing!AW34","v":33},{"$f":"Timing!AX34","v":34},{"$f":"Timing!AY34","v":35},{"$f":"Timing!AZ34","v":36},{"$f":"Timing!BA34","v":37},{"$f":"Timing!BB34","v":38},{"$f":"Timing!BC34","v":39},{"$f":"Timing!BD34","v":40},{"$f":"Timing!BE34","v":41},{"$f":"Timing!BF34","v":42},{"$f":"Timing!BG34","v":43},{"$f":"Timing!BH34","v":44},{"$f":"Timing!BI34","v":45},{"$f":"Timing!BJ34","v":46},{"$f":"Timing!BK34","v":47},{"$f":"Timing!BL34","v":48},{"$f":"Timing!BM34","v":49},{"$f":"Timing!BN34","v":50},{"$f":"Timing!BO34","v":51},{"$f":"Timing!BP34","v":52},{"$f":"Timing!BQ34","v":53},{"$f":"Timing!BR34","v":54},{"$f":"Timing!BS34","v":55},{"$f":"Timing!BT34","v":56},{"$f":"Timing!BU34","v":57},{"$f":"Timing!BV34","v":58},{"$f":"Timing!BW34","v":59},{"$f":"Timing!BX34","v":60},{"$f":"Timing!BY34","v":61},{"$f":"Timing!BZ34","v":62},{"$f":"Timing!CA34","v":63},{"$f":"Timing!CB34","v":64},{"$f":"Timing!CC34","v":65},{"$f":"Timing!CD34","v":66},{"$f":"Timing!CE34","v":67},{"$f":"Timing!CF34","v":68},{"$f":"Timing!CG34","v":69},{"$f":"Timing!CH34","v":70},{"$f":"Timing!CI34","v":71},{"$f":"Timing!CJ34","v":72},{"$f":"Timing!CK34","v":73},{"$f":"Timing!CL34","v":74},{"$f":"Timing!CM34","v":75},{"$f":"Timing!CN34","v":76},{"$f":"Timing!CO34","v":77},{"$f":"Timing!CP34","v":78},{"$f":"Timing!CQ34","v":79},{"$f":"Timing!CR34","v":80},{"$f":"Timing!CS34","v":81},{"$f":"Timing!CT34","v":82},{"$f":"Timing!CU34","v":83},{"$f":"Timing!CV34","v":84},{"$f":"Timing!CW34","v":85},{"$f":"Timing!CX34","v":86},{"$f":"Timing!CY34","v":87},{"$f":"Timing!CZ34","v":88},{"$f":"Timing!DA34","v":89},{"$f":"Timing!DB34","v":90},{"$f":"Timing!DC34","v":91},{"$f":"Timing!DD34","v":92},{"$f":"Timing!DE34","v":93},{"$f":"Timing!DF34","v":94},{"$f":"Timing!DG34","v":95},{"$f":"Timing!DH34","v":96},{"$f":"Timing!DI34","v":97},{"$f":"Timing!DJ34","v":98},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0}]
[null,null,"Calender Year ","Num#",null,null,null,null,null,{"$f":"Timing!J49","v":2018},{"$f":"Timing!K49","v":2018},{"$f":"Timing!L49","v":2019},{"$f":"Timing!M49","v":2019},{"$f":"Timing!N49","v":2019},{"$f":"Timing!O49","v":2019},{"$f":"Timing!P49","v":2020},{"$f":"Timing!Q49","v":2020},{"$f":"Timing!R49","v":2020},{"$f":"Timing!S49","v":2020},{"$f":"Timing!T49","v":2021},{"$f":"Timing!U49","v":2021},{"$f":"Timing!V49","v":2021},{"$f":"Timing!W49","v":2021},{"$f":"Timing!X49","v":2022},{"$f":"Timing!Y49","v":2022},{"$f":"Timing!Z49","v":2022},{"$f":"Timing!AA49","v":2022},{"$f":"Timing!AB49","v":2023},{"$f":"Timing!AC49","v":2023},{"$f":"Timing!AD49","v":2023},{"$f":"Timing!AE49","v":2023},{"$f":"Timing!AF49","v":2024},{"$f":"Timing!AG49","v":2024},{"$f":"Timing!AH49","v":2024},{"$f":"Timing!AI49","v":2024},{"$f":"Timing!AJ49","v":2025},{"$f":"Timing!AK49","v":2025},{"$f":"Timing!AL49","v":2025},{"$f":"Timing!AM49","v":2025},{"$f":"Timing!AN49","v":2026},{"$f":"Timing!AO49","v":2026},{"$f":"Timing!AP49","v":2026},{"$f":"Timing!AQ49","v":2026},{"$f":"Timing!AR49","v":2027},{"$f":"Timing!AS49","v":2027},{"$f":"Timing!AT49","v":2027},{"$f":"Timing!AU49","v":2027},{"$f":"Timing!AV49","v":2028},{"$f":"Timing!AW49","v":2028},{"$f":"Timing!AX49","v":2028},{"$f":"Timing!AY49","v":2028},{"$f":"Timing!AZ49","v":2029},{"$f":"Timing!BA49","v":2029},{"$f":"Timing!BB49","v":2029},{"$f":"Timing!BC49","v":2029},{"$f":"Timing!BD49","v":2030},{"$f":"Timing!BE49","v":2030},{"$f":"Timing!BF49","v":2030},{"$f":"Timing!BG49","v":2030},{"$f":"Timing!BH49","v":2031},{"$f":"Timing!BI49","v":2031},{"$f":"Timing!BJ49","v":2031},{"$f":"Timing!BK49","v":2031},{"$f":"Timing!BL49","v":2032},{"$f":"Timing!BM49","v":2032},{"$f":"Timing!BN49","v":2032},{"$f":"Timing!BO49","v":2032},{"$f":"Timing!BP49","v":2033},{"$f":"Timing!BQ49","v":2033},{"$f":"Timing!BR49","v":2033},{"$f":"Timing!BS49","v":2033},{"$f":"Timing!BT49","v":2034},{"$f":"Timing!BU49","v":2034},{"$f":"Timing!BV49","v":2034},{"$f":"Timing!BW49","v":2034},{"$f":"Timing!BX49","v":2035},{"$f":"Timing!BY49","v":2035},{"$f":"Timing!BZ49","v":2035},{"$f":"Timing!CA49","v":2035},{"$f":"Timing!CB49","v":2036},{"$f":"Timing!CC49","v":2036},{"$f":"Timing!CD49","v":2036},{"$f":"Timing!CE49","v":2036},{"$f":"Timing!CF49","v":2037},{"$f":"Timing!CG49","v":2037},{"$f":"Timing!CH49","v":2037},{"$f":"Timing!CI49","v":2037},{"$f":"Timing!CJ49","v":2038},{"$f":"Timing!CK49","v":2038},{"$f":"Timing!CL49","v":2038},{"$f":"Timing!CM49","v":2038},{"$f":"Timing!CN49","v":2039},{"$f":"Timing!CO49","v":2039},{"$f":"Timing!CP49","v":2039},{"$f":"Timing!CQ49","v":2039},{"$f":"Timing!CR49","v":2040},{"$f":"Timing!CS49","v":2040},{"$f":"Timing!CT49","v":2040},{"$f":"Timing!CU49","v":2040},{"$f":"Timing!CV49","v":2041},{"$f":"Timing!CW49","v":2041},{"$f":"Timing!CX49","v":2041},{"$f":"Timing!CY49","v":2041},{"$f":"Timing!CZ49","v":2042},{"$f":"Timing!DA49","v":2042},{"$f":"Timing!DB49","v":2042},{"$f":"Timing!DC49","v":2042},{"$f":"Timing!DD49","v":2043},{"$f":"Timing!DE49","v":2043},{"$f":"Timing!DF49","v":2043},{"$f":"Timing!DG49","v":2043},{"$f":"Timing!DH49","v":2044},{"$f":"Timing!DI49","v":2044},{"$f":"Timing!DJ49","v":2044},{"$f":"Timing!DK49","v":2044},{"$f":"Timing!DL49","v":2045},{"$f":"Timing!DM49","v":2045},{"$f":"Timing!DN49","v":2045},{"$f":"Timing!DO49","v":2045},{"$f":"Timing!DP49","v":2046},{"$f":"Timing!DQ49","v":2046},{"$f":"Timing!DR49","v":2046},{"$f":"Timing!DS49","v":2046},{"$f":"Timing!DT49","v":2047},{"$f":"Timing!DU49","v":2047},{"$f":"Timing!DV49","v":2047},{"$f":"Timing!DW49","v":2047},{"$f":"Timing!DX49","v":2048},{"$f":"Timing!DY49","v":2048},{"$f":"Timing!DZ49","v":2048},{"$f":"Timing!EA49","v":2048},{"$f":"Timing!EB49","v":2049},{"$f":"Timing!EC49","v":2049},{"$f":"Timing!ED49","v":2049},{"$f":"Timing!EE49","v":2049},{"$f":"Timing!EF49","v":2050},{"$f":"Timing!EG49","v":2050},{"$f":"Timing!EH49","v":2050},{"$f":"Timing!EI49","v":2050},{"$f":"Timing!EJ49","v":2051},{"$f":"Timing!EK49","v":2051}]
[]
[null,null,"Debt analysis"]
[]
[null,null,"Notes "]
[]
[null,null,"Payment Month ","[1,0]",null,{"$f":"MONTH('Inputs - 2'!F251)","v":3},null,null,null,{"$f":"IF(MONTH(J5)=$F$24,1,0)","v":0},{"$f":"IF(MONTH(K5)=$F$24,1,0)","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,{"$f":"IF(MONTH(BW5)=$F$24,1,0)","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,{"$f":"IF(MONTH(EI5)=$F$24,1,0)","v":0},1,0]
[]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"IFS!J41-SUM(CAPEX!J91:J95)","v":-0.52533309064236811},{"$f":"IFS!K41-SUM(CAPEX!K91:K95)","v":-0.66245318895192273},{"$f":"IFS!L41-SUM(CAPEX!L91:L95)","v":-4.8005981361795769},{"$f":"IFS!M41-SUM(CAPEX!M91:M95)","v":1.8480788822862102},{"$f":"IFS!N41-SUM(CAPEX!N91:N95)","v":-6.0007873256167494},{"$f":"IFS!O41-SUM(CAPEX!O91:O95)","v":-5.4874114138765666},{"$f":"IFS!P41-SUM(CAPEX!P91:P95)","v":-5.5136505091343517},{"$f":"IFS!Q41-SUM(CAPEX!Q91:Q95)","v":-5.5400520833333351},{"$f":"IFS!R41-SUM(CAPEX!R91:R95)","v":-5.5666171425831443},{"$f":"IFS!S41-SUM(CAPEX!S91:S95)","v":-4.3433466992234822},{"$f":"IFS!T41-SUM(CAPEX!T91:T95)","v":-4.3702417718627125},{"$f":"IFS!U41-SUM(CAPEX!U91:U95)","v":16.028266475992538},{"$f":"IFS!V41-SUM(CAPEX!V91:V95)","v":14.75926997207166},{"$f":"IFS!W41-SUM(CAPEX!W91:W95)","v":14.528354063965821},{"$f":"IFS!X41-SUM(CAPEX!X91:X95)","v":14.77223571806643},{"$f":"IFS!Y41-SUM(CAPEX!Y91:Y95)","v":21.173146137302531},{"$f":"IFS!Z41-SUM(CAPEX!Z91:Z95)","v":20.865355645794555},{"$f":"IFS!AA41-SUM(CAPEX!AA91:AA95)","v":15.101947490485486},{"$f":"IFS!AB41-SUM(CAPEX!AB91:AB95)","v":10.474068083964957},{"$f":"IFS!AC41-SUM(CAPEX!AC91:AC95)","v":12.243891330066058},{"$f":"IFS!AD41-SUM(CAPEX!AD91:AD95)","v":12.342753344499609},{"$f":"IFS!AE41-SUM(CAPEX!AE91:AE95)","v":12.374262968530415},{"$f":"IFS!AF41-SUM(CAPEX!AF91:AF95)","v":15.621065191652098},{"$f":"IFS!AG41-SUM(CAPEX!AG91:AG95)","v":22.710317576618248},{"$f":"IFS!AH41-SUM(CAPEX!AH91:AH95)","v":22.568045859529562},{"$f":"IFS!AI41-SUM(CAPEX!AI91:AI95)","v":15.787145725552527},{"$f":"IFS!AJ41-SUM(CAPEX!AJ91:AJ95)","v":22.232612398903143},{"$f":"IFS!AK41-SUM(CAPEX!AK91:AK95)","v":22.372144303212124},{"$f":"IFS!AL41-SUM(CAPEX!AL91:AL95)","v":22.145218077231824},{"$f":"IFS!AM41-SUM(CAPEX!AM91:AM95)","v":15.285931549220239},{"$f":"IFS!AN41-SUM(CAPEX!AN91:AN95)","v":21.651020462196986},{"$f":"IFS!AO41-SUM(CAPEX!AO91:AO95)","v":14.281869827893601},{"$f":"IFS!AP41-SUM(CAPEX!AP91:AP95)","v":14.014038604887714},{"$f":"IFS!AQ41-SUM(CAPEX!AQ91:AQ95)","v":7.1071162863543069},{"$f":"IFS!AR41-SUM(CAPEX!AR91:AR95)","v":5.8014743093623355},{"$f":"IFS!AS41-SUM(CAPEX!AS91:AS95)","v":12.462048077871042},{"$f":"IFS!AT41-SUM(CAPEX!AT91:AT95)","v":13.59366883857194},{"$f":"IFS!AU41-SUM(CAPEX!AU91:AU95)","v":6.8520453377599759},{"$f":"IFS!AV41-SUM(CAPEX!AV91:AV95)","v":13.340189638522896},{"$f":"IFS!AW41-SUM(CAPEX!AW91:AW95)","v":29.880203091367328},{"$f":"IFS!AX41-SUM(CAPEX!AX91:AX95)","v":29.755798266750077},{"$f":"IFS!AY41-SUM(CAPEX!AY91:AY95)","v":23.011644940021974},{"$f":"IFS!AZ41-SUM(CAPEX!AZ91:AZ95)","v":29.50412274503423},{"$f":"IFS!BA41-SUM(CAPEX!BA91:BA95)","v":25.381341696690725},{"$f":"IFS!BB41-SUM(CAPEX!BB91:BB95)","v":25.707632903210261},{"$f":"IFS!BC41-SUM(CAPEX!BC91:BC95)","v":16.415126893482878},{"$f":"IFS!BD41-SUM(CAPEX!BD91:BD95)","v":25.320035941466013},{"$f":"IFS!BE41-SUM(CAPEX!BE91:BE95)","v":26.054643431078727},{"$f":"IFS!BF41-SUM(CAPEX!BF91:BF95)","v":25.851972316309485},{"$f":"IFS!BG41-SUM(CAPEX!BG91:BG95)","v":16.544581714796632},{"$f":"IFS!BH41-SUM(CAPEX!BH91:BH95)","v":26.739489937104896},{"$f":"IFS!BI41-SUM(CAPEX!BI91:BI95)","v":40.55357968721917},{"$f":"IFS!BJ41-SUM(CAPEX!BJ91:BJ95)","v":40.367188805470562},{"$f":"IFS!BK41-SUM(CAPEX!BK91:BK95)","v":31.078416843193466},{"$f":"IFS!BL41-SUM(CAPEX!BL91:BL95)","v":39.98977237063238},{"$f":"IFS!BM41-SUM(CAPEX!BM91:BM95)","v":39.798672735239663},{"$f":"IFS!BN41-SUM(CAPEX!BN91:BN95)","v":41.546868622471507},{"$f":"IFS!BO41-SUM(CAPEX!BO91:BO95)","v":32.251583572427855},{"$f":"IFS!BP41-SUM(CAPEX!BP91:BP95)","v":41.156259740264971},{"$f":"IFS!BQ41-SUM(CAPEX!BQ91:BQ95)","v":40.958304627955613},{"$f":"IFS!BR41-SUM(CAPEX!BR91:BR95)","v":40.75851560078879},{"$f":"IFS!BS41-SUM(CAPEX!BS91:BS95)","v":31.455990543053581},{"$f":"IFS!BT41-SUM(CAPEX!BT91:BT95)","v":40.353216788076836},{"$f":"IFS!BU41-SUM(CAPEX!BU91:BU95)","v":40.147588982160407},{"$f":"IFS!BV41-SUM(CAPEX!BV91:BV95)","v":39.939890746409098},{"$f":"IFS!BW41-SUM(CAPEX!BW91:BW95)","v":30.629205270289219},{"$f":"IFS!BX41-SUM(CAPEX!BX91:BX95)","v":39.518004175192388},{"$f":"IFS!BY41-SUM(CAPEX!BY91:BY95)","v":39.303665307246249},{"$f":"IFS!BZ41-SUM(CAPEX!BZ91:BZ95)","v":39.086954323037645},{"$f":"IFS!CA41-SUM(CAPEX!CA91:CA95)","v":29.76693520173923},{"$f":"IFS!CB41-SUM(CAPEX!CB91:CB95)","v":38.646059021541632},{"$f":"IFS!CC41-SUM(CAPEX!CC91:CC95)","v":38.421681659233982},{"$f":"IFS!CD41-SUM(CAPEX!CD91:CD95)","v":38.194545276170913},{"$f":"IFS!CE41-SUM(CAPEX!CE91:CE95)","v":28.863688723660715},{"$f":"IFS!CF41-SUM(CAPEX!CF91:CF95)","v":37.731536205187815},{"$f":"IFS!CG41-SUM(CAPEX!CG91:CG95)","v":37.495414853789292},{"$f":"IFS!CH41-SUM(CAPEX!CH91:CH95)","v":37.256036087264143},{"$f":"IFS!CI41-SUM(CAPEX!CI91:CI95)","v":27.912405873651064},{"$f":"IFS!CJ41-SUM(CAPEX!CJ91:CJ95)","v":36.766913243747439},{"$f":"IFS!CK41-SUM(CAPEX!CK91:CK95)","v":36.51684770830331},{"$f":"IFS!CL41-SUM(CAPEX!CL91:CL95)","v":36.262880441836145},{"$f":"IFS!CM41-SUM(CAPEX!CM91:CM95)","v":26.903974364716731},{"$f":"IFS!CN41-SUM(CAPEX!CN91:CN95)","v":35.742472459459385},{"$f":"IFS!CO41-SUM(CAPEX!CO91:CO95)","v":35.475614977951722},{"$f":"IFS!CP41-SUM(CAPEX!CP91:CP95)","v":35.204020400608037},{"$f":"IFS!CQ41-SUM(CAPEX!CQ91:CQ95)","v":25.82659527806813},{"$f":"IFS!CR41-SUM(CAPEX!CR91:CR95)","v":34.645622290273856},{"$f":"IFS!CS41-SUM(CAPEX!CS91:CS95)","v":34.358277178480726},{"$f":"IFS!CT41-SUM(CAPEX!CT91:CT95)","v":34.065109409928347},{"$f":"IFS!CU41-SUM(CAPEX!CU91:CU95)","v":24.664951704442956},{"$f":"IFS!CV41-SUM(CAPEX!CV91:CV95)","v":33.460007756361648},{"$f":"IFS!CW41-SUM(CAPEX!CW91:CW95)","v":33.147368805791125},{"$f":"IFS!CX41-SUM(CAPEX!CX91:CX95)","v":32.827493917273593},{"$f":"IFS!CY41-SUM(CAPEX!CY91:CY95)","v":23.399119093364536},{"$f":"IFS!CZ41-SUM(CAPEX!CZ91:CZ95)","v":32.164344554621088},{"$f":"IFS!DA41-SUM(CAPEX!DA91:DA95)","v":31.820150837990109},{"$f":"IFS!DB41-SUM(CAPEX!DB91:DB95)","v":31.466878569502704},{"$f":"IFS!DC41-SUM(CAPEX!DC91:DC95)","v":22.003137036463404},{"$f":"IFS!DD41-SUM(CAPEX!DD91:DD95)","v":30.730890888153063},{"$f":"IFS!DE41-SUM(CAPEX!DE91:DE95)","v":30.346975614382242},{"$f":"IFS!DF41-SUM(CAPEX!DF91:DF95)","v":29.951576654962881},{"$f":"IFS!DG41-SUM(CAPEX!DG91:DG95)","v":20.443137262249842},{"$f":"IFS!DH41-SUM(CAPEX!DH91:DH95)","v":29.123444442521141},{"$f":"IFS!DI41-SUM(CAPEX!DI91:DI95)","v":-12.845347211884876},{"$f":"IFS!DJ41-SUM(CAPEX!DJ91:DJ95)","v":-8.622095163795505},{"$f":"IFS!DK41-SUM(CAPEX!DK91:DK95)","v":-3.2738673935249096},{"$f":"IFS!DL41-SUM(CAPEX!DL91:DL95)","v":-5.1621679665096876},{"$f":"IFS!DM41-SUM(CAPEX!DM91:DM95)","v":-8.2923841609792923},{"$f":"IFS!DN41-SUM(CAPEX!DN91:DN95)","v":-7.8914250688489345},{"$f":"IFS!DO41-SUM(CAPEX!DO91:DO95)","v":-7.460346568941528},{"$f":"IFS!DP41-SUM(CAPEX!DP91:DP95)","v":-6.9970275945430913},{"$f":"IFS!DQ41-SUM(CAPEX!DQ91:DQ95)","v":-6.4991985255775475},{"$f":"IFS!DR41-SUM(CAPEX!DR91:DR95)","v":-5.9644307893840942},{"$f":"IFS!DS41-SUM(CAPEX!DS91:DS95)","v":0},{"$f":"IFS!DT41-SUM(CAPEX!DT91:DT95)","v":0},{"$f":"IFS!DU41-SUM(CAPEX!DU91:DU95)","v":0},{"$f":"IFS!DV41-SUM(CAPEX!DV91:DV95)","v":0},{"$f":"IFS!DW41-SUM(CAPEX!DW91:DW95)","v":0},{"$f":"IFS!DX41-SUM(CAPEX!DX91:DX95)","v":0},{"$f":"IFS!DY41-SUM(CAPEX!DY91:DY95)","v":0},{"$f":"IFS!DZ41-SUM(CAPEX!DZ91:DZ95)","v":0},{"$f":"IFS!EA41-SUM(CAPEX!EA91:EA95)","v":0},{"$f":"IFS!EB41-SUM(CAPEX!EB91:EB95)","v":0},{"$f":"IFS!EC41-SUM(CAPEX!EC91:EC95)","v":0},{"$f":"IFS!ED41-SUM(CAPEX!ED91:ED95)","v":0},{"$f":"IFS!EE41-SUM(CAPEX!EE91:EE95)","v":0},{"$f":"IFS!EF41-SUM(CAPEX!EF91:EF95)","v":0},{"$f":"IFS!EG41-SUM(CAPEX!EG91:EG95)","v":0},{"$f":"IFS!EH41-SUM(CAPEX!EH91:EH95)","v":0},{"$f":"IFS!EI41-SUM(CAPEX!EI91:EI95)","v":0},{"$f":"IFS!EJ41-SUM(CAPEX!EJ91:EJ95)","v":0}]
[null,null,"Rolling CFADS",null,null,"Yearly ","Quartely ",null,null,{"$f":"SUM(J26:J26)","v":0},{"$f":"SUM(J26:K26)","v":-0.52533309064236811},{"$f":"SUM(J26:L26)","v":-1.1877862795942908},{"$f":"SUM(J26:M26)","v":-5.9883844157738677},{"$f":"SUM(K26:N26)","v":-4.1403055334876573},-9.6157597684620377,-14.440717993386682,-15.153770366341458,-22.541901331961004,-22.1077311489274,-20.963666434274312,-19.820257697002674,1.7480608623232001,22.073947976978005,40.945648740167307,60.088126230096449,65.233005891406435,71.339091565129337,71.912684991649002,67.614517357547527,58.685262550311052,50.162660249016113,47.434975727061044,52.581972834748186,63.048399081300374,73.273691596330323,76.686574353352427,83.298121560603477,82.959948287197363,82.537120504899619,82.035906328567336,81.454314391861175,73.364039916542652,65.232860444198536,57.054045181332604,41.204499028497956,39.384677278475394,38.964307512159621,38.709236563565298,46.247951892725851,63.66610690622214,79.828236334400273,95.987835936662265,112.1517690431736,107.65290764849701,103.60474228495718,97.008224238418094,92.824137434849888,93.497439169237879,93.64177858233711,93.771233403650854,95.190687399289743,109.68962365543018,124.20484014459126,138.73867527298808,151.98895770651558,151.23405075453607,152.41373057153703,153.5868973007714,154.75338467040399,155.91301656311995,155.12466354143723,154.32907051206297,153.52602755987482,152.71531191407962,151.89668705969993,151.06990178693556,150.23468917405111,{"$f":"SUM(BW26:BZ26)","v":149.39076549913696},148.5378290757655,147.6755590072155,146.80361385356474,145.9216302055525,145.02922115868574,144.12597468060724,143.21145186425343,142.28518505880874,141.34667586990196,140.39539301989231,139.43077005845194,138.45220291296596,137.45904726753798,136.45061575860365,135.42617497431556,134.38494224396399,133.32608220273588,132.24870311608728,131.15185294690176,130.03451514743077,128.89560415675106,127.73396058312588,126.54834604921368,125.33743767652408,124.09982218386932,122.8339895727909,121.53832637105035,120.21110840324933,118.85049305547844,117.45451099857731,116.02105733210928,114.54788210850143,113.03258019396159,111.47258041974803,109.86513397411611,66.672811147848989,28.099139329090598,4.3821346733158482,-29.903477735714979,-25.350514684809394,-24.619844589862826,-28.806323765279444,-30.641183393312847,-28.847997757911102,-26.921003478446259,-19.460656909504735,-12.463629314961642,-5.9644307893840942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PIK Qualification ","[1,0]",null,{"$f":"'Inputs - 2'!F254","v":5},{"$f":"F28/Qtrs_Yr","v":1.25},null,null,{"$f":"IF(J24=1,IF(SUM(J26)<$F$28,1,0),0)","v":0},{"$f":"IF(K24=1,IF(SUM(J26:K26)<$F$28,1,0),0)","v":0},{"$f":"IF(L24=1,IF(SUM(J26:L26)<$F$28,1,0),0)","v":1},{"$f":"IF(M24=1,IF(SUM(J26:M26)<$F$28,1,0),0)","v":0},0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS24=1,IF(SUM(AP26:AS26)<$F$28,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY24=1,IF(SUM(BV26:BY26)<$F$28,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE24=1,IF(SUM(DB26:DE26)<$F$28,1,0),0)","v":0},0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,{"$f":"IF(EK24=1,IF(SUM(EH26:EK26)<$F$28,1,0),0)","v":0}]
[null,null,"Cash Int. Qualification ","[1,0]",null,{"$f":"F28","v":5},{"$f":"F29/Qtrs_Yr","v":1.25},null,null,{"$f":"IF(J24=0,0,IF(J28=0,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"IF(AP24=0,0,IF(AP28=0,1,0))","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"IF(BV24=0,0,IF(BV28=0,1,0))","v":0},0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,{"$f":"IF(DB24=0,0,IF(DB28=0,1,0))","v":0},0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH24=0,0,IF(EH28=0,1,0))","v":0},0,0,0]
[]
[null,null,"Balance b/f",null,null,null,null,null,null,{"$f":"I34","v":90.5},{"$f":"J34","v":90.5},90.5,99.55,99.55,99.55,99.55,109.505,109.505,109.505,109.505,120.4555,120.4555,120.4555,120.4555,120.4555,120.4555,120.4555,120.4555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH34","v":0},{"$f":"EI34","v":0},{"$f":"EJ34","v":0}]
[null,null,"Add: PIK",null,null,null,null,null,null,{"$f":"J42","v":0},{"$f":"K42","v":0},9.0500000000000007,0,0,0,9.9550000000000001,0,0,0,10.9505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI42","v":0},{"$f":"EJ42","v":0},{"$f":"EK42","v":0}]
[null,null,"Less: Repayments",null,null,null,null,null,null,{"$f":"-J47","v":0},{"$f":"-K47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-120.4555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI47","v":0},{"$f":"-EJ47","v":0},{"$f":"-EK47","v":0}]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"'Inputs - 2'!F246","v":90.5},{"$f":"IF($G$7=1,0,SUM(J31:J33))","v":90.5},{"$f":"IF($G$7=1,0,SUM(K31:K33))","v":90.5},99.55,99.55,99.55,99.55,109.505,109.505,109.505,109.505,120.4555,120.4555,120.4555,120.4555,120.4555,120.4555,120.4555,120.4555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$7=1,0,SUM(BW31:BW33))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$7=1,0,SUM(EI31:EI33))","v":0},0,0]
[null,null,"Cash Interest Expense",null,null,null,null,null,null,{"$f":"IF($G$7=1,0,IF(J29=0,0,IF(J29*J38*J31>J27,J27,J29*J38*J31)))","v":0},{"$f":"IF($G$7=1,0,IF(K29=0,0,IF(K29*K38*K31>K27,K27,K29*K38*K31)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.840994999999999,0,0,0,10.840994999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$7=1,0,IF(BW29=0,0,IF(BW29*BW38*BW31>BW27,BW27,BW29*BW38*BW31)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$7=1,0,IF(EI29=0,0,IF(EI29*EI38*EI31>EI27,EI27,EI29*EI38*EI31)))","v":0},0,0]
[null,null,"PIK ",null,null,null,null,null,null,{"$f":"J42","v":0},{"$f":"K42","v":0},9.0500000000000007,0,0,0,9.9550000000000001,0,0,0,10.9505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI42","v":0},0,0]
[null,null,null,null,null,"Yearly ","Quarterly"]
[null,null,"Interest Rate ",null,null,{"$f":"'Inputs - 2'!F249","v":0.09},{"$f":"(1+F38)^(1/Qtrs_Yr)-1","v":2.1778180864641117E-2},null,null,{"$f":"$F$38","v":0.09},{"$f":"$F$38","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$38","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$38","v":0.09},0.09,0.09]
[null,null,"PIK rate ",null,null,{"$f":"'Inputs - 2'!F250","v":0.1},{"$f":"(1+F39)^(1/Qtrs_Yr)-1","v":2.4113689084445111E-2},null,null,{"$f":"$F$39","v":0.1},{"$f":"$F$39","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$39","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$39","v":0.1},0.1,0.1]
[]
[null,null,"Balance b/f",null,null,null,null,null,null,{"$f":"I43","v":0},{"$f":"J43","v":0},{"$f":"K43","v":0},9.0500000000000007,9.0500000000000007,9.0500000000000007,9.0500000000000007,19.005000000000003,19.005000000000003,19.005000000000003,19.005000000000003,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,{"$f":"BW43","v":29.955500000000001},29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,{"$f":"EI43","v":29.955500000000001},{"$f":"EJ43","v":29.955500000000001}]
[null,null,"Add: Pik ",null,null,null,null,null,null,{"$f":"IF(SUM($J$46:J46)=1,0,(J39*J28*J31)+IF(J29=1,IF(J29*J38*J31>J27,(J29*J38*J31)-J35,0),0))","v":0},{"$f":"IF(SUM($J$46:K46)=1,0,(K39*K28*K31)+IF(K29=1,IF(K29*K38*K31>K27,(K29*K38*K31)-K35,0),0))","v":0},{"$f":"IF(SUM($J$46:L46)=1,0,(L39*L28*L31)+IF(L29=1,IF(L29*L38*L31>L27,(L29*L38*L31)-L35,0),0))","v":9.0500000000000007},{"$f":"IF(SUM($J$46:M46)=1,0,(M39*M28*M31)+IF(M29=1,IF(M29*M38*M31>M27,(M29*M38*M31)-M35,0),0))","v":0},{"$f":"IF(SUM($J$46:N46)=1,0,(N39*N28*N31)+IF(N29=1,IF(N29*N38*N31>N27,(N29*N38*N31)-N35,0),0))","v":0},{"$f":"IF(SUM($J$46:O46)=1,0,(O39*O28*O31)+IF(O29=1,IF(O29*O38*O31>O27,(O29*O38*O31)-O35,0),0))","v":0},{"$f":"IF(SUM($J$46:P46)=1,0,(P39*P28*P31)+IF(P29=1,IF(P29*P38*P31>P27,(P29*P38*P31)-P35,0),0))","v":9.9550000000000001},{"$f":"IF(SUM($J$46:Q46)=1,0,(Q39*Q28*Q31)+IF(Q29=1,IF(Q29*Q38*Q31>Q27,(Q29*Q38*Q31)-Q35,0),0))","v":0},{"$f":"IF(SUM($J$46:R46)=1,0,(R39*R28*R31)+IF(R29=1,IF(R29*R38*R31>R27,(R29*R38*R31)-R35,0),0))","v":0},{"$f":"IF(SUM($J$46:S46)=1,0,(S39*S28*S31)+IF(S29=1,IF(S29*S38*S31>S27,(S29*S38*S31)-S35,0),0))","v":0},{"$f":"IF(SUM($J$46:T46)=1,0,(T39*T28*T31)+IF(T29=1,IF(T29*T38*T31>T27,(T29*T38*T31)-T35,0),0))","v":10.9505},{"$f":"IF(SUM($J$46:U46)=1,0,(U39*U28*U31)+IF(U29=1,IF(U29*U38*U31>U27,(U29*U38*U31)-U35,0),0))","v":0},{"$f":"IF(SUM($J$46:V46)=1,0,(V39*V28*V31)+IF(V29=1,IF(V29*V38*V31>V27,(V29*V38*V31)-V35,0),0))","v":0},{"$f":"IF(SUM($J$46:W46)=1,0,(W39*W28*W31)+IF(W29=1,IF(W29*W38*W31>W27,(W29*W38*W31)-W35,0),0))","v":0},{"$f":"IF(SUM($J$46:X46)=1,0,(X39*X28*X31)+IF(X29=1,IF(X29*X38*X31>X27,(X29*X38*X31)-X35,0),0))","v":0},{"$f":"IF(SUM($J$46:Y46)=1,0,(Y39*Y28*Y31)+IF(Y29=1,IF(Y29*Y38*Y31>Y27,(Y29*Y38*Y31)-Y35,0),0))","v":0},{"$f":"IF(SUM($J$46:Z46)=1,0,(Z39*Z28*Z31)+IF(Z29=1,IF(Z29*Z38*Z31>Z27,(Z29*Z38*Z31)-Z35,0),0))","v":0},{"$f":"IF(SUM($J$46:AA46)=1,0,(AA39*AA28*AA31)+IF(AA29=1,IF(AA29*AA38*AA31>AA27,(AA29*AA38*AA31)-AA35,0),0))","v":0},{"$f":"IF(SUM($J$46:AB46)=1,0,(AB39*AB28*AB31)+IF(AB29=1,IF(AB29*AB38*AB31>AB27,(AB29*AB38*AB31)-AB35,0),0))","v":0},{"$f":"IF(SUM($J$46:AC46)=1,0,(AC39*AC28*AC31)+IF(AC29=1,IF(AC29*AC38*AC31>AC27,(AC29*AC38*AC31)-AC35,0),0))","v":0},{"$f":"IF(SUM($J$46:AD46)=1,0,(AD39*AD28*AD31)+IF(AD29=1,IF(AD29*AD38*AD31>AD27,(AD29*AD38*AD31)-AD35,0),0))","v":0},{"$f":"IF(SUM($J$46:AE46)=1,0,(AE39*AE28*AE31)+IF(AE29=1,IF(AE29*AE38*AE31>AE27,(AE29*AE38*AE31)-AE35,0),0))","v":0},{"$f":"IF(SUM($J$46:AF46)=1,0,(AF39*AF28*AF31)+IF(AF29=1,IF(AF29*AF38*AF31>AF27,(AF29*AF38*AF31)-AF35,0),0))","v":0},{"$f":"IF(SUM($J$46:AG46)=1,0,(AG39*AG28*AG31)+IF(AG29=1,IF(AG29*AG38*AG31>AG27,(AG29*AG38*AG31)-AG35,0),0))","v":0},{"$f":"IF(SUM($J$46:AH46)=1,0,(AH39*AH28*AH31)+IF(AH29=1,IF(AH29*AH38*AH31>AH27,(AH29*AH38*AH31)-AH35,0),0))","v":0},{"$f":"IF(SUM($J$46:AI46)=1,0,(AI39*AI28*AI31)+IF(AI29=1,IF(AI29*AI38*AI31>AI27,(AI29*AI38*AI31)-AI35,0),0))","v":0},{"$f":"IF(SUM($J$46:AJ46)=1,0,(AJ39*AJ28*AJ31)+IF(AJ29=1,IF(AJ29*AJ38*AJ31>AJ27,(AJ29*AJ38*AJ31)-AJ35,0),0))","v":0},{"$f":"IF(SUM($J$46:AK46)=1,0,(AK39*AK28*AK31)+IF(AK29=1,IF(AK29*AK38*AK31>AK27,(AK29*AK38*AK31)-AK35,0),0))","v":0},{"$f":"IF(SUM($J$46:AL46)=1,0,(AL39*AL28*AL31)+IF(AL29=1,IF(AL29*AL38*AL31>AL27,(AL29*AL38*AL31)-AL35,0),0))","v":0},{"$f":"IF(SUM($J$46:AM46)=1,0,(AM39*AM28*AM31)+IF(AM29=1,IF(AM29*AM38*AM31>AM27,(AM29*AM38*AM31)-AM35,0),0))","v":0},{"$f":"IF(SUM($J$46:AN46)=1,0,(AN39*AN28*AN31)+IF(AN29=1,IF(AN29*AN38*AN31>AN27,(AN29*AN38*AN31)-AN35,0),0))","v":0},{"$f":"IF(SUM($J$46:AO46)=1,0,(AO39*AO28*AO31)+IF(AO29=1,IF(AO29*AO38*AO31>AO27,(AO29*AO38*AO31)-AO35,0),0))","v":0},{"$f":"IF(SUM($J$46:AP46)=1,0,(AP39*AP28*AP31)+IF(AP29=1,IF(AP29*AP38*AP31>AP27,(AP29*AP38*AP31)-AP35,0),0))","v":0},{"$f":"IF(SUM($J$46:AQ46)=1,0,(AQ39*AQ28*AQ31)+IF(AQ29=1,IF(AQ29*AQ38*AQ31>AQ27,(AQ29*AQ38*AQ31)-AQ35,0),0))","v":0},{"$f":"IF(SUM($J$46:AR46)=1,0,(AR39*AR28*AR31)+IF(AR29=1,IF(AR29*AR38*AR31>AR27,(AR29*AR38*AR31)-AR35,0),0))","v":0},{"$f":"IF(SUM($J$46:AS46)=1,0,(AS39*AS28*AS31)+IF(AS29=1,IF(AS29*AS38*AS31>AS27,(AS29*AS38*AS31)-AS35,0),0))","v":0},{"$f":"IF(SUM($J$46:AT46)=1,0,(AT39*AT28*AT31)+IF(AT29=1,IF(AT29*AT38*AT31>AT27,(AT29*AT38*AT31)-AT35,0),0))","v":0},{"$f":"IF(SUM($J$46:AU46)=1,0,(AU39*AU28*AU31)+IF(AU29=1,IF(AU29*AU38*AU31>AU27,(AU29*AU38*AU31)-AU35,0),0))","v":0},{"$f":"IF(SUM($J$46:AV46)=1,0,(AV39*AV28*AV31)+IF(AV29=1,IF(AV29*AV38*AV31>AV27,(AV29*AV38*AV31)-AV35,0),0))","v":0},{"$f":"IF(SUM($J$46:AW46)=1,0,(AW39*AW28*AW31)+IF(AW29=1,IF(AW29*AW38*AW31>AW27,(AW29*AW38*AW31)-AW35,0),0))","v":0},{"$f":"IF(SUM($J$46:AX46)=1,0,(AX39*AX28*AX31)+IF(AX29=1,IF(AX29*AX38*AX31>AX27,(AX29*AX38*AX31)-AX35,0),0))","v":0},{"$f":"IF(SUM($J$46:AY46)=1,0,(AY39*AY28*AY31)+IF(AY29=1,IF(AY29*AY38*AY31>AY27,(AY29*AY38*AY31)-AY35,0),0))","v":0},{"$f":"IF(SUM($J$46:AZ46)=1,0,(AZ39*AZ28*AZ31)+IF(AZ29=1,IF(AZ29*AZ38*AZ31>AZ27,(AZ29*AZ38*AZ31)-AZ35,0),0))","v":0},{"$f":"IF(SUM($J$46:BA46)=1,0,(BA39*BA28*BA31)+IF(BA29=1,IF(BA29*BA38*BA31>BA27,(BA29*BA38*BA31)-BA35,0),0))","v":0},{"$f":"IF(SUM($J$46:BB46)=1,0,(BB39*BB28*BB31)+IF(BB29=1,IF(BB29*BB38*BB31>BB27,(BB29*BB38*BB31)-BB35,0),0))","v":0},{"$f":"IF(SUM($J$46:BC46)=1,0,(BC39*BC28*BC31)+IF(BC29=1,IF(BC29*BC38*BC31>BC27,(BC29*BC38*BC31)-BC35,0),0))","v":0},{"$f":"IF(SUM($J$46:BD46)=1,0,(BD39*BD28*BD31)+IF(BD29=1,IF(BD29*BD38*BD31>BD27,(BD29*BD38*BD31)-BD35,0),0))","v":0},{"$f":"IF(SUM($J$46:BE46)=1,0,(BE39*BE28*BE31)+IF(BE29=1,IF(BE29*BE38*BE31>BE27,(BE29*BE38*BE31)-BE35,0),0))","v":0},{"$f":"IF(SUM($J$46:BF46)=1,0,(BF39*BF28*BF31)+IF(BF29=1,IF(BF29*BF38*BF31>BF27,(BF29*BF38*BF31)-BF35,0),0))","v":0},{"$f":"IF(SUM($J$46:BG46)=1,0,(BG39*BG28*BG31)+IF(BG29=1,IF(BG29*BG38*BG31>BG27,(BG29*BG38*BG31)-BG35,0),0))","v":0},{"$f":"IF(SUM($J$46:BH46)=1,0,(BH39*BH28*BH31)+IF(BH29=1,IF(BH29*BH38*BH31>BH27,(BH29*BH38*BH31)-BH35,0),0))","v":0},{"$f":"IF(SUM($J$46:BI46)=1,0,(BI39*BI28*BI31)+IF(BI29=1,IF(BI29*BI38*BI31>BI27,(BI29*BI38*BI31)-BI35,0),0))","v":0},{"$f":"IF(SUM($J$46:BJ46)=1,0,(BJ39*BJ28*BJ31)+IF(BJ29=1,IF(BJ29*BJ38*BJ31>BJ27,(BJ29*BJ38*BJ31)-BJ35,0),0))","v":0},{"$f":"IF(SUM($J$46:BK46)=1,0,(BK39*BK28*BK31)+IF(BK29=1,IF(BK29*BK38*BK31>BK27,(BK29*BK38*BK31)-BK35,0),0))","v":0},{"$f":"IF(SUM($J$46:BL46)=1,0,(BL39*BL28*BL31)+IF(BL29=1,IF(BL29*BL38*BL31>BL27,(BL29*BL38*BL31)-BL35,0),0))","v":0},{"$f":"IF(SUM($J$46:BM46)=1,0,(BM39*BM28*BM31)+IF(BM29=1,IF(BM29*BM38*BM31>BM27,(BM29*BM38*BM31)-BM35,0),0))","v":0},{"$f":"IF(SUM($J$46:BN46)=1,0,(BN39*BN28*BN31)+IF(BN29=1,IF(BN29*BN38*BN31>BN27,(BN29*BN38*BN31)-BN35,0),0))","v":0},{"$f":"IF(SUM($J$46:BO46)=1,0,(BO39*BO28*BO31)+IF(BO29=1,IF(BO29*BO38*BO31>BO27,(BO29*BO38*BO31)-BO35,0),0))","v":0},{"$f":"IF(SUM($J$46:BP46)=1,0,(BP39*BP28*BP31)+IF(BP29=1,IF(BP29*BP38*BP31>BP27,(BP29*BP38*BP31)-BP35,0),0))","v":0},{"$f":"IF(SUM($J$46:BQ46)=1,0,(BQ39*BQ28*BQ31)+IF(BQ29=1,IF(BQ29*BQ38*BQ31>BQ27,(BQ29*BQ38*BQ31)-BQ35,0),0))","v":0},{"$f":"IF(SUM($J$46:BR46)=1,0,(BR39*BR28*BR31)+IF(BR29=1,IF(BR29*BR38*BR31>BR27,(BR29*BR38*BR31)-BR35,0),0))","v":0},{"$f":"IF(SUM($J$46:BS46)=1,0,(BS39*BS28*BS31)+IF(BS29=1,IF(BS29*BS38*BS31>BS27,(BS29*BS38*BS31)-BS35,0),0))","v":0},{"$f":"IF(SUM($J$46:BT46)=1,0,(BT39*BT28*BT31)+IF(BT29=1,IF(BT29*BT38*BT31>BT27,(BT29*BT38*BT31)-BT35,0),0))","v":0},{"$f":"IF(SUM($J$46:BU46)=1,0,(BU39*BU28*BU31)+IF(BU29=1,IF(BU29*BU38*BU31>BU27,(BU29*BU38*BU31)-BU35,0),0))","v":0},{"$f":"IF(SUM($J$46:BV46)=1,0,(BV39*BV28*BV31)+IF(BV29=1,IF(BV29*BV38*BV31>BV27,(BV29*BV38*BV31)-BV35,0),0))","v":0},{"$f":"IF(SUM($J$46:BW46)=1,0,(BW39*BW28*BW31)+IF(BW29=1,IF(BW29*BW38*BW31>BW27,(BW29*BW38*BW31)-BW35,0),0))","v":0},{"$f":"IF(SUM($J$46:BX46)=1,0,(BX39*BX28*BX31)+IF(BX29=1,IF(BX29*BX38*BX31>BX27,(BX29*BX38*BX31)-BX35,0),0))","v":0},{"$f":"IF(SUM($J$46:BY46)=1,0,(BY39*BY28*BY31)+IF(BY29=1,IF(BY29*BY38*BY31>BY27,(BY29*BY38*BY31)-BY35,0),0))","v":0},{"$f":"IF(SUM($J$46:BZ46)=1,0,(BZ39*BZ28*BZ31)+IF(BZ29=1,IF(BZ29*BZ38*BZ31>BZ27,(BZ29*BZ38*BZ31)-BZ35,0),0))","v":0},{"$f":"IF(SUM($J$46:CA46)=1,0,(CA39*CA28*CA31)+IF(CA29=1,IF(CA29*CA38*CA31>CA27,(CA29*CA38*CA31)-CA35,0),0))","v":0},{"$f":"IF(SUM($J$46:CB46)=1,0,(CB39*CB28*CB31)+IF(CB29=1,IF(CB29*CB38*CB31>CB27,(CB29*CB38*CB31)-CB35,0),0))","v":0},{"$f":"IF(SUM($J$46:CC46)=1,0,(CC39*CC28*CC31)+IF(CC29=1,IF(CC29*CC38*CC31>CC27,(CC29*CC38*CC31)-CC35,0),0))","v":0},{"$f":"IF(SUM($J$46:CD46)=1,0,(CD39*CD28*CD31)+IF(CD29=1,IF(CD29*CD38*CD31>CD27,(CD29*CD38*CD31)-CD35,0),0))","v":0},{"$f":"IF(SUM($J$46:CE46)=1,0,(CE39*CE28*CE31)+IF(CE29=1,IF(CE29*CE38*CE31>CE27,(CE29*CE38*CE31)-CE35,0),0))","v":0},{"$f":"IF(SUM($J$46:CF46)=1,0,(CF39*CF28*CF31)+IF(CF29=1,IF(CF29*CF38*CF31>CF27,(CF29*CF38*CF31)-CF35,0),0))","v":0},{"$f":"IF(SUM($J$46:CG46)=1,0,(CG39*CG28*CG31)+IF(CG29=1,IF(CG29*CG38*CG31>CG27,(CG29*CG38*CG31)-CG35,0),0))","v":0},{"$f":"IF(SUM($J$46:CH46)=1,0,(CH39*CH28*CH31)+IF(CH29=1,IF(CH29*CH38*CH31>CH27,(CH29*CH38*CH31)-CH35,0),0))","v":0},{"$f":"IF(SUM($J$46:CI46)=1,0,(CI39*CI28*CI31)+IF(CI29=1,IF(CI29*CI38*CI31>CI27,(CI29*CI38*CI31)-CI35,0),0))","v":0},{"$f":"IF(SUM($J$46:CJ46)=1,0,(CJ39*CJ28*CJ31)+IF(CJ29=1,IF(CJ29*CJ38*CJ31>CJ27,(CJ29*CJ38*CJ31)-CJ35,0),0))","v":0},{"$f":"IF(SUM($J$46:CK46)=1,0,(CK39*CK28*CK31)+IF(CK29=1,IF(CK29*CK38*CK31>CK27,(CK29*CK38*CK31)-CK35,0),0))","v":0},{"$f":"IF(SUM($J$46:CL46)=1,0,(CL39*CL28*CL31)+IF(CL29=1,IF(CL29*CL38*CL31>CL27,(CL29*CL38*CL31)-CL35,0),0))","v":0},{"$f":"IF(SUM($J$46:CM46)=1,0,(CM39*CM28*CM31)+IF(CM29=1,IF(CM29*CM38*CM31>CM27,(CM29*CM38*CM31)-CM35,0),0))","v":0},{"$f":"IF(SUM($J$46:CN46)=1,0,(CN39*CN28*CN31)+IF(CN29=1,IF(CN29*CN38*CN31>CN27,(CN29*CN38*CN31)-CN35,0),0))","v":0},{"$f":"IF(SUM($J$46:CO46)=1,0,(CO39*CO28*CO31)+IF(CO29=1,IF(CO29*CO38*CO31>CO27,(CO29*CO38*CO31)-CO35,0),0))","v":0},{"$f":"IF(SUM($J$46:CP46)=1,0,(CP39*CP28*CP31)+IF(CP29=1,IF(CP29*CP38*CP31>CP27,(CP29*CP38*CP31)-CP35,0),0))","v":0},{"$f":"IF(SUM($J$46:CQ46)=1,0,(CQ39*CQ28*CQ31)+IF(CQ29=1,IF(CQ29*CQ38*CQ31>CQ27,(CQ29*CQ38*CQ31)-CQ35,0),0))","v":0},{"$f":"IF(SUM($J$46:CR46)=1,0,(CR39*CR28*CR31)+IF(CR29=1,IF(CR29*CR38*CR31>CR27,(CR29*CR38*CR31)-CR35,0),0))","v":0},{"$f":"IF(SUM($J$46:CS46)=1,0,(CS39*CS28*CS31)+IF(CS29=1,IF(CS29*CS38*CS31>CS27,(CS29*CS38*CS31)-CS35,0),0))","v":0},{"$f":"IF(SUM($J$46:CT46)=1,0,(CT39*CT28*CT31)+IF(CT29=1,IF(CT29*CT38*CT31>CT27,(CT29*CT38*CT31)-CT35,0),0))","v":0},{"$f":"IF(SUM($J$46:CU46)=1,0,(CU39*CU28*CU31)+IF(CU29=1,IF(CU29*CU38*CU31>CU27,(CU29*CU38*CU31)-CU35,0),0))","v":0},{"$f":"IF(SUM($J$46:CV46)=1,0,(CV39*CV28*CV31)+IF(CV29=1,IF(CV29*CV38*CV31>CV27,(CV29*CV38*CV31)-CV35,0),0))","v":0},{"$f":"IF(SUM($J$46:CW46)=1,0,(CW39*CW28*CW31)+IF(CW29=1,IF(CW29*CW38*CW31>CW27,(CW29*CW38*CW31)-CW35,0),0))","v":0},{"$f":"IF(SUM($J$46:CX46)=1,0,(CX39*CX28*CX31)+IF(CX29=1,IF(CX29*CX38*CX31>CX27,(CX29*CX38*CX31)-CX35,0),0))","v":0},{"$f":"IF(SUM($J$46:CY46)=1,0,(CY39*CY28*CY31)+IF(CY29=1,IF(CY29*CY38*CY31>CY27,(CY29*CY38*CY31)-CY35,0),0))","v":0},{"$f":"IF(SUM($J$46:CZ46)=1,0,(CZ39*CZ28*CZ31)+IF(CZ29=1,IF(CZ29*CZ38*CZ31>CZ27,(CZ29*CZ38*CZ31)-CZ35,0),0))","v":0},{"$f":"IF(SUM($J$46:DA46)=1,0,(DA39*DA28*DA31)+IF(DA29=1,IF(DA29*DA38*DA31>DA27,(DA29*DA38*DA31)-DA35,0),0))","v":0},{"$f":"IF(SUM($J$46:DB46)=1,0,(DB39*DB28*DB31)+IF(DB29=1,IF(DB29*DB38*DB31>DB27,(DB29*DB38*DB31)-DB35,0),0))","v":0},{"$f":"IF(SUM($J$46:DC46)=1,0,(DC39*DC28*DC31)+IF(DC29=1,IF(DC29*DC38*DC31>DC27,(DC29*DC38*DC31)-DC35,0),0))","v":0},{"$f":"IF(SUM($J$46:DD46)=1,0,(DD39*DD28*DD31)+IF(DD29=1,IF(DD29*DD38*DD31>DD27,(DD29*DD38*DD31)-DD35,0),0))","v":0},{"$f":"IF(SUM($J$46:DE46)=1,0,(DE39*DE28*DE31)+IF(DE29=1,IF(DE29*DE38*DE31>DE27,(DE29*DE38*DE31)-DE35,0),0))","v":0},{"$f":"IF(SUM($J$46:DF46)=1,0,(DF39*DF28*DF31)+IF(DF29=1,IF(DF29*DF38*DF31>DF27,(DF29*DF38*DF31)-DF35,0),0))","v":0},{"$f":"IF(SUM($J$46:DG46)=1,0,(DG39*DG28*DG31)+IF(DG29=1,IF(DG29*DG38*DG31>DG27,(DG29*DG38*DG31)-DG35,0),0))","v":0},{"$f":"IF(SUM($J$46:DH46)=1,0,(DH39*DH28*DH31)+IF(DH29=1,IF(DH29*DH38*DH31>DH27,(DH29*DH38*DH31)-DH35,0),0))","v":0},{"$f":"IF(SUM($J$46:DI46)=1,0,(DI39*DI28*DI31)+IF(DI29=1,IF(DI29*DI38*DI31>DI27,(DI29*DI38*DI31)-DI35,0),0))","v":0},{"$f":"IF(SUM($J$46:DJ46)=1,0,(DJ39*DJ28*DJ31)+IF(DJ29=1,IF(DJ29*DJ38*DJ31>DJ27,(DJ29*DJ38*DJ31)-DJ35,0),0))","v":0},{"$f":"IF(SUM($J$46:DK46)=1,0,(DK39*DK28*DK31)+IF(DK29=1,IF(DK29*DK38*DK31>DK27,(DK29*DK38*DK31)-DK35,0),0))","v":0},{"$f":"IF(SUM($J$46:DL46)=1,0,(DL39*DL28*DL31)+IF(DL29=1,IF(DL29*DL38*DL31>DL27,(DL29*DL38*DL31)-DL35,0),0))","v":0},{"$f":"IF(SUM($J$46:DM46)=1,0,(DM39*DM28*DM31)+IF(DM29=1,IF(DM29*DM38*DM31>DM27,(DM29*DM38*DM31)-DM35,0),0))","v":0},{"$f":"IF(SUM($J$46:DN46)=1,0,(DN39*DN28*DN31)+IF(DN29=1,IF(DN29*DN38*DN31>DN27,(DN29*DN38*DN31)-DN35,0),0))","v":0},{"$f":"IF(SUM($J$46:DO46)=1,0,(DO39*DO28*DO31)+IF(DO29=1,IF(DO29*DO38*DO31>DO27,(DO29*DO38*DO31)-DO35,0),0))","v":0},{"$f":"IF(SUM($J$46:DP46)=1,0,(DP39*DP28*DP31)+IF(DP29=1,IF(DP29*DP38*DP31>DP27,(DP29*DP38*DP31)-DP35,0),0))","v":0},{"$f":"IF(SUM($J$46:DQ46)=1,0,(DQ39*DQ28*DQ31)+IF(DQ29=1,IF(DQ29*DQ38*DQ31>DQ27,(DQ29*DQ38*DQ31)-DQ35,0),0))","v":0},{"$f":"IF(SUM($J$46:DR46)=1,0,(DR39*DR28*DR31)+IF(DR29=1,IF(DR29*DR38*DR31>DR27,(DR29*DR38*DR31)-DR35,0),0))","v":0},{"$f":"IF(SUM($J$46:DS46)=1,0,(DS39*DS28*DS31)+IF(DS29=1,IF(DS29*DS38*DS31>DS27,(DS29*DS38*DS31)-DS35,0),0))","v":0},{"$f":"IF(SUM($J$46:DT46)=1,0,(DT39*DT28*DT31)+IF(DT29=1,IF(DT29*DT38*DT31>DT27,(DT29*DT38*DT31)-DT35,0),0))","v":0},{"$f":"IF(SUM($J$46:DU46)=1,0,(DU39*DU28*DU31)+IF(DU29=1,IF(DU29*DU38*DU31>DU27,(DU29*DU38*DU31)-DU35,0),0))","v":0},{"$f":"IF(SUM($J$46:DV46)=1,0,(DV39*DV28*DV31)+IF(DV29=1,IF(DV29*DV38*DV31>DV27,(DV29*DV38*DV31)-DV35,0),0))","v":0},{"$f":"IF(SUM($J$46:DW46)=1,0,(DW39*DW28*DW31)+IF(DW29=1,IF(DW29*DW38*DW31>DW27,(DW29*DW38*DW31)-DW35,0),0))","v":0},{"$f":"IF(SUM($J$46:DX46)=1,0,(DX39*DX28*DX31)+IF(DX29=1,IF(DX29*DX38*DX31>DX27,(DX29*DX38*DX31)-DX35,0),0))","v":0},{"$f":"IF(SUM($J$46:DY46)=1,0,(DY39*DY28*DY31)+IF(DY29=1,IF(DY29*DY38*DY31>DY27,(DY29*DY38*DY31)-DY35,0),0))","v":0},{"$f":"IF(SUM($J$46:DZ46)=1,0,(DZ39*DZ28*DZ31)+IF(DZ29=1,IF(DZ29*DZ38*DZ31>DZ27,(DZ29*DZ38*DZ31)-DZ35,0),0))","v":0},{"$f":"IF(SUM($J$46:EA46)=1,0,(EA39*EA28*EA31)+IF(EA29=1,IF(EA29*EA38*EA31>EA27,(EA29*EA38*EA31)-EA35,0),0))","v":0},{"$f":"IF(SUM($J$46:EB46)=1,0,(EB39*EB28*EB31)+IF(EB29=1,IF(EB29*EB38*EB31>EB27,(EB29*EB38*EB31)-EB35,0),0))","v":0},{"$f":"IF(SUM($J$46:EC46)=1,0,(EC39*EC28*EC31)+IF(EC29=1,IF(EC29*EC38*EC31>EC27,(EC29*EC38*EC31)-EC35,0),0))","v":0},{"$f":"IF(SUM($J$46:ED46)=1,0,(ED39*ED28*ED31)+IF(ED29=1,IF(ED29*ED38*ED31>ED27,(ED29*ED38*ED31)-ED35,0),0))","v":0},{"$f":"IF(SUM($J$46:EE46)=1,0,(EE39*EE28*EE31)+IF(EE29=1,IF(EE29*EE38*EE31>EE27,(EE29*EE38*EE31)-EE35,0),0))","v":0},{"$f":"IF(SUM($J$46:EF46)=1,0,(EF39*EF28*EF31)+IF(EF29=1,IF(EF29*EF38*EF31>EF27,(EF29*EF38*EF31)-EF35,0),0))","v":0},{"$f":"IF(SUM($J$46:EG46)=1,0,(EG39*EG28*EG31)+IF(EG29=1,IF(EG29*EG38*EG31>EG27,(EG29*EG38*EG31)-EG35,0),0))","v":0},{"$f":"IF(SUM($J$46:EH46)=1,0,(EH39*EH28*EH31)+IF(EH29=1,IF(EH29*EH38*EH31>EH27,(EH29*EH38*EH31)-EH35,0),0))","v":0},{"$f":"IF(SUM($J$46:EI46)=1,0,(EI39*EI28*EI31)+IF(EI29=1,IF(EI29*EI38*EI31>EI27,(EI29*EI38*EI31)-EI35,0),0))","v":0},{"$f":"IF(SUM($J$46:EJ46)=1,0,(EJ39*EJ28*EJ31)+IF(EJ29=1,IF(EJ29*EJ38*EJ31>EJ27,(EJ29*EJ38*EJ31)-EJ35,0),0))","v":0},{"$f":"IF(SUM($J$46:EK46)=1,0,(EK39*EK28*EK31)+IF(EK29=1,IF(EK29*EK38*EK31>EK27,(EK29*EK38*EK31)-EK35,0),0))","v":0}]
[null,null,"Balance c/f",null,null,null,null,null,null,{"$f":"SUM(J41:J42)","v":0},0,9.0500000000000007,9.0500000000000007,9.0500000000000007,9.0500000000000007,19.005000000000003,19.005000000000003,19.005000000000003,19.005000000000003,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,{"$f":"SUM(AP41:AP42)","v":29.955500000000001},29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,{"$f":"SUM(BV41:BV42)","v":29.955500000000001},29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,{"$f":"SUM(DB41:DB42)","v":29.955500000000001},29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,29.955500000000001,{"$f":"SUM(EH41:EH42)","v":29.955500000000001},{"$f":"SUM(EI41:EI42)","v":29.955500000000001},{"$f":"SUM(EJ41:EJ42)","v":29.955500000000001},{"$f":"SUM(EK41:EK42)","v":29.955500000000001}]
[]
[null,null,null,null,null,"Repayment Date "]
[null,null,"Repayment Tag",null,null,{"$f":"'Inputs - 2'!F257","v":"2023-03-30"},null,null,null,{"$f":"IF(AND(J$4<=$F$46,J$5>=$F$46),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP$4<=$F$46,AP$5>=$F$46),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BV$4<=$F$46,BV$5>=$F$46),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DB$4<=$F$46,DB$5>=$F$46),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Due ",null,null,null,null,null,null,{"$f":"IF(J46=1,SUM(J31:J32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120.4555,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP46=1,SUM(AP31:AP32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV46=1,SUM(BV31:BV32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DB46=1,SUM(DB31:DB32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH46=1,SUM(EH31:EH32),0)","v":0},0,0,0]
[]
[null,null,"Summary "]
[]
[null,null,"Cash Interest Expenses ","USD M ",null,null,null,null,null,{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,10.840994999999999,0,0,0,10.840994999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rapayment Expenses ","USD M ",null,null,null,null,null,{"$f":"-J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120.4555,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Forex","AUD/USD ",null,null,null,null,null,{"$f":"Ops!J184","v":0.75},{"$f":"Ops!K184","v":0.75},{"$f":"Ops!L184","v":0.75},{"$f":"Ops!M184","v":0.75},{"$f":"Ops!N184","v":0.75},{"$f":"Ops!O184","v":0.75},{"$f":"Ops!P184","v":0.75},{"$f":"Ops!Q184","v":0.75},{"$f":"Ops!R184","v":0.75},{"$f":"Ops!S184","v":0.75},{"$f":"Ops!T184","v":0.75},{"$f":"Ops!U184","v":0.75},{"$f":"Ops!V184","v":0.75},{"$f":"Ops!W184","v":0.75},{"$f":"Ops!X184","v":0.75},{"$f":"Ops!Y184","v":0.75},{"$f":"Ops!Z184","v":0.75},{"$f":"Ops!AA184","v":0.75},{"$f":"Ops!AB184","v":0.75},{"$f":"Ops!AC184","v":0.75},{"$f":"Ops!AD184","v":0.75},{"$f":"Ops!AE184","v":0.75},{"$f":"Ops!AF184","v":0.75},{"$f":"Ops!AG184","v":0.75},{"$f":"Ops!AH184","v":0.75},{"$f":"Ops!AI184","v":0.75},{"$f":"Ops!AJ184","v":0.75},{"$f":"Ops!AK184","v":0.75},{"$f":"Ops!AL184","v":0.75},{"$f":"Ops!AM184","v":0.75},{"$f":"Ops!AN184","v":0.75},{"$f":"Ops!AO184","v":0.75},{"$f":"Ops!AP184","v":0.75},{"$f":"Ops!AQ184","v":0.75},{"$f":"Ops!AR184","v":0.75},{"$f":"Ops!AS184","v":0.75},{"$f":"Ops!AT184","v":0.75},{"$f":"Ops!AU184","v":0.75},{"$f":"Ops!AV184","v":0.75},{"$f":"Ops!AW184","v":0.75},{"$f":"Ops!AX184","v":0.75},{"$f":"Ops!AY184","v":0.75},{"$f":"Ops!AZ184","v":0.75},{"$f":"Ops!BA184","v":0.75},{"$f":"Ops!BB184","v":0.75},{"$f":"Ops!BC184","v":0.75},{"$f":"Ops!BD184","v":0.75},{"$f":"Ops!BE184","v":0.75},{"$f":"Ops!BF184","v":0.75},{"$f":"Ops!BG184","v":0.75},{"$f":"Ops!BH184","v":0.75},{"$f":"Ops!BI184","v":0.75},{"$f":"Ops!BJ184","v":0.75},{"$f":"Ops!BK184","v":0.75},{"$f":"Ops!BL184","v":0.75},{"$f":"Ops!BM184","v":0.75},{"$f":"Ops!BN184","v":0.75},{"$f":"Ops!BO184","v":0.75},{"$f":"Ops!BP184","v":0.75},{"$f":"Ops!BQ184","v":0.75},{"$f":"Ops!BR184","v":0.75},{"$f":"Ops!BS184","v":0.75},{"$f":"Ops!BT184","v":0.75},{"$f":"Ops!BU184","v":0.75},{"$f":"Ops!BV184","v":0.75},{"$f":"Ops!BW184","v":0.75},{"$f":"Ops!BX184","v":0.75},{"$f":"Ops!BY184","v":0.75},{"$f":"Ops!BZ184","v":0.75},{"$f":"Ops!CA184","v":0.75},{"$f":"Ops!CB184","v":0.75},{"$f":"Ops!CC184","v":0.75},{"$f":"Ops!CD184","v":0.75},{"$f":"Ops!CE184","v":0.75},{"$f":"Ops!CF184","v":0.75},{"$f":"Ops!CG184","v":0.75},{"$f":"Ops!CH184","v":0.75},{"$f":"Ops!CI184","v":0.75},{"$f":"Ops!CJ184","v":0.75},{"$f":"Ops!CK184","v":0.75},{"$f":"Ops!CL184","v":0.75},{"$f":"Ops!CM184","v":0.75},{"$f":"Ops!CN184","v":0.75},{"$f":"Ops!CO184","v":0.75},{"$f":"Ops!CP184","v":0.75},{"$f":"Ops!CQ184","v":0.75},{"$f":"Ops!CR184","v":0.75},{"$f":"Ops!CS184","v":0.75},{"$f":"Ops!CT184","v":0.75},{"$f":"Ops!CU184","v":0.75},{"$f":"Ops!CV184","v":0.75},{"$f":"Ops!CW184","v":0.75},{"$f":"Ops!CX184","v":0.75},{"$f":"Ops!CY184","v":0.75},{"$f":"Ops!CZ184","v":0.75},{"$f":"Ops!DA184","v":0.75},{"$f":"Ops!DB184","v":0.75},{"$f":"Ops!DC184","v":0.75},{"$f":"Ops!DD184","v":0.75},{"$f":"Ops!DE184","v":0.75},{"$f":"Ops!DF184","v":0.75},{"$f":"Ops!DG184","v":0.75},{"$f":"Ops!DH184","v":0.75},{"$f":"Ops!DI184","v":0.75},{"$f":"Ops!DJ184","v":0.75},{"$f":"Ops!DK184","v":0.75},{"$f":"Ops!DL184","v":0.75},{"$f":"Ops!DM184","v":0.75},{"$f":"Ops!DN184","v":0.75},{"$f":"Ops!DO184","v":0.75},{"$f":"Ops!DP184","v":0.75},{"$f":"Ops!DQ184","v":0.75},{"$f":"Ops!DR184","v":0.75},{"$f":"Ops!DS184","v":0.75},{"$f":"Ops!DT184","v":0.75},{"$f":"Ops!DU184","v":0.75},{"$f":"Ops!DV184","v":0.75},{"$f":"Ops!DW184","v":0.75},{"$f":"Ops!DX184","v":0.75},{"$f":"Ops!DY184","v":0.75},{"$f":"Ops!DZ184","v":0.75},{"$f":"Ops!EA184","v":0.75},{"$f":"Ops!EB184","v":0.75},{"$f":"Ops!EC184","v":0.75},{"$f":"Ops!ED184","v":0.75},{"$f":"Ops!EE184","v":0.75},{"$f":"Ops!EF184","v":0.75},{"$f":"Ops!EG184","v":0.75},{"$f":"Ops!EH184","v":0.75},{"$f":"Ops!EI184","v":0.75},{"$f":"Ops!EJ184","v":0.75},{"$f":"Ops!EK184","v":0.75}]
[null,null,"Cash Interest Expenses ","AUD M ",null,null,null,null,null,{"$f":"J51/J$53","v":0},{"$f":"K51/K$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.454659999999999,0,0,0,14.454659999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW51/BW$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI51/EI$53","v":0},0,0]
[null,null,"Rapayment Expenses ","AUD M ",null,null,null,null,null,{"$f":"J52/J$53","v":0},{"$f":"K52/K$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160.60733333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW52/BW$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI52/EI$53","v":0},0,0]
[null,null,"Total ","AUD M ",null,null,null,null,null,{"$f":"SUM(J54:J55)","v":0},{"$f":"SUM(K54:K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.454659999999999,0,0,0,175.06199333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW54:BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI54:EI55)","v":0},0,0]
[]
[null,null,"CNNC Loans "]
[]
[]
[null,null,"Net Cash flows ",null,null,"Yearly ",null,null,null,{"$f":"IFS!J55","v":-5.1919997573090351},{"$f":"IFS!K55","v":-21.662453188951922},{"$f":"IFS!L55","v":-25.800598136179577},{"$f":"IFS!M55","v":1.8480788822862102},{"$f":"IFS!N55","v":-6.0007873256167494},{"$f":"IFS!O55","v":-5.4874114138765666},{"$f":"IFS!P55","v":-5.5136505091343517},{"$f":"IFS!Q55","v":-5.5400520833333351},{"$f":"IFS!R55","v":-5.5666171425831443},{"$f":"IFS!S55","v":-27.676680032556813},{"$f":"IFS!T55","v":-12.211404397940768},{"$f":"IFS!U55","v":28.239670873933306},{"$f":"IFS!V55","v":-8.5740633612616719},{"$f":"IFS!W55","v":-0.76701167684310079},{"$f":"IFS!X55","v":15.53924739490953},{"$f":"IFS!Y55","v":21.173146137302531},{"$f":"IFS!Z55","v":20.865355645794555},{"$f":"IFS!AA55","v":15.101947490485486},{"$f":"IFS!AB55","v":-150.13326524936838},{"$f":"IFS!AC55","v":98.50243918030985},{"$f":"IFS!AD55","v":12.342753344499609},{"$f":"IFS!AE55","v":12.374262968530415},{"$f":"IFS!AF55","v":15.621065191652098},{"$f":"IFS!AG55","v":22.710317576618248},{"$f":"IFS!AH55","v":22.568045859529562},{"$f":"IFS!AI55","v":15.787145725552527},{"$f":"IFS!AJ55","v":22.232612398903143},{"$f":"IFS!AK55","v":22.372144303212124},{"$f":"IFS!AL55","v":22.145218077231824},{"$f":"IFS!AM55","v":15.285931549220239},{"$f":"IFS!AN55","v":21.651020462196986},{"$f":"IFS!AO55","v":14.281869827893601},{"$f":"IFS!AP55","v":14.014038604887714},{"$f":"IFS!AQ55","v":7.1071162863543069},{"$f":"IFS!AR55","v":5.8014743093623355},{"$f":"IFS!AS55","v":12.462048077871042},{"$f":"IFS!AT55","v":13.59366883857194},{"$f":"IFS!AU55","v":6.8520453377599759},{"$f":"IFS!AV55","v":13.340189638522896},{"$f":"IFS!AW55","v":29.880203091367328},{"$f":"IFS!AX55","v":29.755798266750077},{"$f":"IFS!AY55","v":23.011644940021974},{"$f":"IFS!AZ55","v":29.50412274503423},{"$f":"IFS!BA55","v":25.381341696690725},{"$f":"IFS!BB55","v":25.707632903210261},{"$f":"IFS!BC55","v":16.415126893482878},{"$f":"IFS!BD55","v":25.320035941466013},{"$f":"IFS!BE55","v":26.054643431078727},{"$f":"IFS!BF55","v":25.851972316309485},{"$f":"IFS!BG55","v":16.544581714796632},{"$f":"IFS!BH55","v":26.739489937104896},{"$f":"IFS!BI55","v":40.55357968721917},{"$f":"IFS!BJ55","v":40.367188805470562},{"$f":"IFS!BK55","v":31.078416843193466},{"$f":"IFS!BL55","v":39.98977237063238},{"$f":"IFS!BM55","v":39.798672735239663},{"$f":"IFS!BN55","v":41.546868622471507},{"$f":"IFS!BO55","v":32.251583572427855},{"$f":"IFS!BP55","v":41.156259740264971},{"$f":"IFS!BQ55","v":40.958304627955613},{"$f":"IFS!BR55","v":40.75851560078879},{"$f":"IFS!BS55","v":31.455990543053581},{"$f":"IFS!BT55","v":40.353216788076836},{"$f":"IFS!BU55","v":40.147588982160407},{"$f":"IFS!BV55","v":39.939890746409098},{"$f":"IFS!BW55","v":30.629205270289219},{"$f":"IFS!BX55","v":39.518004175192388},{"$f":"IFS!BY55","v":39.303665307246249},{"$f":"IFS!BZ55","v":39.086954323037645},{"$f":"IFS!CA55","v":29.76693520173923},{"$f":"IFS!CB55","v":38.646059021541632},{"$f":"IFS!CC55","v":38.421681659233982},{"$f":"IFS!CD55","v":38.194545276170913},{"$f":"IFS!CE55","v":28.863688723660715},{"$f":"IFS!CF55","v":37.731536205187815},{"$f":"IFS!CG55","v":37.495414853789292},{"$f":"IFS!CH55","v":37.256036087264143},{"$f":"IFS!CI55","v":27.912405873651064},{"$f":"IFS!CJ55","v":36.766913243747439},{"$f":"IFS!CK55","v":36.51684770830331},{"$f":"IFS!CL55","v":36.262880441836145},{"$f":"IFS!CM55","v":26.903974364716731},{"$f":"IFS!CN55","v":35.742472459459385},{"$f":"IFS!CO55","v":35.475614977951722},{"$f":"IFS!CP55","v":35.204020400608037},{"$f":"IFS!CQ55","v":25.82659527806813},{"$f":"IFS!CR55","v":34.645622290273856},{"$f":"IFS!CS55","v":34.358277178480726},{"$f":"IFS!CT55","v":34.065109409928347},{"$f":"IFS!CU55","v":24.664951704442956},{"$f":"IFS!CV55","v":33.460007756361648},{"$f":"IFS!CW55","v":33.147368805791125},{"$f":"IFS!CX55","v":32.827493917273593},{"$f":"IFS!CY55","v":23.399119093364536},{"$f":"IFS!CZ55","v":32.164344554621088},{"$f":"IFS!DA55","v":31.820150837990109},{"$f":"IFS!DB55","v":31.466878569502704},{"$f":"IFS!DC55","v":22.003137036463404},{"$f":"IFS!DD55","v":30.730890888153063},{"$f":"IFS!DE55","v":30.346975614382242},{"$f":"IFS!DF55","v":29.951576654962881},{"$f":"IFS!DG55","v":20.443137262249842},{"$f":"IFS!DH55","v":29.123444442521141},{"$f":"IFS!DI55","v":-12.845347211884876},{"$f":"IFS!DJ55","v":-8.622095163795505},{"$f":"IFS!DK55","v":-3.2738673935249096},{"$f":"IFS!DL55","v":-5.1621679665096876},{"$f":"IFS!DM55","v":-8.2923841609792923},{"$f":"IFS!DN55","v":-7.8914250688489345},{"$f":"IFS!DO55","v":-7.460346568941528},{"$f":"IFS!DP55","v":-6.9970275945430913},{"$f":"IFS!DQ55","v":-6.4991985255775475},{"$f":"IFS!DR55","v":-5.9644307893840942},{"$f":"IFS!DS55","v":0},{"$f":"IFS!DT55","v":0},{"$f":"IFS!DU55","v":0},{"$f":"IFS!DV55","v":0},{"$f":"IFS!DW55","v":0},{"$f":"IFS!DX55","v":0},{"$f":"IFS!DY55","v":0},{"$f":"IFS!DZ55","v":0},{"$f":"IFS!EA55","v":0},{"$f":"IFS!EB55","v":0},{"$f":"IFS!EC55","v":0},{"$f":"IFS!ED55","v":0},{"$f":"IFS!EE55","v":0},{"$f":"IFS!EF55","v":0},{"$f":"IFS!EG55","v":0},{"$f":"IFS!EH55","v":0},{"$f":"IFS!EI55","v":0},{"$f":"IFS!EJ55","v":0},{"$f":"IFS!EK55","v":0}]
[null,null,"Cash Interest Flag ","[1,0]",null,{"$f":"'Inputs - 2'!F269","v":10},null,null,null,{"$f":"IF(J65=1,IF(SUM(J61:J61)>$F$62,1,0),0)","v":0},{"$f":"IF(K65=1,IF(SUM(J61:K61)>$F$62,1,0),0)","v":0},{"$f":"IF(L65=1,IF(SUM(J61:L61)>$F$62,1,0),0)","v":0},{"$f":"IF(M65=1,IF(SUM(J61:M61)>$F$62,1,0),0)","v":0},{"$f":"IF(N65=1,IF(SUM(K61:N61)>$F$62,1,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,{"$f":"IF(BZ65=1,IF(SUM(BW61:BZ61)>$F$62,1,0),0)","v":0},1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Repayment Date "]
[null,null,"Payment Month ","[1,0]",null,{"$f":"MONTH('Inputs - 2'!F266)","v":12},null,null,null,{"$f":"IF(MONTH(J5)=$F$65,1,0)","v":0},{"$f":"IF(MONTH(K5)=$F$65,1,0)","v":1},0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,{"$f":"IF(MONTH(BW5)=$F$65,1,0)","v":1},0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,1,0,0,0,{"$f":"IF(MONTH(EI5)=$F$65,1,0)","v":1},0,0]
[]
[null,null,"Balance b/f",null,null,null,null,null,null,{"$f":"I71","v":89.5},{"$f":"J71","v":89.5},94.534374999999997,94.534374999999997,94.534374999999997,94.534374999999997,99.851933593750005,99.851933593750005,99.851933593750005,99.851933593750005,105.46860485839844,105.46860485839844,105.46860485839844,105.46860485839844,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,{"$f":"BV71","v":117.66753216252803},117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,124.28633084667024,124.28633084667024,124.28633084667024,124.28633084667024,131.27743695679544,131.27743695679544,131.27743695679544,131.27743695679544,138.66179278561518,138.66179278561518,138.66179278561518,138.66179278561518,146.46151862980602,146.46151862980602,146.46151862980602,146.46151862980602,154.6999790527326,154.6999790527326,154.6999790527326,154.6999790527326,163.40185287444882,163.40185287444882,163.40185287444882,{"$f":"EH71","v":163.40185287444882},{"$f":"EI71","v":172.59320709863655},{"$f":"EJ71","v":172.59320709804197}]
[null,null,"Add: drawing",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Effective PIK",null,null,null,null,null,null,{"$f":"J79","v":0},{"$f":"K79","v":5.0343749999999998},0,0,0,5.3175585937500003,0,0,0,5.6166712646484376,0,0,0,5.932609023284912,0,0,0,0,0,0,0,6.266318280844688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6187986841422024,0,0,0,6.9911061101252008,0,0,0,7.3843558288197437,0,0,0,7.7997258441908537,0,0,0,8.2384604229265896,0,0,0,8.7018738217162088,0,0,0,{"$f":"EI79","v":9.1913542241877462},0,0]
[null,null,"Less: Repayments",null,null,null,null,null,null,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI82","v":0},0,0]
[null,null,"Balance c/f",null,null,null,null,null,{"$f":"'Inputs - 2'!F262","v":89.5},{"$f":"IF($G$7=1,0,SUM(J67:J70))","v":89.5},{"$f":"IF($G$7=1,0,SUM(K67:K70))","v":94.534374999999997},94.534374999999997,94.534374999999997,94.534374999999997,99.851933593750005,99.851933593750005,99.851933593750005,99.851933593750005,105.46860485839844,105.46860485839844,105.46860485839844,105.46860485839844,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,111.40121388168335,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,{"$f":"IF($G$7=1,0,SUM(BW67:BW70))","v":117.66753216252803},117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,117.66753216252803,124.28633084667024,124.28633084667024,124.28633084667024,124.28633084667024,131.27743695679544,131.27743695679544,131.27743695679544,131.27743695679544,138.66179278561518,138.66179278561518,138.66179278561518,138.66179278561518,146.46151862980602,146.46151862980602,146.46151862980602,146.46151862980602,154.6999790527326,154.6999790527326,154.6999790527326,154.6999790527326,163.40185287444882,163.40185287444882,163.40185287444882,163.40185287444882,{"$f":"IF($G$7=1,0,SUM(EI67:EI70))","v":172.59320709863655},172.59320709863655,172.59320709804197]
[null,null,"Interest Expense ",null,null,null,null,null,null,{"$f":"IF($G$7=1,0,J78)","v":0},{"$f":"IF($G$7=1,0,K78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.266318280844688,0,0,0,0,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,{"$f":"IF($G$7=1,0,BW78)","v":6.6187986841422024},0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$7=1,0,EI78)","v":0},0,0]
[]
[]
[null,null,"LIBOR ",null,null,null,null,null,null,{"$f":"LOOKUP(J18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(K18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(L18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(M18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(N18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(O18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(P18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(R18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(S18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(T18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(U18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(V18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(W18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Y18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Z18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AA18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AB18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AC18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AD18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AE18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AF18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AG18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AH18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AI18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AV18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AW18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AX18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AY18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AZ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BA18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BB18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BC18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BD18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BE18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BF18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BG18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BH18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BI18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BJ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BK18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BL18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BM18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BN18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BO18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BP18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BQ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BR18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BS18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BT18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BU18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BV18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BW18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BX18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BY18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BZ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CA18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CB18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CC18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CD18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CE18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CF18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CG18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CH18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CI18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CJ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CK18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CL18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CM18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CN18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CO18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CP18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CQ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CR18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CS18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CT18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CU18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CV18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CW18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CX18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CY18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CZ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DA18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DB18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DC18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DD18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DE18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DF18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DG18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DH18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DI18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DJ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DK18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DL18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DM18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DN18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DO18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DP18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DQ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DR18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DS18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DT18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DU18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DV18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DW18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DX18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DY18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DZ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EA18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EB18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EC18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(ED18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EE18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EF18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EG18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EH18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EI18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EJ18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2},{"$f":"LOOKUP(EK18,'Inputs - 2'!$E$391:$J$391,'Inputs - 2'!$E$392:$J$392)","v":2.5000000000000001E-2}]
[null,null,"Margin ",{"$f":"'Inputs - 2'!F265","v":3.125E-2},null,null,null,null,null,{"$f":"$D$76","v":3.125E-2},{"$f":"$D$76","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,{"$f":"$D$76","v":3.125E-2},3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,3.125E-2,{"$f":"$D$76","v":3.125E-2},3.125E-2,3.125E-2]
[null,null,"Interest Rate ",null,null,null,null,null,null,{"$f":"SUM(J75:J76)","v":5.6250000000000001E-2},{"$f":"SUM(K75:K76)","v":5.6250000000000001E-2},5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,{"$f":"SUM(BW75:BW76)","v":5.6250000000000001E-2},5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,5.6250000000000001E-2,{"$f":"SUM(EI75:EI76)","v":5.6250000000000001E-2},{"$f":"SUM(EJ75:EJ76)","v":5.6250000000000001E-2},{"$f":"SUM(EK75:EK76)","v":5.6250000000000001E-2}]
[null,null,"Cash Interest Expense ",null,null,null,null,null,{"$f":"SUM(J78:XFD78)","v":138.64229196368879},{"$f":"J77*AVERAGE(J67)*J62","v":0},{"$f":"K77*AVERAGE(K67)*K62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.266318280844688,0,0,0,0,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,{"$f":"BW77*AVERAGE(BW67)*BW62","v":6.6187986841422024},0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI77*AVERAGE(EI67)*EI62","v":0},0,0]
[null,null,"Effective PIK Interest ",null,null,null,null,null,null,{"$f":"IF(J65=0,0,IF(J62=1,0,J67*J77))","v":0},{"$f":"IF(K65=0,0,IF(K62=1,0,K67*K77))","v":5.0343749999999998},0,0,0,5.3175585937500003,0,0,0,5.6166712646484376,0,0,0,5.932609023284912,0,0,0,0,0,0,0,6.266318280844688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW65=0,0,IF(BW62=1,0,BW67*BW77))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6187986841422024,0,0,0,6.9911061101252008,0,0,0,7.3843558288197437,0,0,0,7.7997258441908537,0,0,0,8.2384604229265896,0,0,0,8.7018738217162088,0,0,0,{"$f":"IF(EI65=0,0,IF(EI62=1,0,EI67*EI77))","v":9.1913542241877462},0,0]
[]
[null,null,"Amortization Rate ",null,null,null,null,null,null,{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0},{"$f":"'Inputs - 2'!$F$272","v":0}]
[null,null,"Amortization ",null,null,null,null,null,{"$f":"I71","v":89.5},{"$f":"-J81*J67","v":0},{"$f":"-K81*K67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW81*BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI81*EI67","v":0},0,0]
[]
[null,null,"Additional Capital Raising "]
[]
[null,null,"Net Cash Balance ",null,null,null,null,null,null,{"$f":"IF($G$7=1,0,IFS!J58)","v":86.90800024269096},{"$f":"IF($G$7=1,0,IFS!K58)","v":65.245547053739045},{"$f":"IF($G$7=1,0,IFS!L58)","v":39.444948917559472},{"$f":"IF($G$7=1,0,IFS!M58)","v":41.293027799845682},{"$f":"IF($G$7=1,0,IFS!N58)","v":35.292240474228933},{"$f":"IF($G$7=1,0,IFS!O58)","v":29.804829060352368},{"$f":"IF($G$7=1,0,IFS!P58)","v":24.291178551218017},{"$f":"IF($G$7=1,0,IFS!Q58)","v":18.751126467884681},{"$f":"IF($G$7=1,0,IFS!R58)","v":13.184509325301537},{"$f":"IF($G$7=1,0,IFS!S58)","v":-14.492170707255276},{"$f":"IF($G$7=1,0,IFS!T58)","v":-26.703575105196045},{"$f":"IF($G$7=1,0,IFS!U58)","v":1.5360957687372618},{"$f":"IF($G$7=1,0,IFS!V58)","v":-7.0379675925244101},{"$f":"IF($G$7=1,0,IFS!W58)","v":-7.8049792693675109},{"$f":"IF($G$7=1,0,IFS!X58)","v":7.7342681255420196},{"$f":"IF($G$7=1,0,IFS!Y58)","v":28.907414262844551},{"$f":"IF($G$7=1,0,IFS!Z58)","v":49.772769908639106},{"$f":"IF($G$7=1,0,IFS!AA58)","v":64.874717399124592},{"$f":"IF($G$7=1,0,IFS!AB58)","v":-85.258547850243787},{"$f":"IF($G$7=1,0,IFS!AC58)","v":13.243891330066063},{"$f":"IF($G$7=1,0,IFS!AD58)","v":25.586644674565672},{"$f":"IF($G$7=1,0,IFS!AE58)","v":37.960907643096085},{"$f":"IF($G$7=1,0,IFS!AF58)","v":53.581972834748186},{"$f":"IF($G$7=1,0,IFS!AG58)","v":76.292290411366437},{"$f":"IF($G$7=1,0,IFS!AH58)","v":98.860336270895999},{"$f":"IF($G$7=1,0,IFS!AI58)","v":114.64748199644853},{"$f":"IF($G$7=1,0,IFS!AJ58)","v":136.88009439535168},{"$f":"IF($G$7=1,0,IFS!AK58)","v":159.25223869856381},{"$f":"IF($G$7=1,0,IFS!AL58)","v":181.39745677579563},{"$f":"IF($G$7=1,0,IFS!AM58)","v":196.68338832501587},{"$f":"IF($G$7=1,0,IFS!AN58)","v":218.33440878721285},{"$f":"IF($G$7=1,0,IFS!AO58)","v":232.61627861510647},{"$f":"IF($G$7=1,0,IFS!AP58)","v":246.63031721999417},{"$f":"IF($G$7=1,0,IFS!AQ58)","v":253.73743350634848},{"$f":"IF($G$7=1,0,IFS!AR58)","v":259.53890781571084},{"$f":"IF($G$7=1,0,IFS!AS58)","v":272.00095589358187},{"$f":"IF($G$7=1,0,IFS!AT58)","v":285.59462473215382},{"$f":"IF($G$7=1,0,IFS!AU58)","v":292.44667006991381},{"$f":"IF($G$7=1,0,IFS!AV58)","v":305.78685970843668},{"$f":"IF($G$7=1,0,IFS!AW58)","v":335.667062799804},{"$f":"IF($G$7=1,0,IFS!AX58)","v":365.42286106655411},{"$f":"IF($G$7=1,0,IFS!AY58)","v":388.4345060065761},{"$f":"IF($G$7=1,0,IFS!AZ58)","v":417.93862875161034},{"$f":"IF($G$7=1,0,IFS!BA58)","v":443.31997044830109},{"$f":"IF($G$7=1,0,IFS!BB58)","v":469.02760335151135},{"$f":"IF($G$7=1,0,IFS!BC58)","v":485.44273024499421},{"$f":"IF($G$7=1,0,IFS!BD58)","v":510.76276618646023},{"$f":"IF($G$7=1,0,IFS!BE58)","v":536.81740961753894},{"$f":"IF($G$7=1,0,IFS!BF58)","v":562.6693819338484},{"$f":"IF($G$7=1,0,IFS!BG58)","v":579.21396364864506},{"$f":"IF($G$7=1,0,IFS!BH58)","v":605.95345358574991},{"$f":"IF($G$7=1,0,IFS!BI58)","v":646.50703327296912},{"$f":"IF($G$7=1,0,IFS!BJ58)","v":686.87422207843974},{"$f":"IF($G$7=1,0,IFS!BK58)","v":717.95263892163325},{"$f":"IF($G$7=1,0,IFS!BL58)","v":757.94241129226566},{"$f":"IF($G$7=1,0,IFS!BM58)","v":797.74108402750528},{"$f":"IF($G$7=1,0,IFS!BN58)","v":839.28795264997677},{"$f":"IF($G$7=1,0,IFS!BO58)","v":871.53953622240465},{"$f":"IF($G$7=1,0,IFS!BP58)","v":912.69579596266965},{"$f":"IF($G$7=1,0,IFS!BQ58)","v":953.65410059062526},{"$f":"IF($G$7=1,0,IFS!BR58)","v":994.41261619141403},{"$f":"IF($G$7=1,0,IFS!BS58)","v":1025.8686067344677},{"$f":"IF($G$7=1,0,IFS!BT58)","v":1066.2218235225446},{"$f":"IF($G$7=1,0,IFS!BU58)","v":1106.369412504705},{"$f":"IF($G$7=1,0,IFS!BV58)","v":1146.309303251114},{"$f":"IF($G$7=1,0,IFS!BW58)","v":1176.9385085214033},{"$f":"IF($G$7=1,0,IFS!BX58)","v":1216.4565126965956},{"$f":"IF($G$7=1,0,IFS!BY58)","v":1255.7601780038419},{"$f":"IF($G$7=1,0,IFS!BZ58)","v":1294.8471323268795},{"$f":"IF($G$7=1,0,IFS!CA58)","v":1324.6140675286188},{"$f":"IF($G$7=1,0,IFS!CB58)","v":1363.2601265501603},{"$f":"IF($G$7=1,0,IFS!CC58)","v":1401.6818082093944},{"$f":"IF($G$7=1,0,IFS!CD58)","v":1439.8763534855652},{"$f":"IF($G$7=1,0,IFS!CE58)","v":1468.740042209226},{"$f":"IF($G$7=1,0,IFS!CF58)","v":1506.4715784144139},{"$f":"IF($G$7=1,0,IFS!CG58)","v":1543.9669932682032},{"$f":"IF($G$7=1,0,IFS!CH58)","v":1581.2230293554674},{"$f":"IF($G$7=1,0,IFS!CI58)","v":1609.1354352291185},{"$f":"IF($G$7=1,0,IFS!CJ58)","v":1645.9023484728659},{"$f":"IF($G$7=1,0,IFS!CK58)","v":1682.4191961811691},{"$f":"IF($G$7=1,0,IFS!CL58)","v":1718.6820766230053},{"$f":"IF($G$7=1,0,IFS!CM58)","v":1745.586050987722},{"$f":"IF($G$7=1,0,IFS!CN58)","v":1781.3285234471814},{"$f":"IF($G$7=1,0,IFS!CO58)","v":1816.804138425133},{"$f":"IF($G$7=1,0,IFS!CP58)","v":1852.008158825741},{"$f":"IF($G$7=1,0,IFS!CQ58)","v":1877.8347541038092},{"$f":"IF($G$7=1,0,IFS!CR58)","v":1912.4803763940831},{"$f":"IF($G$7=1,0,IFS!CS58)","v":1946.8386535725638},{"$f":"IF($G$7=1,0,IFS!CT58)","v":1980.903762982492},{"$f":"IF($G$7=1,0,IFS!CU58)","v":2005.568714686935},{"$f":"IF($G$7=1,0,IFS!CV58)","v":2039.0287224432966},{"$f":"IF($G$7=1,0,IFS!CW58)","v":2072.1760912490877},{"$f":"IF($G$7=1,0,IFS!CX58)","v":2105.0035851663611},{"$f":"IF($G$7=1,0,IFS!CY58)","v":2128.4027042597254},{"$f":"IF($G$7=1,0,IFS!CZ58)","v":2160.5670488143464},{"$f":"IF($G$7=1,0,IFS!DA58)","v":2192.3871996523367},{"$f":"IF($G$7=1,0,IFS!DB58)","v":2223.8540782218392},{"$f":"IF($G$7=1,0,IFS!DC58)","v":2245.8572152583029},{"$f":"IF($G$7=1,0,IFS!DD58)","v":2276.5881061464561},{"$f":"IF($G$7=1,0,IFS!DE58)","v":2306.9350817608383},{"$f":"IF($G$7=1,0,IFS!DF58)","v":2336.8866584158013},{"$f":"IF($G$7=1,0,IFS!DG58)","v":2357.3297956780511},{"$f":"IF($G$7=1,0,IFS!DH58)","v":2386.4532401205724},{"$f":"IF($G$7=1,0,IFS!DI58)","v":2373.6078929086875},{"$f":"IF($G$7=1,0,IFS!DJ58)","v":2364.9857977448919},{"$f":"IF($G$7=1,0,IFS!DK58)","v":2361.7119303513668},{"$f":"IF($G$7=1,0,IFS!DL58)","v":2356.5497623848573},{"$f":"IF($G$7=1,0,IFS!DM58)","v":2348.2573782238778},{"$f":"IF($G$7=1,0,IFS!DN58)","v":2340.3659531550288},{"$f":"IF($G$7=1,0,IFS!DO58)","v":2332.9056065860873},{"$f":"IF($G$7=1,0,IFS!DP58)","v":2325.9085789915443},{"$f":"IF($G$7=1,0,IFS!DQ58)","v":2319.4093804659669},{"$f":"IF($G$7=1,0,IFS!DR58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DS58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DT58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DU58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DV58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DW58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DX58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DY58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!DZ58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EA58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EB58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EC58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!ED58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EE58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EF58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EG58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EH58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EI58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EJ58)","v":2313.4449496765828},{"$f":"IF($G$7=1,0,IFS!EK58)","v":2313.4449496765828}]
[null,null,"Add: Required Borrowing ",null,null,null,null,null,null,null,{"$f":"-J93","v":0},{"$f":"-K93","v":0},0,0,0,0,0,0,0,15.492170707255276,12.211404397940768,0,8.0379675925244101,0.76701167684310079,0,0,0,0,86.258547850243787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI93","v":0},0]
[null,null,"Less: Min Cash balance ",{"$f":"'Inputs - 2'!E291","v":1},null,null,null,null,null,{"$f":"-$D$88","v":-1},{"$f":"-$D$88","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"-$D$88","v":-1},-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,{"$f":"-$D$88","v":-1},-1,-1]
[null,null,"Adjusted Cash Balance ",null,null,null,null,null,null,{"$f":"SUM(J86:J88)","v":85.90800024269096},{"$f":"SUM(K86:K88)","v":64.245547053739045},38.444948917559472,40.293027799845682,34.292240474228933,28.804829060352368,23.291178551218017,17.751126467884681,12.184509325301537,-15.492170707255276,-12.211404397940768,12.74750016667803,-8.0379675925244101,-0.76701167684310079,7.5012798023851204,27.907414262844551,48.772769908639106,63.874717399124592,-86.258547850243787,98.50243918030985,24.586644674565672,36.960907643096085,52.581972834748186,75.292290411366437,97.860336270895999,113.64748199644853,135.88009439535168,158.25223869856381,180.39745677579563,195.68338832501587,217.33440878721285,231.61627861510647,245.63031721999417,252.73743350634848,258.53890781571084,271.00095589358187,284.59462473215382,291.44667006991381,304.78685970843668,334.667062799804,364.42286106655411,387.4345060065761,416.93862875161034,442.31997044830109,468.02760335151135,484.44273024499421,509.76276618646023,535.81740961753894,561.6693819338484,578.21396364864506,604.95345358574991,645.50703327296912,685.87422207843974,716.95263892163325,756.94241129226566,796.74108402750528,838.28795264997677,870.53953622240465,911.69579596266965,952.65410059062526,993.41261619141403,1024.8686067344677,1065.2218235225446,1105.369412504705,1145.309303251114,{"$f":"SUM(BW86:BW88)","v":1175.9385085214033},1215.4565126965956,1254.7601780038419,1293.8471323268795,1323.6140675286188,1362.2601265501603,1400.6818082093944,1438.8763534855652,1467.740042209226,1505.4715784144139,1542.9669932682032,1580.2230293554674,1608.1354352291185,1644.9023484728659,1681.4191961811691,1717.6820766230053,1744.586050987722,1780.3285234471814,1815.804138425133,1851.008158825741,1876.8347541038092,1911.4803763940831,1945.8386535725638,1979.903762982492,2004.568714686935,2038.0287224432966,2071.1760912490877,2104.0035851663611,2127.4027042597254,2159.5670488143464,2191.3871996523367,2222.8540782218392,2244.8572152583029,2275.5881061464561,2305.9350817608383,2335.8866584158013,2356.3297956780511,2385.4532401205724,2372.6078929086875,2363.9857977448919,2360.7119303513668,2355.5497623848573,2347.2573782238778,2339.3659531550288,2331.9056065860873,2324.9085789915443,2318.4093804659669,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,2312.4449496765828,{"$f":"SUM(EI86:EI88)","v":2312.4449496765828},2312.4449496765828,2312.4449496765828]
[]
[null,null,"Cash Balance Flag ","[1,0]",null,null,null,null,null,{"$f":"IF(J89<0,1,0)","v":0},{"$f":"IF(K89<0,1,0)","v":0},0,0,0,0,0,0,0,1,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW89<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI89<0,1,0)","v":0},0,0]
[]
[null,null,"Required Borrowing ",null,null,null,null,null,null,{"$f":"IF(J91=0,0,J89)","v":0},{"$f":"IF(K91=0,0,K89)","v":0},0,0,0,0,0,0,0,-15.492170707255276,-12.211404397940768,0,-8.0379675925244101,-0.76701167684310079,0,0,0,0,-86.258547850243787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW91=0,0,BW89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EI91=0,0,EI89)","v":0},0,0]
[]
[]
[]
[]
[null,null,"Summary"]
[]
[null,null,"Cash Interest on Notes ",null,null,null,null,null,{"$f":"SUM(K100:XFD100)","v":28.909319999999997},{"$f":"J54","v":0},{"$f":"K54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,14.454659999999999,0,0,0,14.454659999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI54","v":0},0,0]
[null,null,"Cash Interest on CNNC Loans ",null,null,null,null,null,{"$f":"SUM(K101:XFD101)","v":138.64229196368879},{"$f":"J72","v":0},{"$f":"K72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.266318280844688,0,0,0,0,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,{"$f":"BW72","v":6.6187986841422024},0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI72","v":0},0,0]
[null,null,"Total Cash Interest Expense ",null,null,null,null,null,{"$f":"SUM(J102:XFD102)","v":167.5516119636888},{"$f":"SUM(J100:J101)","v":0},{"$f":"SUM(K100:K101)","v":0},{"$f":"SUM(L100:L101)","v":0},0,0,0,0,0,0,0,0,0,0,0,14.454659999999999,0,0,6.266318280844688,14.454659999999999,0,0,0,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,{"$f":"SUM(BW100:BW101)","v":6.6187986841422024},0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,6.6187986841422024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI100:EI101)","v":0},0,0]
[]
[null,null,"Amortization ",null,null,null,null,null,{"$f":"SUM(J104:XFD104)","v":0},{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI82","v":0},0,0]
[null,null,"Repayment ",null,null,null,null,null,{"$f":"SUM(J105:XFD105)","v":160.60733333333334},{"$f":"J55","v":0},{"$f":"K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160.60733333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI55","v":0},0,0]
[null,null,"Total Amortization ",null,null,null,null,null,160.60733333333334,{"$f":"SUM(J104:J105)","v":0},{"$f":"SUM(K104:K105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160.60733333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW104:BW105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI104:EI105)","v":0},0,0]

{"sheet":"Valuation - 2","index":13,"n_rows":106,"n_cols":141,"rows_kept":106,"cut":false,"hidden":false,"merged":[[101,12,105,12],[65,12,69,12],[74,12,78,12],[63,14,63,18],[72,14,72,18],[90,14,90,18],[92,12,96,12],[99,14,99,18]]}
["Returns"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"Timing!J4","v":"2018-07-01"},{"$f":"Timing!K4","v":"2018-10-01"},{"$f":"Timing!L4","v":"2019-01-01"},{"$f":"Timing!M4","v":"2019-04-01"},{"$f":"Timing!N4","v":"2019-07-01"},{"$f":"Timing!O4","v":"2019-10-01"},{"$f":"Timing!P4","v":"2020-01-01"},{"$f":"Timing!Q4","v":"2020-04-01"},{"$f":"Timing!R4","v":"2020-07-01"},{"$f":"Timing!S4","v":"2020-10-01"},{"$f":"Timing!T4","v":"2021-01-01"},{"$f":"Timing!U4","v":"2021-04-01"},{"$f":"Timing!V4","v":"2021-07-01"},{"$f":"Timing!W4","v":"2021-10-01"},{"$f":"Timing!X4","v":"2022-01-01"},{"$f":"Timing!Y4","v":"2022-04-01"},{"$f":"Timing!Z4","v":"2022-07-01"},{"$f":"Timing!AA4","v":"2022-10-01"},{"$f":"Timing!AB4","v":"2023-01-01"},{"$f":"Timing!AC4","v":"2023-04-01"},{"$f":"Timing!AD4","v":"2023-07-01"},{"$f":"Timing!AE4","v":"2023-10-01"},{"$f":"Timing!AF4","v":"2024-01-01"},{"$f":"Timing!AG4","v":"2024-04-01"},{"$f":"Timing!AH4","v":"2024-07-01"},{"$f":"Timing!AI4","v":"2024-10-01"},{"$f":"Timing!AJ4","v":"2025-01-01"},{"$f":"Timing!AK4","v":"2025-04-01"},{"$f":"Timing!AL4","v":"2025-07-01"},{"$f":"Timing!AM4","v":"2025-10-01"},{"$f":"Timing!AN4","v":"2026-01-01"},{"$f":"Timing!AO4","v":"2026-04-01"},{"$f":"Timing!AP4","v":"2026-07-01"},{"$f":"Timing!AQ4","v":"2026-10-01"},{"$f":"Timing!AR4","v":"2027-01-01"},{"$f":"Timing!AS4","v":"2027-04-01"},{"$f":"Timing!AT4","v":"2027-07-01"},{"$f":"Timing!AU4","v":"2027-10-01"},{"$f":"Timing!AV4","v":"2028-01-01"},{"$f":"Timing!AW4","v":"2028-04-01"},{"$f":"Timing!AX4","v":"2028-07-01"},{"$f":"Timing!AY4","v":"2028-10-01"},{"$f":"Timing!AZ4","v":"2029-01-01"},{"$f":"Timing!BA4","v":"2029-04-01"},{"$f":"Timing!BB4","v":"2029-07-01"},{"$f":"Timing!BC4","v":"2029-10-01"},{"$f":"Timing!BD4","v":"2030-01-01"},{"$f":"Timing!BE4","v":"2030-04-01"},{"$f":"Timing!BF4","v":"2030-07-01"},{"$f":"Timing!BG4","v":"2030-10-01"},{"$f":"Timing!BH4","v":"2031-01-01"},{"$f":"Timing!BI4","v":"2031-04-01"},{"$f":"Timing!BJ4","v":"2031-07-01"},{"$f":"Timing!BK4","v":"2031-10-01"},{"$f":"Timing!BL4","v":"2032-01-01"},{"$f":"Timing!BM4","v":"2032-04-01"},{"$f":"Timing!BN4","v":"2032-07-01"},{"$f":"Timing!BO4","v":"2032-10-01"},{"$f":"Timing!BP4","v":"2033-01-01"},{"$f":"Timing!BQ4","v":"2033-04-01"},{"$f":"Timing!BR4","v":"2033-07-01"},{"$f":"Timing!BS4","v":"2033-10-01"},{"$f":"Timing!BT4","v":"2034-01-01"},{"$f":"Timing!BU4","v":"2034-04-01"},{"$f":"Timing!BV4","v":"2034-07-01"},{"$f":"Timing!BW4","v":"2034-10-01"},{"$f":"Timing!BX4","v":"2035-01-01"},{"$f":"Timing!BY4","v":"2035-04-01"},{"$f":"Timing!BZ4","v":"2035-07-01"},{"$f":"Timing!CA4","v":"2035-10-01"},{"$f":"Timing!CB4","v":"2036-01-01"},{"$f":"Timing!CC4","v":"2036-04-01"},{"$f":"Timing!CD4","v":"2036-07-01"},{"$f":"Timing!CE4","v":"2036-10-01"},{"$f":"Timing!CF4","v":"2037-01-01"},{"$f":"Timing!CG4","v":"2037-04-01"},{"$f":"Timing!CH4","v":"2037-07-01"},{"$f":"Timing!CI4","v":"2037-10-01"},{"$f":"Timing!CJ4","v":"2038-01-01"},{"$f":"Timing!CK4","v":"2038-04-01"},{"$f":"Timing!CL4","v":"2038-07-01"},{"$f":"Timing!CM4","v":"2038-10-01"},{"$f":"Timing!CN4","v":"2039-01-01"},{"$f":"Timing!CO4","v":"2039-04-01"},{"$f":"Timing!CP4","v":"2039-07-01"},{"$f":"Timing!CQ4","v":"2039-10-01"},{"$f":"Timing!CR4","v":"2040-01-01"},{"$f":"Timing!CS4","v":"2040-04-01"},{"$f":"Timing!CT4","v":"2040-07-01"},{"$f":"Timing!CU4","v":"2040-10-01"},{"$f":"Timing!CV4","v":"2041-01-01"},{"$f":"Timing!CW4","v":"2041-04-01"},{"$f":"Timing!CX4","v":"2041-07-01"},{"$f":"Timing!CY4","v":"2041-10-01"},{"$f":"Timing!CZ4","v":"2042-01-01"},{"$f":"Timing!DA4","v":"2042-04-01"},{"$f":"Timing!DB4","v":"2042-07-01"},{"$f":"Timing!DC4","v":"2042-10-01"},{"$f":"Timing!DD4","v":"2043-01-01"},{"$f":"Timing!DE4","v":"2043-04-01"},{"$f":"Timing!DF4","v":"2043-07-01"},{"$f":"Timing!DG4","v":"2043-10-01"},{"$f":"Timing!DH4","v":"2044-01-01"},{"$f":"Timing!DI4","v":"2044-04-01"},{"$f":"Timing!DJ4","v":"2044-07-01"},{"$f":"Timing!DK4","v":"2044-10-01"},{"$f":"Timing!DL4","v":"2045-01-01"},{"$f":"Timing!DM4","v":"2045-04-01"},{"$f":"Timing!DN4","v":"2045-07-01"},{"$f":"Timing!DO4","v":"2045-10-01"},{"$f":"Timing!DP4","v":"2046-01-01"},{"$f":"Timing!DQ4","v":"2046-04-01"},{"$f":"Timing!DR4","v":"2046-07-01"},{"$f":"Timing!DS4","v":"2046-10-01"},{"$f":"Timing!DT4","v":"2047-01-01"},{"$f":"Timing!DU4","v":"2047-04-01"},{"$f":"Timing!DV4","v":"2047-07-01"},{"$f":"Timing!DW4","v":"2047-10-01"},{"$f":"Timing!DX4","v":"2048-01-01"},{"$f":"Timing!DY4","v":"2048-04-01"},{"$f":"Timing!DZ4","v":"2048-07-01"},{"$f":"Timing!EA4","v":"2048-10-01"},{"$f":"Timing!EB4","v":"2049-01-01"},{"$f":"Timing!EC4","v":"2049-04-01"},{"$f":"Timing!ED4","v":"2049-07-01"},{"$f":"Timing!EE4","v":"2049-10-01"},{"$f":"Timing!EF4","v":"2050-01-01"},{"$f":"Timing!EG4","v":"2050-04-01"},{"$f":"Timing!EH4","v":"2050-07-01"},{"$f":"Timing!EI4","v":"2050-10-01"},{"$f":"Timing!EJ4","v":"2051-01-01"},{"$f":"Timing!EK4","v":"2051-04-01"}]
[null,null,"Period End",null,null,null,null,null,{"$f":"Timing!I5","v":"2018-06-30"},{"$f":"Timing!J5","v":"2018-09-30"},{"$f":"Timing!K5","v":"2018-12-31"},{"$f":"Timing!L5","v":"2019-03-31"},{"$f":"Timing!M5","v":"2019-06-30"},{"$f":"Timing!N5","v":"2019-09-30"},{"$f":"Timing!O5","v":"2019-12-31"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-06-30"},{"$f":"Timing!R5","v":"2020-09-30"},{"$f":"Timing!S5","v":"2020-12-31"},{"$f":"Timing!T5","v":"2021-03-31"},{"$f":"Timing!U5","v":"2021-06-30"},{"$f":"Timing!V5","v":"2021-09-30"},{"$f":"Timing!W5","v":"2021-12-31"},{"$f":"Timing!X5","v":"2022-03-31"},{"$f":"Timing!Y5","v":"2022-06-30"},{"$f":"Timing!Z5","v":"2022-09-30"},{"$f":"Timing!AA5","v":"2022-12-31"},{"$f":"Timing!AB5","v":"2023-03-31"},{"$f":"Timing!AC5","v":"2023-06-30"},{"$f":"Timing!AD5","v":"2023-09-30"},{"$f":"Timing!AE5","v":"2023-12-31"},{"$f":"Timing!AF5","v":"2024-03-31"},{"$f":"Timing!AG5","v":"2024-06-30"},{"$f":"Timing!AH5","v":"2024-09-30"},{"$f":"Timing!AI5","v":"2024-12-31"},{"$f":"Timing!AJ5","v":"2025-03-31"},{"$f":"Timing!AK5","v":"2025-06-30"},{"$f":"Timing!AL5","v":"2025-09-30"},{"$f":"Timing!AM5","v":"2025-12-31"},{"$f":"Timing!AN5","v":"2026-03-31"},{"$f":"Timing!AO5","v":"2026-06-30"},{"$f":"Timing!AP5","v":"2026-09-30"},{"$f":"Timing!AQ5","v":"2026-12-31"},{"$f":"Timing!AR5","v":"2027-03-31"},{"$f":"Timing!AS5","v":"2027-06-30"},{"$f":"Timing!AT5","v":"2027-09-30"},{"$f":"Timing!AU5","v":"2027-12-31"},{"$f":"Timing!AV5","v":"2028-03-31"},{"$f":"Timing!AW5","v":"2028-06-30"},{"$f":"Timing!AX5","v":"2028-09-30"},{"$f":"Timing!AY5","v":"2028-12-31"},{"$f":"Timing!AZ5","v":"2029-03-31"},{"$f":"Timing!BA5","v":"2029-06-30"},{"$f":"Timing!BB5","v":"2029-09-30"},{"$f":"Timing!BC5","v":"2029-12-31"},{"$f":"Timing!BD5","v":"2030-03-31"},{"$f":"Timing!BE5","v":"2030-06-30"},{"$f":"Timing!BF5","v":"2030-09-30"},{"$f":"Timing!BG5","v":"2030-12-31"},{"$f":"Timing!BH5","v":"2031-03-31"},{"$f":"Timing!BI5","v":"2031-06-30"},{"$f":"Timing!BJ5","v":"2031-09-30"},{"$f":"Timing!BK5","v":"2031-12-31"},{"$f":"Timing!BL5","v":"2032-03-31"},{"$f":"Timing!BM5","v":"2032-06-30"},{"$f":"Timing!BN5","v":"2032-09-30"},{"$f":"Timing!BO5","v":"2032-12-31"},{"$f":"Timing!BP5","v":"2033-03-31"},{"$f":"Timing!BQ5","v":"2033-06-30"},{"$f":"Timing!BR5","v":"2033-09-30"},{"$f":"Timing!BS5","v":"2033-12-31"},{"$f":"Timing!BT5","v":"2034-03-31"},{"$f":"Timing!BU5","v":"2034-06-30"},{"$f":"Timing!BV5","v":"2034-09-30"},{"$f":"Timing!BW5","v":"2034-12-31"},{"$f":"Timing!BX5","v":"2035-03-31"},{"$f":"Timing!BY5","v":"2035-06-30"},{"$f":"Timing!BZ5","v":"2035-09-30"},{"$f":"Timing!CA5","v":"2035-12-31"},{"$f":"Timing!CB5","v":"2036-03-31"},{"$f":"Timing!CC5","v":"2036-06-30"},{"$f":"Timing!CD5","v":"2036-09-30"},{"$f":"Timing!CE5","v":"2036-12-31"},{"$f":"Timing!CF5","v":"2037-03-31"},{"$f":"Timing!CG5","v":"2037-06-30"},{"$f":"Timing!CH5","v":"2037-09-30"},{"$f":"Timing!CI5","v":"2037-12-31"},{"$f":"Timing!CJ5","v":"2038-03-31"},{"$f":"Timing!CK5","v":"2038-06-30"},{"$f":"Timing!CL5","v":"2038-09-30"},{"$f":"Timing!CM5","v":"2038-12-31"},{"$f":"Timing!CN5","v":"2039-03-31"},{"$f":"Timing!CO5","v":"2039-06-30"},{"$f":"Timing!CP5","v":"2039-09-30"},{"$f":"Timing!CQ5","v":"2039-12-31"},{"$f":"Timing!CR5","v":"2040-03-31"},{"$f":"Timing!CS5","v":"2040-06-30"},{"$f":"Timing!CT5","v":"2040-09-30"},{"$f":"Timing!CU5","v":"2040-12-31"},{"$f":"Timing!CV5","v":"2041-03-31"},{"$f":"Timing!CW5","v":"2041-06-30"},{"$f":"Timing!CX5","v":"2041-09-30"},{"$f":"Timing!CY5","v":"2041-12-31"},{"$f":"Timing!CZ5","v":"2042-03-31"},{"$f":"Timing!DA5","v":"2042-06-30"},{"$f":"Timing!DB5","v":"2042-09-30"},{"$f":"Timing!DC5","v":"2042-12-31"},{"$f":"Timing!DD5","v":"2043-03-31"},{"$f":"Timing!DE5","v":"2043-06-30"},{"$f":"Timing!DF5","v":"2043-09-30"},{"$f":"Timing!DG5","v":"2043-12-31"},{"$f":"Timing!DH5","v":"2044-03-31"},{"$f":"Timing!DI5","v":"2044-06-30"},{"$f":"Timing!DJ5","v":"2044-09-30"},{"$f":"Timing!DK5","v":"2044-12-31"},{"$f":"Timing!DL5","v":"2045-03-31"},{"$f":"Timing!DM5","v":"2045-06-30"},{"$f":"Timing!DN5","v":"2045-09-30"},{"$f":"Timing!DO5","v":"2045-12-31"},{"$f":"Timing!DP5","v":"2046-03-31"},{"$f":"Timing!DQ5","v":"2046-06-30"},{"$f":"Timing!DR5","v":"2046-09-30"},{"$f":"Timing!DS5","v":"2046-12-31"},{"$f":"Timing!DT5","v":"2047-03-31"},{"$f":"Timing!DU5","v":"2047-06-30"},{"$f":"Timing!DV5","v":"2047-09-30"},{"$f":"Timing!DW5","v":"2047-12-31"},{"$f":"Timing!DX5","v":"2048-03-31"},{"$f":"Timing!DY5","v":"2048-06-30"},{"$f":"Timing!DZ5","v":"2048-09-30"},{"$f":"Timing!EA5","v":"2048-12-31"},{"$f":"Timing!EB5","v":"2049-03-31"},{"$f":"Timing!EC5","v":"2049-06-30"},{"$f":"Timing!ED5","v":"2049-09-30"},{"$f":"Timing!EE5","v":"2049-12-31"},{"$f":"Timing!EF5","v":"2050-03-31"},{"$f":"Timing!EG5","v":"2050-06-30"},{"$f":"Timing!EH5","v":"2050-09-30"},{"$f":"Timing!EI5","v":"2050-12-31"},{"$f":"Timing!EJ5","v":"2051-03-31"},{"$f":"Timing!EK5","v":"2051-06-30"}]
[null,null,"Development",{"$f":"Timing!D9","v":"2018-07-01"},{"$f":"Timing!E9","v":"2019-06-30"},null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":1},{"$f":"Timing!L9","v":1},{"$f":"Timing!M9","v":1},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":0},{"$f":"Timing!Y9","v":0},{"$f":"Timing!Z9","v":0},{"$f":"Timing!AA9","v":0},{"$f":"Timing!AB9","v":0},{"$f":"Timing!AC9","v":0},{"$f":"Timing!AD9","v":0},{"$f":"Timing!AE9","v":0},{"$f":"Timing!AF9","v":0},{"$f":"Timing!AG9","v":0},{"$f":"Timing!AH9","v":0},{"$f":"Timing!AI9","v":0},{"$f":"Timing!AJ9","v":0},{"$f":"Timing!AK9","v":0},{"$f":"Timing!AL9","v":0},{"$f":"Timing!AM9","v":0},{"$f":"Timing!AN9","v":0},{"$f":"Timing!AO9","v":0},{"$f":"Timing!AP9","v":0},{"$f":"Timing!AQ9","v":0},{"$f":"Timing!AR9","v":0},{"$f":"Timing!AS9","v":0},{"$f":"Timing!AT9","v":0},{"$f":"Timing!AU9","v":0},{"$f":"Timing!AV9","v":0},{"$f":"Timing!AW9","v":0},{"$f":"Timing!AX9","v":0},{"$f":"Timing!AY9","v":0},{"$f":"Timing!AZ9","v":0},{"$f":"Timing!BA9","v":0},{"$f":"Timing!BB9","v":0},{"$f":"Timing!BC9","v":0},{"$f":"Timing!BD9","v":0},{"$f":"Timing!BE9","v":0},{"$f":"Timing!BF9","v":0},{"$f":"Timing!BG9","v":0},{"$f":"Timing!BH9","v":0},{"$f":"Timing!BI9","v":0},{"$f":"Timing!BJ9","v":0},{"$f":"Timing!BK9","v":0},{"$f":"Timing!BL9","v":0},{"$f":"Timing!BM9","v":0},{"$f":"Timing!BN9","v":0},{"$f":"Timing!BO9","v":0},{"$f":"Timing!BP9","v":0},{"$f":"Timing!BQ9","v":0},{"$f":"Timing!BR9","v":0},{"$f":"Timing!BS9","v":0},{"$f":"Timing!BT9","v":0},{"$f":"Timing!BU9","v":0},{"$f":"Timing!BV9","v":0},{"$f":"Timing!BW9","v":0},{"$f":"Timing!BX9","v":0},{"$f":"Timing!BY9","v":0},{"$f":"Timing!BZ9","v":0},{"$f":"Timing!CA9","v":0},{"$f":"Timing!CB9","v":0},{"$f":"Timing!CC9","v":0},{"$f":"Timing!CD9","v":0},{"$f":"Timing!CE9","v":0},{"$f":"Timing!CF9","v":0},{"$f":"Timing!CG9","v":0},{"$f":"Timing!CH9","v":0},{"$f":"Timing!CI9","v":0},{"$f":"Timing!CJ9","v":0},{"$f":"Timing!CK9","v":0},{"$f":"Timing!CL9","v":0},{"$f":"Timing!CM9","v":0},{"$f":"Timing!CN9","v":0},{"$f":"Timing!CO9","v":0},{"$f":"Timing!CP9","v":0},{"$f":"Timing!CQ9","v":0},{"$f":"Timing!CR9","v":0},{"$f":"Timing!CS9","v":0},{"$f":"Timing!CT9","v":0},{"$f":"Timing!CU9","v":0},{"$f":"Timing!CV9","v":0},{"$f":"Timing!CW9","v":0},{"$f":"Timing!CX9","v":0},{"$f":"Timing!CY9","v":0},{"$f":"Timing!CZ9","v":0},{"$f":"Timing!DA9","v":0},{"$f":"Timing!DB9","v":0},{"$f":"Timing!DC9","v":0},{"$f":"Timing!DD9","v":0},{"$f":"Timing!DE9","v":0},{"$f":"Timing!DF9","v":0},{"$f":"Timing!DG9","v":0},{"$f":"Timing!DH9","v":0},{"$f":"Timing!DI9","v":0},{"$f":"Timing!DJ9","v":0},{"$f":"Timing!DK9","v":0},{"$f":"Timing!DL9","v":0},{"$f":"Timing!DM9","v":0},{"$f":"Timing!DN9","v":0},{"$f":"Timing!DO9","v":0},{"$f":"Timing!DP9","v":0},{"$f":"Timing!DQ9","v":0},{"$f":"Timing!DR9","v":0},{"$f":"Timing!DS9","v":0},{"$f":"Timing!DT9","v":0},{"$f":"Timing!DU9","v":0},{"$f":"Timing!DV9","v":0},{"$f":"Timing!DW9","v":0},{"$f":"Timing!DX9","v":0},{"$f":"Timing!DY9","v":0},{"$f":"Timing!DZ9","v":0},{"$f":"Timing!EA9","v":0},{"$f":"Timing!EB9","v":0},{"$f":"Timing!EC9","v":0},{"$f":"Timing!ED9","v":0},{"$f":"Timing!EE9","v":0},{"$f":"Timing!EF9","v":0},{"$f":"Timing!EG9","v":0},{"$f":"Timing!EH9","v":0},{"$f":"Timing!EI9","v":0},{"$f":"Timing!EJ9","v":0},{"$f":"Timing!EK9","v":0}]
[null,null,"Production",{"$f":"Timing!D10","v":"2019-07-01"},{"$f":"Timing!E10","v":"2019-09-30"},null,null,null,null,{"$f":"Timing!J10","v":0},{"$f":"Timing!K10","v":0},{"$f":"Timing!L10","v":0},{"$f":"Timing!M10","v":0},{"$f":"Timing!N10","v":1},{"$f":"Timing!O10","v":0},{"$f":"Timing!P10","v":0},{"$f":"Timing!Q10","v":0},{"$f":"Timing!R10","v":0},{"$f":"Timing!S10","v":0},{"$f":"Timing!T10","v":0},{"$f":"Timing!U10","v":0},{"$f":"Timing!V10","v":0},{"$f":"Timing!W10","v":0},{"$f":"Timing!X10","v":0},{"$f":"Timing!Y10","v":0},{"$f":"Timing!Z10","v":0},{"$f":"Timing!AA10","v":0},{"$f":"Timing!AB10","v":0},{"$f":"Timing!AC10","v":0},{"$f":"Timing!AD10","v":0},{"$f":"Timing!AE10","v":0},{"$f":"Timing!AF10","v":0},{"$f":"Timing!AG10","v":0},{"$f":"Timing!AH10","v":0},{"$f":"Timing!AI10","v":0},{"$f":"Timing!AJ10","v":0},{"$f":"Timing!AK10","v":0},{"$f":"Timing!AL10","v":0},{"$f":"Timing!AM10","v":0},{"$f":"Timing!AN10","v":0},{"$f":"Timing!AO10","v":0},{"$f":"Timing!AP10","v":0},{"$f":"Timing!AQ10","v":0},{"$f":"Timing!AR10","v":0},{"$f":"Timing!AS10","v":0},{"$f":"Timing!AT10","v":0},{"$f":"Timing!AU10","v":0},{"$f":"Timing!AV10","v":0},{"$f":"Timing!AW10","v":0},{"$f":"Timing!AX10","v":0},{"$f":"Timing!AY10","v":0},{"$f":"Timing!AZ10","v":0},{"$f":"Timing!BA10","v":0},{"$f":"Timing!BB10","v":0},{"$f":"Timing!BC10","v":0},{"$f":"Timing!BD10","v":0},{"$f":"Timing!BE10","v":0},{"$f":"Timing!BF10","v":0},{"$f":"Timing!BG10","v":0},{"$f":"Timing!BH10","v":0},{"$f":"Timing!BI10","v":0},{"$f":"Timing!BJ10","v":0},{"$f":"Timing!BK10","v":0},{"$f":"Timing!BL10","v":0},{"$f":"Timing!BM10","v":0},{"$f":"Timing!BN10","v":0},{"$f":"Timing!BO10","v":0},{"$f":"Timing!BP10","v":0},{"$f":"Timing!BQ10","v":0},{"$f":"Timing!BR10","v":0},{"$f":"Timing!BS10","v":0},{"$f":"Timing!BT10","v":0},{"$f":"Timing!BU10","v":0},{"$f":"Timing!BV10","v":0},{"$f":"Timing!BW10","v":0},{"$f":"Timing!BX10","v":0},{"$f":"Timing!BY10","v":0},{"$f":"Timing!BZ10","v":0},{"$f":"Timing!CA10","v":0},{"$f":"Timing!CB10","v":0},{"$f":"Timing!CC10","v":0},{"$f":"Timing!CD10","v":0},{"$f":"Timing!CE10","v":0},{"$f":"Timing!CF10","v":0},{"$f":"Timing!CG10","v":0},{"$f":"Timing!CH10","v":0},{"$f":"Timing!CI10","v":0},{"$f":"Timing!CJ10","v":0},{"$f":"Timing!CK10","v":0},{"$f":"Timing!CL10","v":0},{"$f":"Timing!CM10","v":0},{"$f":"Timing!CN10","v":0},{"$f":"Timing!CO10","v":0},{"$f":"Timing!CP10","v":0},{"$f":"Timing!CQ10","v":0},{"$f":"Timing!CR10","v":0},{"$f":"Timing!CS10","v":0},{"$f":"Timing!CT10","v":0},{"$f":"Timing!CU10","v":0},{"$f":"Timing!CV10","v":0},{"$f":"Timing!CW10","v":0},{"$f":"Timing!CX10","v":0},{"$f":"Timing!CY10","v":0},{"$f":"Timing!CZ10","v":0},{"$f":"Timing!DA10","v":0},{"$f":"Timing!DB10","v":0},{"$f":"Timing!DC10","v":0},{"$f":"Timing!DD10","v":0},{"$f":"Timing!DE10","v":0},{"$f":"Timing!DF10","v":0},{"$f":"Timing!DG10","v":0},{"$f":"Timing!DH10","v":0},{"$f":"Timing!DI10","v":0},{"$f":"Timing!DJ10","v":0},{"$f":"Timing!DK10","v":0},{"$f":"Timing!DL10","v":0},{"$f":"Timing!DM10","v":0},{"$f":"Timing!DN10","v":0},{"$f":"Timing!DO10","v":0},{"$f":"Timing!DP10","v":0},{"$f":"Timing!DQ10","v":0},{"$f":"Timing!DR10","v":0},{"$f":"Timing!DS10","v":0},{"$f":"Timing!DT10","v":0},{"$f":"Timing!DU10","v":0},{"$f":"Timing!DV10","v":0},{"$f":"Timing!DW10","v":0},{"$f":"Timing!DX10","v":0},{"$f":"Timing!DY10","v":0},{"$f":"Timing!DZ10","v":0},{"$f":"Timing!EA10","v":0},{"$f":"Timing!EB10","v":0},{"$f":"Timing!EC10","v":0},{"$f":"Timing!ED10","v":0},{"$f":"Timing!EE10","v":0},{"$f":"Timing!EF10","v":0},{"$f":"Timing!EG10","v":0},{"$f":"Timing!EH10","v":0},{"$f":"Timing!EI10","v":0},{"$f":"Timing!EJ10","v":0},{"$f":"Timing!EK10","v":0}]
[null,null,"Restoration",{"$f":"'Inputs - 2'!I9","v":"2020-10-01"},{"$f":"'Inputs - 2'!I11","v":"2021-03-31"},null,null,null,null,{"$f":"IF(AND(J$4>=$D8,J$5<=$E8),1,0)","v":0},{"$f":"IF(AND(K$4>=$D8,K$5<=$E8),1,0)","v":0},0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,{"$f":"IF(AND(AA$4>=$D8,AA$5<=$E8),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AQ$4>=$D8,AQ$5<=$E8),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BG$4>=$D8,BG$5<=$E8),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(DS$4>=$D8,DS$5<=$E8),1,0)","v":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,null,null,null,{"$f":"YEAR(J5)","v":2018},{"$f":"YEAR(K5)","v":2018},2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,{"$f":"YEAR(BN5)","v":2032},2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,{"$f":"YEAR(DZ5)","v":2048},2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051]
[]
[null,null,"Counters"]
[]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"Timing!J37","v":92},{"$f":"Timing!K37","v":92},{"$f":"Timing!L37","v":90},{"$f":"Timing!M37","v":91},{"$f":"Timing!N37","v":92},{"$f":"Timing!O37","v":92},{"$f":"Timing!P37","v":91},{"$f":"Timing!Q37","v":91},{"$f":"Timing!R37","v":92},{"$f":"Timing!S37","v":92},{"$f":"Timing!T37","v":90},{"$f":"Timing!U37","v":91},{"$f":"Timing!V37","v":92},{"$f":"Timing!W37","v":92},{"$f":"Timing!X37","v":90},{"$f":"Timing!Y37","v":91},{"$f":"Timing!Z37","v":92},{"$f":"Timing!AA37","v":92},{"$f":"Timing!AB37","v":90},{"$f":"Timing!AC37","v":91},{"$f":"Timing!AD37","v":92},{"$f":"Timing!AE37","v":92},{"$f":"Timing!AF37","v":91},{"$f":"Timing!AG37","v":91},{"$f":"Timing!AH37","v":92},{"$f":"Timing!AI37","v":92},{"$f":"Timing!AJ37","v":90},{"$f":"Timing!AK37","v":91},{"$f":"Timing!AL37","v":92},{"$f":"Timing!AM37","v":92},{"$f":"Timing!AN37","v":90},{"$f":"Timing!AO37","v":91},{"$f":"Timing!AP37","v":92},{"$f":"Timing!AQ37","v":92},{"$f":"Timing!AR37","v":90},{"$f":"Timing!AS37","v":91},{"$f":"Timing!AT37","v":92},{"$f":"Timing!AU37","v":92},{"$f":"Timing!AV37","v":91},{"$f":"Timing!AW37","v":91},{"$f":"Timing!AX37","v":92},{"$f":"Timing!AY37","v":92},{"$f":"Timing!AZ37","v":90},{"$f":"Timing!BA37","v":91},{"$f":"Timing!BB37","v":92},{"$f":"Timing!BC37","v":92},{"$f":"Timing!BD37","v":90},{"$f":"Timing!BE37","v":91},{"$f":"Timing!BF37","v":92},{"$f":"Timing!BG37","v":92},{"$f":"Timing!BH37","v":90},{"$f":"Timing!BI37","v":91},{"$f":"Timing!BJ37","v":92},{"$f":"Timing!BK37","v":92},{"$f":"Timing!BL37","v":91},{"$f":"Timing!BM37","v":91},{"$f":"Timing!BN37","v":92},{"$f":"Timing!BO37","v":92},{"$f":"Timing!BP37","v":90},{"$f":"Timing!BQ37","v":91},{"$f":"Timing!BR37","v":92},{"$f":"Timing!BS37","v":92},{"$f":"Timing!BT37","v":90},{"$f":"Timing!BU37","v":91},{"$f":"Timing!BV37","v":92},{"$f":"Timing!BW37","v":92},{"$f":"Timing!BX37","v":90},{"$f":"Timing!BY37","v":91},{"$f":"Timing!BZ37","v":92},{"$f":"Timing!CA37","v":92},{"$f":"Timing!CB37","v":91},{"$f":"Timing!CC37","v":91},{"$f":"Timing!CD37","v":92},{"$f":"Timing!CE37","v":92},{"$f":"Timing!CF37","v":90},{"$f":"Timing!CG37","v":91},{"$f":"Timing!CH37","v":92},{"$f":"Timing!CI37","v":92},{"$f":"Timing!CJ37","v":90},{"$f":"Timing!CK37","v":91},{"$f":"Timing!CL37","v":92},{"$f":"Timing!CM37","v":92},{"$f":"Timing!CN37","v":90},{"$f":"Timing!CO37","v":91},{"$f":"Timing!CP37","v":92},{"$f":"Timing!CQ37","v":92},{"$f":"Timing!CR37","v":91},{"$f":"Timing!CS37","v":91},{"$f":"Timing!CT37","v":92},{"$f":"Timing!CU37","v":92},{"$f":"Timing!CV37","v":90},{"$f":"Timing!CW37","v":91},{"$f":"Timing!CX37","v":92},{"$f":"Timing!CY37","v":92},{"$f":"Timing!CZ37","v":90},{"$f":"Timing!DA37","v":91},{"$f":"Timing!DB37","v":92},{"$f":"Timing!DC37","v":92},{"$f":"Timing!DD37","v":90},{"$f":"Timing!DE37","v":91},{"$f":"Timing!DF37","v":92},{"$f":"Timing!DG37","v":92},{"$f":"Timing!DH37","v":91},{"$f":"Timing!DI37","v":91},{"$f":"Timing!DJ37","v":92},{"$f":"Timing!DK37","v":92},{"$f":"Timing!DL37","v":90},{"$f":"Timing!DM37","v":91},{"$f":"Timing!DN37","v":92},{"$f":"Timing!DO37","v":92},{"$f":"Timing!DP37","v":90},{"$f":"Timing!DQ37","v":91},{"$f":"Timing!DR37","v":92},{"$f":"Timing!DS37","v":92},{"$f":"Timing!DT37","v":90},{"$f":"Timing!DU37","v":91},{"$f":"Timing!DV37","v":92},{"$f":"Timing!DW37","v":92},{"$f":"Timing!DX37","v":91},{"$f":"Timing!DY37","v":91},{"$f":"Timing!DZ37","v":92},{"$f":"Timing!EA37","v":92},{"$f":"Timing!EB37","v":90},{"$f":"Timing!EC37","v":91},{"$f":"Timing!ED37","v":92},{"$f":"Timing!EE37","v":92},{"$f":"Timing!EF37","v":90},{"$f":"Timing!EG37","v":91},{"$f":"Timing!EH37","v":92},{"$f":"Timing!EI37","v":92},{"$f":"Timing!EJ37","v":90},{"$f":"Timing!EK37","v":91}]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"Timing!J38","v":1},{"$f":"Timing!K38","v":2},{"$f":"Timing!L38","v":3},{"$f":"Timing!M38","v":4},{"$f":"Timing!N38","v":5},{"$f":"Timing!O38","v":6},{"$f":"Timing!P38","v":7},{"$f":"Timing!Q38","v":8},{"$f":"Timing!R38","v":9},{"$f":"Timing!S38","v":10},{"$f":"Timing!T38","v":11},{"$f":"Timing!U38","v":12},{"$f":"Timing!V38","v":13},{"$f":"Timing!W38","v":14},{"$f":"Timing!X38","v":15},{"$f":"Timing!Y38","v":16},{"$f":"Timing!Z38","v":17},{"$f":"Timing!AA38","v":18},{"$f":"Timing!AB38","v":19},{"$f":"Timing!AC38","v":20},{"$f":"Timing!AD38","v":21},{"$f":"Timing!AE38","v":22},{"$f":"Timing!AF38","v":23},{"$f":"Timing!AG38","v":24},{"$f":"Timing!AH38","v":25},{"$f":"Timing!AI38","v":26},{"$f":"Timing!AJ38","v":27},{"$f":"Timing!AK38","v":28},{"$f":"Timing!AL38","v":29},{"$f":"Timing!AM38","v":30},{"$f":"Timing!AN38","v":31},{"$f":"Timing!AO38","v":32},{"$f":"Timing!AP38","v":33},{"$f":"Timing!AQ38","v":34},{"$f":"Timing!AR38","v":35},{"$f":"Timing!AS38","v":36},{"$f":"Timing!AT38","v":37},{"$f":"Timing!AU38","v":38},{"$f":"Timing!AV38","v":39},{"$f":"Timing!AW38","v":40},{"$f":"Timing!AX38","v":41},{"$f":"Timing!AY38","v":42},{"$f":"Timing!AZ38","v":43},{"$f":"Timing!BA38","v":44},{"$f":"Timing!BB38","v":45},{"$f":"Timing!BC38","v":46},{"$f":"Timing!BD38","v":47},{"$f":"Timing!BE38","v":48},{"$f":"Timing!BF38","v":49},{"$f":"Timing!BG38","v":50},{"$f":"Timing!BH38","v":51},{"$f":"Timing!BI38","v":52},{"$f":"Timing!BJ38","v":53},{"$f":"Timing!BK38","v":54},{"$f":"Timing!BL38","v":55},{"$f":"Timing!BM38","v":56},{"$f":"Timing!BN38","v":57},{"$f":"Timing!BO38","v":58},{"$f":"Timing!BP38","v":59},{"$f":"Timing!BQ38","v":60},{"$f":"Timing!BR38","v":61},{"$f":"Timing!BS38","v":62},{"$f":"Timing!BT38","v":63},{"$f":"Timing!BU38","v":64},{"$f":"Timing!BV38","v":65},{"$f":"Timing!BW38","v":66},{"$f":"Timing!BX38","v":67},{"$f":"Timing!BY38","v":68},{"$f":"Timing!BZ38","v":69},{"$f":"Timing!CA38","v":70},{"$f":"Timing!CB38","v":71},{"$f":"Timing!CC38","v":72},{"$f":"Timing!CD38","v":73},{"$f":"Timing!CE38","v":74},{"$f":"Timing!CF38","v":75},{"$f":"Timing!CG38","v":76},{"$f":"Timing!CH38","v":77},{"$f":"Timing!CI38","v":78},{"$f":"Timing!CJ38","v":79},{"$f":"Timing!CK38","v":80},{"$f":"Timing!CL38","v":81},{"$f":"Timing!CM38","v":82},{"$f":"Timing!CN38","v":83},{"$f":"Timing!CO38","v":84},{"$f":"Timing!CP38","v":85},{"$f":"Timing!CQ38","v":86},{"$f":"Timing!CR38","v":87},{"$f":"Timing!CS38","v":88},{"$f":"Timing!CT38","v":89},{"$f":"Timing!CU38","v":90},{"$f":"Timing!CV38","v":91},{"$f":"Timing!CW38","v":92},{"$f":"Timing!CX38","v":93},{"$f":"Timing!CY38","v":94},{"$f":"Timing!CZ38","v":95},{"$f":"Timing!DA38","v":96},{"$f":"Timing!DB38","v":97},{"$f":"Timing!DC38","v":98},{"$f":"Timing!DD38","v":99},{"$f":"Timing!DE38","v":100},{"$f":"Timing!DF38","v":101},{"$f":"Timing!DG38","v":102},{"$f":"Timing!DH38","v":103},{"$f":"Timing!DI38","v":104},{"$f":"Timing!DJ38","v":105},{"$f":"Timing!DK38","v":106},{"$f":"Timing!DL38","v":107},{"$f":"Timing!DM38","v":108},{"$f":"Timing!DN38","v":109},{"$f":"Timing!DO38","v":110},{"$f":"Timing!DP38","v":111},{"$f":"Timing!DQ38","v":112},{"$f":"Timing!DR38","v":113},{"$f":"Timing!DS38","v":114},{"$f":"Timing!DT38","v":115},{"$f":"Timing!DU38","v":116},{"$f":"Timing!DV38","v":117},{"$f":"Timing!DW38","v":118},{"$f":"Timing!DX38","v":119},{"$f":"Timing!DY38","v":120},{"$f":"Timing!DZ38","v":121},{"$f":"Timing!EA38","v":122},{"$f":"Timing!EB38","v":123},{"$f":"Timing!EC38","v":124},{"$f":"Timing!ED38","v":125},{"$f":"Timing!EE38","v":126},{"$f":"Timing!EF38","v":127},{"$f":"Timing!EG38","v":128},{"$f":"Timing!EH38","v":129},{"$f":"Timing!EI38","v":130},{"$f":"Timing!EJ38","v":131},{"$f":"Timing!EK38","v":132}]
[null,null,"Operational period number","Num#",null,null,null,null,null,{"$f":"Timing!J34","v":1},{"$f":"Timing!K34","v":2},{"$f":"Timing!L34","v":3},{"$f":"Timing!M34","v":4},{"$f":"Timing!N34","v":0},{"$f":"Timing!O34","v":0},{"$f":"Timing!P34","v":0},{"$f":"Timing!Q34","v":0},{"$f":"Timing!R34","v":0},{"$f":"Timing!S34","v":0},{"$f":"Timing!T34","v":0},{"$f":"Timing!U34","v":5},{"$f":"Timing!V34","v":6},{"$f":"Timing!W34","v":7},{"$f":"Timing!X34","v":8},{"$f":"Timing!Y34","v":9},{"$f":"Timing!Z34","v":10},{"$f":"Timing!AA34","v":11},{"$f":"Timing!AB34","v":12},{"$f":"Timing!AC34","v":13},{"$f":"Timing!AD34","v":14},{"$f":"Timing!AE34","v":15},{"$f":"Timing!AF34","v":16},{"$f":"Timing!AG34","v":17},{"$f":"Timing!AH34","v":18},{"$f":"Timing!AI34","v":19},{"$f":"Timing!AJ34","v":20},{"$f":"Timing!AK34","v":21},{"$f":"Timing!AL34","v":22},{"$f":"Timing!AM34","v":23},{"$f":"Timing!AN34","v":24},{"$f":"Timing!AO34","v":25},{"$f":"Timing!AP34","v":26},{"$f":"Timing!AQ34","v":27},{"$f":"Timing!AR34","v":28},{"$f":"Timing!AS34","v":29},{"$f":"Timing!AT34","v":30},{"$f":"Timing!AU34","v":31},{"$f":"Timing!AV34","v":32},{"$f":"Timing!AW34","v":33},{"$f":"Timing!AX34","v":34},{"$f":"Timing!AY34","v":35},{"$f":"Timing!AZ34","v":36},{"$f":"Timing!BA34","v":37},{"$f":"Timing!BB34","v":38},{"$f":"Timing!BC34","v":39},{"$f":"Timing!BD34","v":40},{"$f":"Timing!BE34","v":41},{"$f":"Timing!BF34","v":42},{"$f":"Timing!BG34","v":43},{"$f":"Timing!BH34","v":44},{"$f":"Timing!BI34","v":45},{"$f":"Timing!BJ34","v":46},{"$f":"Timing!BK34","v":47},{"$f":"Timing!BL34","v":48},{"$f":"Timing!BM34","v":49},{"$f":"Timing!BN34","v":50},{"$f":"Timing!BO34","v":51},{"$f":"Timing!BP34","v":52},{"$f":"Timing!BQ34","v":53},{"$f":"Timing!BR34","v":54},{"$f":"Timing!BS34","v":55},{"$f":"Timing!BT34","v":56},{"$f":"Timing!BU34","v":57},{"$f":"Timing!BV34","v":58},{"$f":"Timing!BW34","v":59},{"$f":"Timing!BX34","v":60},{"$f":"Timing!BY34","v":61},{"$f":"Timing!BZ34","v":62},{"$f":"Timing!CA34","v":63},{"$f":"Timing!CB34","v":64},{"$f":"Timing!CC34","v":65},{"$f":"Timing!CD34","v":66},{"$f":"Timing!CE34","v":67},{"$f":"Timing!CF34","v":68},{"$f":"Timing!CG34","v":69},{"$f":"Timing!CH34","v":70},{"$f":"Timing!CI34","v":71},{"$f":"Timing!CJ34","v":72},{"$f":"Timing!CK34","v":73},{"$f":"Timing!CL34","v":74},{"$f":"Timing!CM34","v":75},{"$f":"Timing!CN34","v":76},{"$f":"Timing!CO34","v":77},{"$f":"Timing!CP34","v":78},{"$f":"Timing!CQ34","v":79},{"$f":"Timing!CR34","v":80},{"$f":"Timing!CS34","v":81},{"$f":"Timing!CT34","v":82},{"$f":"Timing!CU34","v":83},{"$f":"Timing!CV34","v":84},{"$f":"Timing!CW34","v":85},{"$f":"Timing!CX34","v":86},{"$f":"Timing!CY34","v":87},{"$f":"Timing!CZ34","v":88},{"$f":"Timing!DA34","v":89},{"$f":"Timing!DB34","v":90},{"$f":"Timing!DC34","v":91},{"$f":"Timing!DD34","v":92},{"$f":"Timing!DE34","v":93},{"$f":"Timing!DF34","v":94},{"$f":"Timing!DG34","v":95},{"$f":"Timing!DH34","v":96},{"$f":"Timing!DI34","v":97},{"$f":"Timing!DJ34","v":98},{"$f":"Timing!DK34","v":0},{"$f":"Timing!DL34","v":0},{"$f":"Timing!DM34","v":0},{"$f":"Timing!DN34","v":0},{"$f":"Timing!DO34","v":0},{"$f":"Timing!DP34","v":0},{"$f":"Timing!DQ34","v":0},{"$f":"Timing!DR34","v":0},{"$f":"Timing!DS34","v":0},{"$f":"Timing!DT34","v":0},{"$f":"Timing!DU34","v":0},{"$f":"Timing!DV34","v":0},{"$f":"Timing!DW34","v":0},{"$f":"Timing!DX34","v":0},{"$f":"Timing!DY34","v":0},{"$f":"Timing!DZ34","v":0},{"$f":"Timing!EA34","v":0},{"$f":"Timing!EB34","v":0},{"$f":"Timing!EC34","v":0},{"$f":"Timing!ED34","v":0},{"$f":"Timing!EE34","v":0},{"$f":"Timing!EF34","v":0},{"$f":"Timing!EG34","v":0},{"$f":"Timing!EH34","v":0},{"$f":"Timing!EI34","v":0},{"$f":"Timing!EJ34","v":0},{"$f":"Timing!EK34","v":0}]
[]
[null,null,"Valuation"]
[null,null,"Free cashflow to firm"]
[null,null,"EBITDA","AUD M",null,null,null,null,{"$f":"SUM(J20:EK20)","v":2107.6011802282046},{"$f":"IFS!J76","v":-0.52533309064236811},{"$f":"IFS!K76","v":-0.65957480844229188},{"$f":"IFS!L76","v":1.919733040130664},{"$f":"IFS!M76","v":1.8513743401316862},{"$f":"IFS!N76","v":-4.2113337976420899},{"$f":"IFS!O76","v":-5.4874114138765666},{"$f":"IFS!P76","v":-5.5136505091343517},{"$f":"IFS!Q76","v":-5.5400520833333351},{"$f":"IFS!R76","v":-5.5666171425831443},{"$f":"IFS!S76","v":-4.3433466992234822},{"$f":"IFS!T76","v":-4.3702417718627125},{"$f":"IFS!U76","v":11.833431376108067},{"$f":"IFS!V76","v":14.508650106901882},{"$f":"IFS!W76","v":14.511591549372888},{"$f":"IFS!X76","v":24.891746338264497},{"$f":"IFS!Y76","v":20.747444513375392},{"$f":"IFS!Z76","v":20.783880809783319},{"$f":"IFS!AA76","v":21.079812839044202},{"$f":"IFS!AB76","v":24.199643190688327},{"$f":"IFS!AC76","v":12.003136512647529},{"$f":"IFS!AD76","v":12.188876557017366},{"$f":"IFS!AE76","v":12.262940375022524},{"$f":"IFS!AF76","v":15.163559367933274},{"$f":"IFS!AG76","v":22.662174160443328},{"$f":"IFS!AH76","v":22.524119213008021},{"$f":"IFS!AI76","v":22.366093291707131},{"$f":"IFS!AJ76","v":22.19365411378179},{"$f":"IFS!AK76","v":22.347783994839091},{"$f":"IFS!AL76","v":22.125255767680912},{"$f":"IFS!AM76","v":21.888320838739929},{"$f":"IFS!AN76","v":21.63797040052502},{"$f":"IFS!AO76","v":14.258875165882174},{"$f":"IFS!AP76","v":13.99626230261407},{"$f":"IFS!AQ76","v":13.713045047140824},{"$f":"IFS!AR76","v":9.4716061354513599},{"$f":"IFS!AS76","v":13.71194193918911},{"$f":"IFS!AT76","v":13.600693472535383},{"$f":"IFS!AU76","v":13.481239735434464},{"$f":"IFS!AV76","v":13.354025356869357},{"$f":"IFS!AW76","v":29.91554255784121},{"$f":"IFS!AX76","v":29.793748313264331},{"$f":"IFS!AY76","v":29.671188086510227},{"$f":"IFS!AZ76","v":29.547858345846677},{"$f":"IFS!BA76","v":20.271040414419218},{"$f":"IFS!BB76","v":20.137519008015076},{"$f":"IFS!BC76","v":20.001028867102001},{"$f":"IFS!BD76","v":19.861607846833095},{"$f":"IFS!BE76","v":20.399624162372618},{"$f":"IFS!BF76","v":20.255683491615819},{"$f":"IFS!BG76","v":20.109154281497382},{"$f":"IFS!BH76","v":20.909379837448668},{"$f":"IFS!BI76","v":30.966771644103698},{"$f":"IFS!BJ76","v":30.835531146015207},{"$f":"IFS!BK76","v":30.703477974434652},{"$f":"IFS!BL76","v":30.570607097087588},{"$f":"IFS!BM76","v":30.436913450538484},{"$f":"IFS!BN76","v":30.302391939997765},{"$f":"IFS!BO76","v":30.167037439127697},{"$f":"IFS!BP76","v":30.030844789846963},{"$f":"IFS!BQ76","v":29.893808802134135},{"$f":"IFS!BR76","v":29.755924253829914},{"$f":"IFS!BS76","v":29.617185890438087},{"$f":"IFS!BT76","v":29.477588424925326},{"$f":"IFS!BU76","v":29.337126537519687},{"$f":"IFS!BV76","v":29.195794875507861},{"$f":"IFS!BW76","v":29.053588053031241},{"$f":"IFS!BX76","v":28.910500650880664},{"$f":"IFS!BY76","v":28.766527216289873},{"$f":"IFS!BZ76","v":28.621662262727732},{"$f":"IFS!CA76","v":28.475900269689205},{"$f":"IFS!CB76","v":28.329235682484864},{"$f":"IFS!CC76","v":28.181662912029303},{"$f":"IFS!CD76","v":28.03317633462812},{"$f":"IFS!CE76","v":27.883770291763625},{"$f":"IFS!CF76","v":27.733439089879177},{"$f":"IFS!CG76","v":27.582177000162233},{"$f":"IFS!CH76","v":27.429978258326024},{"$f":"IFS!CI76","v":27.276837064389909},{"$f":"IFS!CJ76","v":27.122747582458352},{"$f":"IFS!CK76","v":26.967703940498478},{"$f":"IFS!CL76","v":26.811700230116351},{"$f":"IFS!CM76","v":26.654730506331834},{"$f":"IFS!CN76","v":26.496788787351985},{"$f":"IFS!CO76","v":26.337869054343116},{"$f":"IFS!CP76","v":26.177965251201456},{"$f":"IFS!CQ76","v":26.017071284322327},{"$f":"IFS!CR76","v":25.855181022367979},{"$f":"IFS!CS76","v":25.692288296033887},{"$f":"IFS!CT76","v":25.528386897813682},{"$f":"IFS!CU76","v":25.363470581762577},{"$f":"IFS!CV76","v":25.197533063259385},{"$f":"IFS!CW76","v":25.030568018766935},{"$f":"IFS!CX76","v":24.862569085591229},{"$f":"IFS!CY76","v":24.693529861638847},{"$f":"IFS!CZ76","v":24.523443905173071},{"$f":"IFS!DA76","v":24.352304734568314},{"$f":"IFS!DB76","v":24.180105828063216},{"$f":"IFS!DC76","v":24.00684062351203},{"$f":"IFS!DD76","v":23.8325025181346},{"$f":"IFS!DE76","v":23.657084868264725},{"$f":"IFS!DF76","v":23.480580989096993},{"$f":"IFS!DG76","v":23.302984154432025},{"$f":"IFS!DH76","v":23.124287596420153},{"$f":"IFS!DI76","v":-3.260967097405497},{"$f":"IFS!DJ76","v":-5.0988260833980439},{"$f":"IFS!DK76","v":0},{"$f":"IFS!DL76","v":-5.1621679665096876},{"$f":"IFS!DM76","v":-5.1941333821326232},{"$f":"IFS!DN76","v":-5.2262967354829986},{"$f":"IFS!DO76","v":-5.2586592522399762},{"$f":"IFS!DP76","v":-5.2912221656724316},{"$f":"IFS!DQ76","v":-5.3239867166859414},{"$f":"IFS!DR76","v":-5.3569541538700758},{"$f":"IFS!DS76","v":0},{"$f":"IFS!DT76","v":0},{"$f":"IFS!DU76","v":0},{"$f":"IFS!DV76","v":0},{"$f":"IFS!DW76","v":0},{"$f":"IFS!DX76","v":0},{"$f":"IFS!DY76","v":0},{"$f":"IFS!DZ76","v":0},{"$f":"IFS!EA76","v":0},{"$f":"IFS!EB76","v":0},{"$f":"IFS!EC76","v":0},{"$f":"IFS!ED76","v":0},{"$f":"IFS!EE76","v":0},{"$f":"IFS!EF76","v":0},{"$f":"IFS!EG76","v":0},{"$f":"IFS!EH76","v":0},{"$f":"IFS!EI76","v":0},{"$f":"IFS!EJ76","v":0},{"$f":"IFS!EK76","v":0}]
[null,null,"Less: Change in NWC","AUD M",null,null,null,null,{"$f":"SUM(J21:EK21)","v":-1.5153323292799952},{"$f":"IFS!J40","v":0},{"$f":"IFS!K40","v":0},{"$f":"IFS!L40","v":0.27059505880000012},{"$f":"IFS!M40","v":0},{"$f":"IFS!N40","v":-1.7859273880800002},{"$f":"IFS!O40","v":0},{"$f":"IFS!P40","v":0},{"$f":"IFS!Q40","v":0},{"$f":"IFS!R40","v":0},{"$f":"IFS!S40","v":0},{"$f":"IFS!T40","v":0},{"$f":"IFS!U40","v":4.2004973100107872},{"$f":"IFS!V40","v":0.25667843000493651},{"$f":"IFS!W40","v":2.3245178966551983E-2},{"$f":"IFS!X40","v":4.3420858306817038},{"$f":"IFS!Y40","v":0.43312362636849677},{"$f":"IFS!Z40","v":8.9416378623486281E-2},{"$f":"IFS!AA40","v":0.29695038288108222},{"$f":"IFS!AB40","v":0.73817716541339529},{"$f":"IFS!AC40","v":0.25048354860486732},{"$f":"IFS!AD40","v":0.16428652985162628},{"$f":"IFS!AE40","v":0.1224610178431309},{"$f":"IFS!AF40","v":0.46942393775753111},{"$f":"IFS!AG40","v":6.0895798196337836E-2},{"$f":"IFS!AH40","v":5.7571695284458713E-2},{"$f":"IFS!AI40","v":5.4451320163918737E-2},{"$f":"IFS!AJ40","v":5.4580501450017138E-2},{"$f":"IFS!AK40","v":4.1076079844701852E-2},{"$f":"IFS!AL40","v":3.7848185025598724E-2},{"$f":"IFS!AM40","v":3.5547281380425844E-2},{"$f":"IFS!AN40","v":3.3527600502932131E-2},{"$f":"IFS!AO40","v":4.4905628560563571E-2},{"$f":"IFS!AP40","v":4.1221036481219997E-2},{"$f":"IFS!AQ40","v":3.7955788957789949E-2},{"$f":"IFS!AR40","v":-3.6432899498947702},{"$f":"IFS!AS40","v":-1.221173053790217},{"$f":"IFS!AT40","v":2.3706630091357539E-2},{"$f":"IFS!AU40","v":2.2486739006349232E-2},{"$f":"IFS!AV40","v":2.134850586987902E-2},{"$f":"IFS!AW40","v":2.3076534375991997E-3},{"$f":"IFS!AX40","v":2.332371791032628E-3},{"$f":"IFS!AY40","v":2.3577252406088434E-3},{"$f":"IFS!AZ40","v":2.3837399052775154E-3},{"$f":"IFS!BA40","v":1.2584406220875977E-2},{"$f":"IFS!BB40","v":1.2289096987425197E-2},{"$f":"IFS!BC40","v":1.200136403418739E-2},{"$f":"IFS!BD40","v":1.1720996477297518E-2},{"$f":"IFS!BE40","v":1.0787765568931462E-2},{"$f":"IFS!BF40","v":1.0563006370254868E-2},{"$f":"IFS!BG40","v":1.0343148075347308E-2},{"$f":"IFS!BH40","v":9.2770710672995804E-3},{"$f":"IFS!BI40","v":0},{"$f":"IFS!BJ40","v":0},{"$f":"IFS!BK40","v":0},{"$f":"IFS!BL40","v":0},{"$f":"IFS!BM40","v":0},{"$f":"IFS!BN40","v":0},{"$f":"IFS!BO40","v":0},{"$f":"IFS!BP40","v":0},{"$f":"IFS!BQ40","v":0},{"$f":"IFS!BR40","v":0},{"$f":"IFS!BS40","v":0},{"$f":"IFS!BT40","v":0},{"$f":"IFS!BU40","v":0},{"$f":"IFS!BV40","v":0},{"$f":"IFS!BW40","v":0},{"$f":"IFS!BX40","v":0},{"$f":"IFS!BY40","v":0},{"$f":"IFS!BZ40","v":0},{"$f":"IFS!CA40","v":0},{"$f":"IFS!CB40","v":0},{"$f":"IFS!CC40","v":0},{"$f":"IFS!CD40","v":0},{"$f":"IFS!CE40","v":0},{"$f":"IFS!CF40","v":0},{"$f":"IFS!CG40","v":0},{"$f":"IFS!CH40","v":0},{"$f":"IFS!CI40","v":0},{"$f":"IFS!CJ40","v":0},{"$f":"IFS!CK40","v":0},{"$f":"IFS!CL40","v":0},{"$f":"IFS!CM40","v":0},{"$f":"IFS!CN40","v":0},{"$f":"IFS!CO40","v":0},{"$f":"IFS!CP40","v":0},{"$f":"IFS!CQ40","v":0},{"$f":"IFS!CR40","v":0},{"$f":"IFS!CS40","v":0},{"$f":"IFS!CT40","v":0},{"$f":"IFS!CU40","v":0},{"$f":"IFS!CV40","v":0},{"$f":"IFS!CW40","v":0},{"$f":"IFS!CX40","v":0},{"$f":"IFS!CY40","v":0},{"$f":"IFS!CZ40","v":0},{"$f":"IFS!DA40","v":0},{"$f":"IFS!DB40","v":0},{"$f":"IFS!DC40","v":0},{"$f":"IFS!DD40","v":0},{"$f":"IFS!DE40","v":0},{"$f":"IFS!DF40","v":0},{"$f":"IFS!DG40","v":0},{"$f":"IFS!DH40","v":0},{"$f":"IFS!DI40","v":-6.7248575417438481},{"$f":"IFS!DJ40","v":-0.4635799275704437},{"$f":"IFS!DK40","v":0},{"$f":"IFS!DL40","v":0},{"$f":"IFS!DM40","v":0},{"$f":"IFS!DN40","v":0},{"$f":"IFS!DO40","v":0},{"$f":"IFS!DP40","v":0},{"$f":"IFS!DQ40","v":0},{"$f":"IFS!DR40","v":0},{"$f":"IFS!DS40","v":0},{"$f":"IFS!DT40","v":0},{"$f":"IFS!DU40","v":0},{"$f":"IFS!DV40","v":0},{"$f":"IFS!DW40","v":0},{"$f":"IFS!DX40","v":0},{"$f":"IFS!DY40","v":0},{"$f":"IFS!DZ40","v":0},{"$f":"IFS!EA40","v":0},{"$f":"IFS!EB40","v":0},{"$f":"IFS!EC40","v":0},{"$f":"IFS!ED40","v":0},{"$f":"IFS!EE40","v":0},{"$f":"IFS!EF40","v":0},{"$f":"IFS!EG40","v":0},{"$f":"IFS!EH40","v":0},{"$f":"IFS!EI40","v":0},{"$f":"IFS!EJ40","v":0},{"$f":"IFS!EK40","v":0}]
[null,null,"Less: Capex","AUD M",null,null,null,null,-140,{"$f":"SUM(IFS!J44:J45)","v":-4.666666666666667},{"$f":"SUM(IFS!K44:K45)","v":-21},{"$f":"SUM(IFS!L44:L45)","v":-21},{"$f":"SUM(IFS!M44:M45)","v":0},{"$f":"SUM(IFS!N44:N45)","v":0},{"$f":"SUM(IFS!O44:O45)","v":0},{"$f":"SUM(IFS!P44:P45)","v":0},{"$f":"SUM(IFS!Q44:Q45)","v":0},{"$f":"SUM(IFS!R44:R45)","v":0},{"$f":"SUM(IFS!S44:S45)","v":-23.333333333333332},{"$f":"SUM(IFS!T44:T45)","v":-23.333333333333332},{"$f":"SUM(IFS!U44:U45)","v":0},{"$f":"SUM(IFS!V44:V45)","v":-23.333333333333332},{"$f":"SUM(IFS!W44:W45)","v":-23.333333333333332},{"$f":"SUM(IFS!X44:X45)","v":0},{"$f":"SUM(IFS!Y44:Y45)","v":0},{"$f":"SUM(IFS!Z44:Z45)","v":0},{"$f":"SUM(IFS!AA44:AA45)","v":0},{"$f":"SUM(IFS!AB44:AB45)","v":0},{"$f":"SUM(IFS!AC44:AC45)","v":0},{"$f":"SUM(IFS!AD44:AD45)","v":0},{"$f":"SUM(IFS!AE44:AE45)","v":0},{"$f":"SUM(IFS!AF44:AF45)","v":0},{"$f":"SUM(IFS!AG44:AG45)","v":0},{"$f":"SUM(IFS!AH44:AH45)","v":0},{"$f":"SUM(IFS!AI44:AI45)","v":0},{"$f":"SUM(IFS!AJ44:AJ45)","v":0},{"$f":"SUM(IFS!AK44:AK45)","v":0},{"$f":"SUM(IFS!AL44:AL45)","v":0},{"$f":"SUM(IFS!AM44:AM45)","v":0},{"$f":"SUM(IFS!AN44:AN45)","v":0},{"$f":"SUM(IFS!AO44:AO45)","v":0},{"$f":"SUM(IFS!AP44:AP45)","v":0},{"$f":"SUM(IFS!AQ44:AQ45)","v":0},{"$f":"SUM(IFS!AR44:AR45)","v":0},{"$f":"SUM(IFS!AS44:AS45)","v":0},{"$f":"SUM(IFS!AT44:AT45)","v":0},{"$f":"SUM(IFS!AU44:AU45)","v":0},{"$f":"SUM(IFS!AV44:AV45)","v":0},{"$f":"SUM(IFS!AW44:AW45)","v":0},{"$f":"SUM(IFS!AX44:AX45)","v":0},{"$f":"SUM(IFS!AY44:AY45)","v":0},{"$f":"SUM(IFS!AZ44:AZ45)","v":0},{"$f":"SUM(IFS!BA44:BA45)","v":0},{"$f":"SUM(IFS!BB44:BB45)","v":0},{"$f":"SUM(IFS!BC44:BC45)","v":0},{"$f":"SUM(IFS!BD44:BD45)","v":0},{"$f":"SUM(IFS!BE44:BE45)","v":0},{"$f":"SUM(IFS!BF44:BF45)","v":0},{"$f":"SUM(IFS!BG44:BG45)","v":0},{"$f":"SUM(IFS!BH44:BH45)","v":0},{"$f":"SUM(IFS!BI44:BI45)","v":0},{"$f":"SUM(IFS!BJ44:BJ45)","v":0},{"$f":"SUM(IFS!BK44:BK45)","v":0},{"$f":"SUM(IFS!BL44:BL45)","v":0},{"$f":"SUM(IFS!BM44:BM45)","v":0},{"$f":"SUM(IFS!BN44:BN45)","v":0},{"$f":"SUM(IFS!BO44:BO45)","v":0},{"$f":"SUM(IFS!BP44:BP45)","v":0},{"$f":"SUM(IFS!BQ44:BQ45)","v":0},{"$f":"SUM(IFS!BR44:BR45)","v":0},{"$f":"SUM(IFS!BS44:BS45)","v":0},{"$f":"SUM(IFS!BT44:BT45)","v":0},{"$f":"SUM(IFS!BU44:BU45)","v":0},{"$f":"SUM(IFS!BV44:BV45)","v":0},{"$f":"SUM(IFS!BW44:BW45)","v":0},{"$f":"SUM(IFS!BX44:BX45)","v":0},{"$f":"SUM(IFS!BY44:BY45)","v":0},{"$f":"SUM(IFS!BZ44:BZ45)","v":0},{"$f":"SUM(IFS!CA44:CA45)","v":0},{"$f":"SUM(IFS!CB44:CB45)","v":0},{"$f":"SUM(IFS!CC44:CC45)","v":0},{"$f":"SUM(IFS!CD44:CD45)","v":0},{"$f":"SUM(IFS!CE44:CE45)","v":0},{"$f":"SUM(IFS!CF44:CF45)","v":0},{"$f":"SUM(IFS!CG44:CG45)","v":0},{"$f":"SUM(IFS!CH44:CH45)","v":0},{"$f":"SUM(IFS!CI44:CI45)","v":0},{"$f":"SUM(IFS!CJ44:CJ45)","v":0},{"$f":"SUM(IFS!CK44:CK45)","v":0},{"$f":"SUM(IFS!CL44:CL45)","v":0},{"$f":"SUM(IFS!CM44:CM45)","v":0},{"$f":"SUM(IFS!CN44:CN45)","v":0},{"$f":"SUM(IFS!CO44:CO45)","v":0},{"$f":"SUM(IFS!CP44:CP45)","v":0},{"$f":"SUM(IFS!CQ44:CQ45)","v":0},{"$f":"SUM(IFS!CR44:CR45)","v":0},{"$f":"SUM(IFS!CS44:CS45)","v":0},{"$f":"SUM(IFS!CT44:CT45)","v":0},{"$f":"SUM(IFS!CU44:CU45)","v":0},{"$f":"SUM(IFS!CV44:CV45)","v":0},{"$f":"SUM(IFS!CW44:CW45)","v":0},{"$f":"SUM(IFS!CX44:CX45)","v":0},{"$f":"SUM(IFS!CY44:CY45)","v":0},{"$f":"SUM(IFS!CZ44:CZ45)","v":0},{"$f":"SUM(IFS!DA44:DA45)","v":0},{"$f":"SUM(IFS!DB44:DB45)","v":0},{"$f":"SUM(IFS!DC44:DC45)","v":0},{"$f":"SUM(IFS!DD44:DD45)","v":0},{"$f":"SUM(IFS!DE44:DE45)","v":0},{"$f":"SUM(IFS!DF44:DF45)","v":0},{"$f":"SUM(IFS!DG44:DG45)","v":0},{"$f":"SUM(IFS!DH44:DH45)","v":0},{"$f":"SUM(IFS!DI44:DI45)","v":0},{"$f":"SUM(IFS!DJ44:DJ45)","v":0},{"$f":"SUM(IFS!DK44:DK45)","v":0},{"$f":"SUM(IFS!DL44:DL45)","v":0},{"$f":"SUM(IFS!DM44:DM45)","v":0},{"$f":"SUM(IFS!DN44:DN45)","v":0},{"$f":"SUM(IFS!DO44:DO45)","v":0},{"$f":"SUM(IFS!DP44:DP45)","v":0},{"$f":"SUM(IFS!DQ44:DQ45)","v":0},{"$f":"SUM(IFS!DR44:DR45)","v":0},{"$f":"SUM(IFS!DS44:DS45)","v":0},{"$f":"SUM(IFS!DT44:DT45)","v":0},{"$f":"SUM(IFS!DU44:DU45)","v":0},{"$f":"SUM(IFS!DV44:DV45)","v":0},{"$f":"SUM(IFS!DW44:DW45)","v":0},{"$f":"SUM(IFS!DX44:DX45)","v":0},{"$f":"SUM(IFS!DY44:DY45)","v":0},{"$f":"SUM(IFS!DZ44:DZ45)","v":0},{"$f":"SUM(IFS!EA44:EA45)","v":0},{"$f":"SUM(IFS!EB44:EB45)","v":0},{"$f":"SUM(IFS!EC44:EC45)","v":0},{"$f":"SUM(IFS!ED44:ED45)","v":0},{"$f":"SUM(IFS!EE44:EE45)","v":0},{"$f":"SUM(IFS!EF44:EF45)","v":0},{"$f":"SUM(IFS!EG44:EG45)","v":0},{"$f":"SUM(IFS!EH44:EH45)","v":0},{"$f":"SUM(IFS!EI44:EI45)","v":0},{"$f":"SUM(IFS!EJ44:EJ45)","v":0},{"$f":"SUM(IFS!EK44:EK45)","v":0}]
[null,null,"Less: Tax (Ungeared)","AUD M",null,null,null,null,-698.39949872245381,{"$f":"-'T&A'!J106","v":0},{"$f":"-'T&A'!K106","v":0},{"$f":"-'T&A'!L106","v":0},{"$f":"-'T&A'!M106","v":0},{"$f":"-'T&A'!N106","v":0},{"$f":"-'T&A'!O106","v":0},{"$f":"-'T&A'!P106","v":0},{"$f":"-'T&A'!Q106","v":0},{"$f":"-'T&A'!R106","v":0},{"$f":"-'T&A'!S106","v":0},{"$f":"-'T&A'!T106","v":0},{"$f":"-'T&A'!U106","v":0},{"$f":"-'T&A'!V106","v":0},{"$f":"-'T&A'!W106","v":0},{"$f":"-'T&A'!X106","v":0},{"$f":"-'T&A'!Y106","v":0},{"$f":"-'T&A'!Z106","v":0},{"$f":"-'T&A'!AA106","v":-0.83121617417914573},{"$f":"-'T&A'!AB106","v":-7.1339233998979541},{"$f":"-'T&A'!AC106","v":-2.5602333956326548},{"$f":"-'T&A'!AD106","v":-2.6298859122713436},{"$f":"-'T&A'!AE106","v":-2.6576598440232777},{"$f":"-'T&A'!AF106","v":-3.7453919663648092},{"$f":"-'T&A'!AG106","v":-6.5573725135560803},{"$f":"-'T&A'!AH106","v":-6.50560190826784},{"$f":"-'T&A'!AI106","v":-6.4463421877800062},{"$f":"-'T&A'!AJ106","v":-6.3816774960580034},{"$f":"-'T&A'!AK106","v":-6.4394762014544913},{"$f":"-'T&A'!AL106","v":-6.3560281162701742},{"$f":"-'T&A'!AM106","v":-6.2671775179173057},{"$f":"-'T&A'!AN106","v":-6.1732961035867149},{"$f":"-'T&A'!AO106","v":-3.4061353905956473},{"$f":"-'T&A'!AP106","v":-3.3076555668701086},{"$f":"-'T&A'!AQ106","v":-3.2014490960676412},{"$f":"-'T&A'!AR106","v":-1.6109095041840917},{"$f":"-'T&A'!AS106","v":-3.2010354305857485},{"$f":"-'T&A'!AT106","v":-3.1593172555906008},{"$f":"-'T&A'!AU106","v":-3.1145221041777562},{"$f":"-'T&A'!AV106","v":-3.0668167122158412},{"$f":"-'T&A'!AW106","v":-9.2773856625802864},{"$f":"-'T&A'!AX106","v":-9.2317128208639563},{"$f":"-'T&A'!AY106","v":-9.1857527358311675},{"$f":"-'T&A'!AZ106","v":-9.1395040830823362},{"$f":"-'T&A'!BA106","v":-5.6606973587970382},{"$f":"-'T&A'!BB106","v":-5.6106268313954857},{"$f":"-'T&A'!BC106","v":-5.5594430285530816},{"$f":"-'T&A'!BD106","v":-5.5071601459522421},{"$f":"-'T&A'!BE106","v":-5.7089162642795639},{"$f":"-'T&A'!BF106","v":-5.6549385127457636},{"$f":"-'T&A'!BG106","v":-5.5999900589513496},{"$f":"-'T&A'!BH106","v":-5.9000746424330819},{"$f":"-'T&A'!BI106","v":-9.6715965699287167},{"$f":"-'T&A'!BJ106","v":-9.6223813831455338},{"$f":"-'T&A'!BK106","v":-9.5728614438028252},{"$f":"-'T&A'!BL106","v":-9.5230348647976761},{"$f":"-'T&A'!BM106","v":-9.4728997473417618},{"$f":"-'T&A'!BN106","v":-11.363396977499162},{"$f":"-'T&A'!BO106","v":-11.312639039672886},{"$f":"-'T&A'!BP106","v":-11.261566796192611},{"$f":"-'T&A'!BQ106","v":-11.210178300800301},{"$f":"-'T&A'!BR106","v":-11.158471595186217},{"$f":"-'T&A'!BS106","v":-11.106444708914282},{"$f":"-'T&A'!BT106","v":-11.054095659346997},{"$f":"-'T&A'!BU106","v":-11.001422451569884},{"$f":"-'T&A'!BV106","v":-10.948423078315448},{"$f":"-'T&A'!BW106","v":-10.895095519886716},{"$f":"-'T&A'!BX106","v":-10.841437744080249},{"$f":"-'T&A'!BY106","v":-10.787447706108702},{"$f":"-'T&A'!BZ106","v":-10.733123348522899},{"$f":"-'T&A'!CA106","v":-10.678462601133452},{"$f":"-'T&A'!CB106","v":-10.623463380931824},{"$f":"-'T&A'!CC106","v":-10.568123592010988},{"$f":"-'T&A'!CD106","v":-10.512441125485545},{"$f":"-'T&A'!CE106","v":-10.456413859411359},{"$f":"-'T&A'!CF106","v":-10.400039658704692},{"$f":"-'T&A'!CG106","v":-10.343316375060837},{"$f":"-'T&A'!CH106","v":-10.286241846872258},{"$f":"-'T&A'!CI106","v":-10.228813899146216},{"$f":"-'T&A'!CJ106","v":-10.171030343421883},{"$f":"-'T&A'!CK106","v":-10.112888977686929},{"$f":"-'T&A'!CL106","v":-10.054387586293632},{"$f":"-'T&A'!CM106","v":-9.9955239398744382},{"$f":"-'T&A'!CN106","v":-9.9362957952569939},{"$f":"-'T&A'!CO106","v":-9.8767008953786686},{"$f":"-'T&A'!CP106","v":-9.8167369692005462},{"$f":"-'T&A'!CQ106","v":-9.7564017316208727},{"$f":"-'T&A'!CR106","v":-9.6956928833879914},{"$f":"-'T&A'!CS106","v":-9.6346081110127066},{"$f":"-'T&A'!CT106","v":-9.5731450866801318},{"$f":"-'T&A'!CU106","v":-9.5113014681609656},{"$f":"-'T&A'!CV106","v":-9.4490748987222695},{"$f":"-'T&A'!CW106","v":-9.3864630070376016},{"$f":"-'T&A'!CX106","v":-9.3234634070967104},{"$f":"-'T&A'!CY106","v":-9.2600736981145673},{"$f":"-'T&A'!CZ106","v":-9.1962914644399021},{"$f":"-'T&A'!DA106","v":-9.1321142754631168},{"$f":"-'T&A'!DB106","v":-9.0675396855237054},{"$f":"-'T&A'!DC106","v":-9.0025652338170108},{"$f":"-'T&A'!DD106","v":-8.9371884443004745},{"$f":"-'T&A'!DE106","v":-8.8714068255992728},{"$f":"-'T&A'!DF106","v":-8.8052178709113722},{"$f":"-'T&A'!DG106","v":-8.7386190579120093},{"$f":"-'T&A'!DH106","v":-8.6716078486575583},{"$f":"-'T&A'!DI106","v":0},{"$f":"-'T&A'!DJ106","v":0},{"$f":"-'T&A'!DK106","v":0},{"$f":"-'T&A'!DL106","v":0},{"$f":"-'T&A'!DM106","v":0},{"$f":"-'T&A'!DN106","v":0},{"$f":"-'T&A'!DO106","v":0},{"$f":"-'T&A'!DP106","v":0},{"$f":"-'T&A'!DQ106","v":0},{"$f":"-'T&A'!DR106","v":0},{"$f":"-'T&A'!DS106","v":0},{"$f":"-'T&A'!DT106","v":0},{"$f":"-'T&A'!DU106","v":0},{"$f":"-'T&A'!DV106","v":0},{"$f":"-'T&A'!DW106","v":0},{"$f":"-'T&A'!DX106","v":0},{"$f":"-'T&A'!DY106","v":0},{"$f":"-'T&A'!DZ106","v":0},{"$f":"-'T&A'!EA106","v":0},{"$f":"-'T&A'!EB106","v":0},{"$f":"-'T&A'!EC106","v":0},{"$f":"-'T&A'!ED106","v":0},{"$f":"-'T&A'!EE106","v":0},{"$f":"-'T&A'!EF106","v":0},{"$f":"-'T&A'!EG106","v":0},{"$f":"-'T&A'!EH106","v":0},{"$f":"-'T&A'!EI106","v":0},{"$f":"-'T&A'!EJ106","v":0},{"$f":"-'T&A'!EK106","v":0}]
[null,null,"Free cashflow to firm","AUD M",null,null,null,null,1267.6863491764709,{"$f":"SUM(J20:J23)","v":-5.1919997573090351},-21.659574808442294,-18.809671901069336,1.8513743401316862,-5.9972611857220901,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-27.703575105196045,16.033928686118855,-8.5680047964265142,-8.7984966049938933,29.233832168946201,21.18056813974389,20.873297188406806,20.545547047746137,17.803896956203772,9.6933866656197409,9.7232771745976478,9.7277415488423777,11.887591339325997,16.165697445083588,16.076089000024638,15.974202424091045,15.866557119173805,15.9493838732293,15.807075836436336,15.656690602203048,15.498201897441238,10.89764540384709,{"$f":"SUM(AP20:AP23)","v":10.729827772225182},10.549551740030973,4.2174066813724984,9.2897334548131454,10.46508284703614,10.389204370263059,10.308557150523395,20.640464548698525,20.564367864191411,20.487793075919669,20.410738002669618,14.622927461843055,14.539181273607014,14.453587202583106,14.366168697358152,14.701495663661985,14.611307985240311,14.51950737062138,15.018582266082884,21.295175074174981,21.213149762869673,21.130616530631826,21.047572232289912,20.96401370319672,{"$f":"SUM(BN20:BN23)","v":18.938994962498604},18.854398399454809,18.769277993654352,18.683630501333834,18.597452658643697,18.510741181523805,18.423492765578331,18.335704085949803,18.247371797192415,18.158492533144525,18.069062906800415,17.979079510181172,17.888538914204833,17.797437668555752,17.70577230155304,17.613539320018315,17.520735209142575,17.427356432352266,17.333399431174485,17.238860625101395,17.143736411453766,17.048023165243691,16.951717239036469,16.854814962811549,16.757312643822718,16.659206566457396,16.560492992094993,16.461168158964448,16.361228282000909,16.260669552701454,16.159488138979988,16.05768018502118,15.955241811133551,15.852169113601612,15.748458164537116,15.644105011729334,15.539105678494519,15.43345616352428,15.327152440733169,15.220190459105197,15.11256614253951,15.004275389695019,14.895314073834125,14.785678042665452,14.67536311818562,14.564365096520016,14.452679747762595,-9.9858246391493459,-5.5624060109684876,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"SUM(DZ20:DZ23)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Enterprise Valuation"]
[null,null,"Cashflows"]
[null,null,"FCFF","AUD M",null,null,null,null,{"$f":"SUM(J28:EK28)","v":1267.6863491764709},{"$f":"J24","v":-5.1919997573090351},{"$f":"K24","v":-21.659574808442294},-18.809671901069336,1.8513743401316862,-5.9972611857220901,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-27.703575105196045,16.033928686118855,-8.5680047964265142,-8.7984966049938933,29.233832168946201,21.18056813974389,20.873297188406806,20.545547047746137,17.803896956203772,9.6933866656197409,9.7232771745976478,9.7277415488423777,11.887591339325997,16.165697445083588,16.076089000024638,15.974202424091045,15.866557119173805,15.9493838732293,15.807075836436336,15.656690602203048,15.498201897441238,10.89764540384709,10.729827772225182,10.549551740030973,4.2174066813724984,9.2897334548131454,10.46508284703614,10.389204370263059,10.308557150523395,20.640464548698525,20.564367864191411,20.487793075919669,20.410738002669618,14.622927461843055,14.539181273607014,14.453587202583106,14.366168697358152,14.701495663661985,14.611307985240311,14.51950737062138,15.018582266082884,21.295175074174981,21.213149762869673,21.130616530631826,21.047572232289912,20.96401370319672,{"$f":"BN24","v":18.938994962498604},18.854398399454809,18.769277993654352,18.683630501333834,18.597452658643697,18.510741181523805,18.423492765578331,18.335704085949803,18.247371797192415,18.158492533144525,18.069062906800415,17.979079510181172,17.888538914204833,17.797437668555752,17.70577230155304,17.613539320018315,17.520735209142575,17.427356432352266,17.333399431174485,17.238860625101395,17.143736411453766,17.048023165243691,16.951717239036469,16.854814962811549,16.757312643822718,16.659206566457396,16.560492992094993,16.461168158964448,16.361228282000909,16.260669552701454,16.159488138979988,16.05768018502118,15.955241811133551,15.852169113601612,15.748458164537116,15.644105011729334,15.539105678494519,15.43345616352428,15.327152440733169,15.220190459105197,15.11256614253951,15.004275389695019,14.895314073834125,14.785678042665452,14.67536311818562,14.564365096520016,14.452679747762595,-9.9858246391493459,-5.5624060109684876,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,1267.6863491764709,{"$f":"SUM(J28)","v":-5.1919997573090351},{"$f":"SUM(K28)","v":-21.659574808442294},-18.809671901069336,1.8513743401316862,-5.9972611857220901,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-27.703575105196045,16.033928686118855,-8.5680047964265142,-8.7984966049938933,29.233832168946201,21.18056813974389,20.873297188406806,20.545547047746137,17.803896956203772,9.6933866656197409,9.7232771745976478,9.7277415488423777,11.887591339325997,16.165697445083588,16.076089000024638,15.974202424091045,15.866557119173805,15.9493838732293,15.807075836436336,15.656690602203048,15.498201897441238,10.89764540384709,10.729827772225182,10.549551740030973,4.2174066813724984,9.2897334548131454,10.46508284703614,10.389204370263059,10.308557150523395,20.640464548698525,20.564367864191411,20.487793075919669,20.410738002669618,14.622927461843055,14.539181273607014,14.453587202583106,14.366168697358152,14.701495663661985,14.611307985240311,14.51950737062138,15.018582266082884,21.295175074174981,21.213149762869673,21.130616530631826,21.047572232289912,20.96401370319672,{"$f":"SUM(BN28)","v":18.938994962498604},18.854398399454809,18.769277993654352,18.683630501333834,18.597452658643697,18.510741181523805,18.423492765578331,18.335704085949803,18.247371797192415,18.158492533144525,18.069062906800415,17.979079510181172,17.888538914204833,17.797437668555752,17.70577230155304,17.613539320018315,17.520735209142575,17.427356432352266,17.333399431174485,17.238860625101395,17.143736411453766,17.048023165243691,16.951717239036469,16.854814962811549,16.757312643822718,16.659206566457396,16.560492992094993,16.461168158964448,16.361228282000909,16.260669552701454,16.159488138979988,16.05768018502118,15.955241811133551,15.852169113601612,15.748458164537116,15.644105011729334,15.539105678494519,15.43345616352428,15.327152440733169,15.220190459105197,15.11256614253951,15.004275389695019,14.895314073834125,14.785678042665452,14.67536311818562,14.564365096520016,14.452679747762595,-9.9858246391493459,-5.5624060109684876,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"SUM(DZ28)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DCF analysis - end of period cashflows"]
[null,null,"First principles"]
[null,null,"Cumulative days","#Num","WACC, %",null,null,null,null,{"$f":"J5-$I5","v":92},184,274,365,457,549,640,731,823,915,1005,1096,1188,1280,1370,1461,1553,1645,1735,1826,1918,2010,2101,2192,2284,2376,2466,2557,2649,2741,2831,2922,{"$f":"AP5-$I5","v":3014},3106,3196,3287,3379,3471,3562,3653,3745,3837,3927,4018,4110,4202,4292,4383,4475,4567,4657,4748,4840,4932,5023,5114,{"$f":"BN5-$I5","v":5206},5298,5388,5479,5571,5663,5753,5844,5936,6028,6118,6209,6301,6393,6484,6575,6667,6759,6849,6940,7032,7124,7214,7305,7397,7489,7579,7670,7762,7854,7945,8036,8128,8220,8310,8401,8493,8585,8675,8766,8858,8950,9040,9131,9223,9315,9406,9497,9589,9681,9771,9862,9954,10046,10136,10227,10319,10411,10501,10592,10684,10776,10867,10958,{"$f":"DZ5-$I5","v":11050},11142,11232,11323,11415,11507,11597,11688,11780,11872,11962,12053]
[null,null,"Discount factor","#Num",{"$f":"'Inputs - 2'!F329","v":0.1225},null,null,null,null,{"$f":"(1+$E34)^(-J33/Days_Year)","v":0.97129306957596717},{"$f":"(1+$E34)^(-K33/Days_Year)","v":0.9434102270063045},0.91690821445422155,0.89086859688195985,0.86529449405431358,0.84045454521719765,0.81658616384671145,0.79339562952040976,0.77061967638503559,0.74849755095165971,0.72747097001934213,0.70681125124312671,0.68652086983076666,0.66681296298588832,0.64808104233348951,0.62967594765534662,0.61159988403631771,0.5940427287179405,0.57735504884943389,0.56095852797803714,0.54485513054460366,0.52921401222088249,0.51418466656242234,0.49958214488387442,0.48524067500960388,0.47131090471319254,0.45807097243868355,0.44506204443997716,0.43228567929586093,0.41987608437700885,0.40808104448880483,0.3964917990556589,{"$f":"(1+$E34)^(-AP33/Days_Year)","v":0.38510973656646852},0.3740544181532372,0.36354658751786628,0.35322209269991883,0.34308217066055097,0.33323333465767235,0.32376971718754172,0.31457486051144434,0.30554438187759247,0.2967731405655783,0.2884362736637342,0.28024486459816866,0.27219989476845657,0.26438587132790942,0.25695881840867196,0.24966134930794537,0.24249433832379202,0.23553307022530903,0.2289165420121799,0.22241545595362619,0.21603059093433588,0.20982901579092117,0.20387000349216894,0.19808022340109221,{"$f":"(1+$E34)^(-BN33/Days_Year)","v":0.19239394820954017},0.18687090852428392,0.18162138395738878,0.17646345069139618,0.17139772669001349,0.16647742407508589,0.16180078748987864,0.15720574671839302,0.15269285228509002,0.14830950919829478,0.14414324052550434,0.14004966300079558,0.13602926706912249,0.13212428436373699,0.12837203764743033,0.12472635238186554,0.12114584166199588,0.11766811641424409,0.11436261705784437,0.11111479054063744,0.10792502597950634,0.10482682976770073,0.10188206419407071,9.8988677541770542E-2,9.6147016462811888E-2,9.3386930750735619E-2,9.0763531576009526E-2,8.8185904268837892E-2,8.5654357650611912E-2,8.3195483965020592E-2,8.0832784458093512E-2,7.8537184133645896E-2,7.6282622653021839E-2,7.4092782711958821E-2,7.2011389272243667E-2,6.9966311032201231E-2,6.7957793009373602E-2,6.60069333736827E-2,6.4152685320484348E-2,6.2330789338263928E-2,6.0541463705455323E-2,5.8803504119093707E-2,5.7151612757669806E-2,5.5528542840324199E-2,5.393448882445908E-2,5.2386195206319562E-2,5.0898460155270435E-2,4.9452975845535929E-2,4.8033332708676761E-2,4.6654443168574367E-2,4.5343839781978118E-2,4.4056103203150045E-2,4.2791387713743211E-2,4.1562978323896979E-2,4.0395402923811233E-2,3.9248198844677097E-2,3.8121503531174349E-2,3.7027152181645408E-2,3.5986995923217129E-2,3.4964987834901644E-2,3.3961250361847974E-2,3.2986327110597242E-2,3.2049536132467804E-2,3.1139349429914809E-2,{"$f":"(1+$E34)^(-DZ33/Days_Year)","v":3.02454342923806E-2},2.9377180714504559E-2,2.8551925285049264E-2,2.7741068534445256E-2,2.6944707610138618E-2,2.6171207763478463E-2,2.5436013616970388E-2,2.4713646801287535E-2,2.4004193862038854E-2,2.331510713895632E-2,2.2660145761220843E-2,2.2016611849699372E-2]
[null,null,"Discounted cashflows","AUD M",null,null,null,null,{"$f":"SUM(J35:EK35)","v":230.37008500435286},{"$f":"J29*J34","v":-5.0429533815143692},{"$f":"K29*K34","v":-20.43386438689258},-17.246742677279229,1.6493312606963797,-5.1893970834109684,-4.6119198642692893,-4.5023707180454879,-4.3954531102321086,-4.2897447009768142,-20.715927222841476,-20.153546654780666,11.332961196978731,-5.8821141055569113,-5.8669515909972567,18.94589242345295,13.336894315271877,12.766106139885199,12.204932831245943,10.279169796859316,5.4375879150679838,5.2977774542867664,5.1480571349106565,6.1124171890416772,8.0760938031586278,7.8007722778864235,7.528815796570024,7.2680092488338621,7.0984653941774338,6.8331725156350709,6.5738699443553283,6.3245224180061976,4.320827031641965,4.1321611467652177,3.9461064378947563,1.5332238071880211,3.2813390915335461,3.5903833393036573,3.4620292167428222,3.3375986332365706,6.49297125629825,6.2833270677677913,6.08022669439839,5.887197212216793,4.0980003265730494,3.9575636126953437,3.8213242463688553,3.6915137335328008,3.6703952442347592,3.5431594619259879,3.4198241491614576,3.4380019182771426,4.7363760737349239,4.5826892788513023,4.4338164696778453,4.290968624498622,4.1525565177127648,{"$f":"BN29*BN34","v":3.6437480159556985},3.5233385585849248,3.408902245088465,3.2969779097083887,3.187561107916677,3.081620509620695,2.9809356377846559,2.8824780524392288,2.786243246419819,2.6930771153715649,2.6045332806454007,2.517964026465382,2.4333648374367596,2.3514737154661445,2.2729260684717958,2.1968725119204486,2.1225642134485425,2.0506442054745517,1.9822929214580649,1.9154923875173837,1.8502381975919566,1.787090222218819,1.7270759439472487,1.6684358433799618,1.6111656146381088,1.5557521699839569,1.5030888286022983,1.4516429994196813,1.4014104988698126,1.3528142730322723,1.3062164216912879,1.2611249854502056,1.2171076904164173,1.174531321647309,1.1340683513241263,1.0945603170710727,1.0560033272499125,1.0187151127113998,0.9832779873894486,0.94868648519474064,0.91493687461484874,0.88230396968194735,0.85129122185163697,0.82102715661538939,0.79150820809266131,0.76297167300240476,0.73561914427837838,-0.49382874467761012,-0.26718089858559291,0,-0.23407251720107505,-0.22883327633416164,-0.22364048991512345,-0.21856554051361043,-0.21374105134173896,-0.20895688930290937,-0.20421514669309718,0,0,0,0,0,0,0,{"$f":"DZ29*DZ34","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"XNPV method"]
[null,null,"Cashflow for XNPV (undiscounted)","AUD M",null,null,null,null,{"$f":"-Verysmallnumber","v":-9.9999999999999995E-8},{"$f":"J29","v":-5.1919997573090351},{"$f":"K29","v":-21.659574808442294},-18.809671901069336,1.8513743401316862,-5.9972611857220901,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-27.703575105196045,16.033928686118855,-8.5680047964265142,-8.7984966049938933,29.233832168946201,21.18056813974389,20.873297188406806,20.545547047746137,17.803896956203772,9.6933866656197409,9.7232771745976478,9.7277415488423777,11.887591339325997,16.165697445083588,16.076089000024638,15.974202424091045,15.866557119173805,15.9493838732293,15.807075836436336,15.656690602203048,15.498201897441238,10.89764540384709,10.729827772225182,10.549551740030973,4.2174066813724984,9.2897334548131454,10.46508284703614,10.389204370263059,10.308557150523395,20.640464548698525,20.564367864191411,20.487793075919669,20.410738002669618,14.622927461843055,14.539181273607014,14.453587202583106,14.366168697358152,14.701495663661985,14.611307985240311,14.51950737062138,15.018582266082884,21.295175074174981,21.213149762869673,21.130616530631826,21.047572232289912,20.96401370319672,{"$f":"BN29","v":18.938994962498604},18.854398399454809,18.769277993654352,18.683630501333834,18.597452658643697,18.510741181523805,18.423492765578331,18.335704085949803,18.247371797192415,18.158492533144525,18.069062906800415,17.979079510181172,17.888538914204833,17.797437668555752,17.70577230155304,17.613539320018315,17.520735209142575,17.427356432352266,17.333399431174485,17.238860625101395,17.143736411453766,17.048023165243691,16.951717239036469,16.854814962811549,16.757312643822718,16.659206566457396,16.560492992094993,16.461168158964448,16.361228282000909,16.260669552701454,16.159488138979988,16.05768018502118,15.955241811133551,15.852169113601612,15.748458164537116,15.644105011729334,15.539105678494519,15.43345616352428,15.327152440733169,15.220190459105197,15.11256614253951,15.004275389695019,14.895314073834125,14.785678042665452,14.67536311818562,14.564365096520016,14.452679747762595,-9.9858246391493459,-5.5624060109684876,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Valuation (enterprise value)","AUD M",null,null,null,null,{"$f":"XNPV($E34,I38:$EK38,I5:$EK5)-I38","v":230.37008500435283},{"$f":"XNPV($E34,J38:$EK38,J5:$EK5)-J38","v":242.37075889838317},{"$f":"XNPV($E34,K38:$EK38,K5:$EK5)-K38","v":271.19369225477988},{"$f":"XNPV($E34,L38:$EK38,L5:$EK5)-L38","v":297.84185717279763},{"$f":"XNPV($E34,M38:$EK38,M5:$EK5)-M38","v":304.69624267753721},{"$f":"XNPV($E34,N38:$EK38,N5:$EK5)-N38","v":319.69891542542229},{"$f":"XNPV($E34,O38:$EK38,O5:$EK5)-O38","v":334.63514801308042},{"$f":"XNPV($E34,P38:$EK38,P5:$EK5)-P38","v":349.93000678457332},{"$f":"XNPV($E34,Q38:$EK38,Q5:$EK5)-Q38","v":365.69832775696767},{"$f":"XNPV($E34,R38:$EK38,R5:$EK5)-R38","v":382.07329593173466},{"$f":"XNPV($E34,S38:$EK38,S5:$EK5)-S38","v":421.04229531336472},{"$f":"XNPV($E34,T38:$EK38,T5:$EK5)-T38","v":460.9155380248157},{"$f":"XNPV($E34,U38:$EK38,U5:$EK5)-U38","v":458.35392656402803},{"$f":"XNPV($E34,V38:$EK38,V5:$EK5)-V38","v":480.46875331523262},{"$f":"XNPV($E34,W38:$EK38,W5:$EK5)-W38","v":503.46768386171834},{"$f":"XNPV($E34,X38:$EK38,X5:$EK5)-X38","v":488.78591553834855},{"$f":"XNPV($E34,Y38:$EK38,Y5:$EK5)-Y38","v":481.89230100755856},{"$f":"XNPV($E34,Z38:$EK38,Z5:$EK5)-Z38","v":475.26151124581384},{"$f":"XNPV($E34,AA38:$EK38,AA5:$EK5)-AA38","v":468.76249615006702},{"$f":"XNPV($E34,AB38:$EK38,AB5:$EK5)-AB38","v":464.50755574270329},{"$f":"XNPV($E34,AC38:$EK38,AC5:$EK5)-AC38","v":468.39147907914298},{"$f":"XNPV($E34,AD38:$EK38,AD5:$EK5)-AD38","v":472.51168748300745},{"$f":"XNPV($E34,AE38:$EK38,AE5:$EK5)-AE38","v":476.7492058150354},{"$f":"XNPV($E34,AF38:$EK38,AF5:$EK5)-AF38","v":478.79674143018229},{"$f":"XNPV($E34,AG38:$EK38,AG5:$EK5)-AG38","v":476.6260193218925},{"$f":"XNPV($E34,AH38:$EK38,AH5:$EK5)-AH38","v":474.63679082106847},{"$f":"XNPV($E34,AI38:$EK38,AI5:$EK5)-AI38","v":472.69065650286325},{"$f":"XNPV($E34,AJ38:$EK38,AJ5:$EK5)-AJ38","v":470.4865941835078},{"$f":"XNPV($E34,AK38:$EK38,AK5:$EK5)-AK38","v":468.28928444140627},{"$f":"XNPV($E34,AL38:$EK38,AL5:$EK5)-AL38","v":466.32267378264123},{"$f":"XNPV($E34,AM38:$EK38,AM5:$EK5)-AM38","v":464.44832444358673},{"$f":"XNPV($E34,AN38:$EK38,AN5:$EK5)-AN38","v":462.37438369918209},{"$f":"XNPV($E34,AO38:$EK38,AO5:$EK5)-AO38","v":464.99169680759712},{"$f":"XNPV($E34,AP38:$EK38,AP5:$EK5)-AP38","v":468.00487277556738},{"$f":"XNPV($E34,AQ38:$EK38,AQ5:$EK5)-AQ38","v":471.28738031991088},{"$f":"XNPV($E34,AR38:$EK38,AR5:$EK5)-AR38","v":480.69190860649047},{"$f":"XNPV($E34,AS38:$EK38,AS5:$EK5)-AS38","v":485.45254522196973},{"$f":"XNPV($E34,AT38:$EK38,AT5:$EK5)-AT38","v":489.33519415267671},{"$f":"XNPV($E34,AU38:$EK38,AU5:$EK5)-AU38","v":493.40847470336917},{"$f":"XNPV($E34,AV38:$EK38,AV5:$EK5)-AV38","v":497.52198611958778},{"$f":"XNPV($E34,AW38:$EK38,AW5:$EK5)-AW38","v":491.42382589914808},{"$f":"XNPV($E34,AX38:$EK38,AX5:$EK5)-AX38","v":485.38367324937957},{"$f":"XNPV($E34,AY38:$EK38,AY5:$EK5)-AY38","v":479.24157641426024},{"$f":"XNPV($E34,AZ38:$EK38,AZ5:$EK5)-AZ38","v":472.68267883944714},{"$f":"XNPV($E34,BA38:$EK38,BA5:$EK5)-BA38","v":471.87601590089213},{"$f":"XNPV($E34,BB38:$EK38,BB5:$EK5)-BB38","v":471.28330699648478},{"$f":"XNPV($E34,BC38:$EK38,BC5:$EK5)-BC38","v":470.758674429461},{"$f":"XNPV($E34,BD38:$EK38,BD5:$EK5)-BD38","v":469.99915915941159},{"$f":"XNPV($E34,BE38:$EK38,BE5:$EK5)-BE38","v":469.03549015911028},{"$f":"XNPV($E34,BF38:$EK38,BF5:$EK5)-BF38","v":468.28670174098471},{"$f":"XNPV($E34,BG38:$EK38,BG5:$EK5)-BG38","v":467.6075832153565},{"$f":"XNPV($E34,BH38:$EK38,BH5:$EK5)-BH38","v":466.10457627564267},{"$f":"XNPV($E34,BI38:$EK38,BI5:$EK5)-BI38","v":458.43339126844131},{"$f":"XNPV($E34,BJ38:$EK38,BJ5:$EK5)-BJ38","v":450.76941206944889},{"$f":"XNPV($E34,BK38:$EK38,BK5:$EK5)-BK38","v":442.96145432728059},{"$f":"XNPV($E34,BL38:$EK38,BL5:$EK5)-BL38","v":434.86141095649288},{"$f":"XNPV($E34,BM38:$EK38,BM5:$EK5)-BM38","v":426.60816613422196},{"$f":"XNPV($E34,BN38:$EK38,BN5:$EK5)-BN38","v":420.27773528809865},{"$f":"XNPV($E34,BO38:$EK38,BO5:$EK5)-BO38","v":413.84480275059275},{"$f":"XNPV($E34,BP38:$EK38,BP5:$EK5)-BP38","v":407.03715841253722},{"$f":"XNPV($E34,BQ38:$EK38,BQ5:$EK5)-BQ38","v":400.25100861695421},{"$f":"XNPV($E34,BR38:$EK38,BR5:$EK5)-BR38","v":393.48312441341341},{"$f":"XNPV($E34,BS38:$EK38,BS5:$EK5)-BS38","v":386.60192433475999},{"$f":"XNPV($E34,BT38:$EK38,BT5:$EK5)-BT38","v":379.35264605419206},{"$f":"XNPV($E34,BU38:$EK38,BU5:$EK5)-BU38","v":372.10521903048277},{"$f":"XNPV($E34,BV38:$EK38,BV5:$EK5)-BV38","v":364.85555633646675},{"$f":"XNPV($E34,BW38:$EK38,BW5:$EK5)-BW38","v":357.48050641055221},{"$f":"XNPV($E34,BX38:$EK38,BX5:$EK5)-BX38","v":349.7439421319342},{"$f":"XNPV($E34,BY38:$EK38,BY5:$EK5)-BY38","v":341.98769293949681},{"$f":"XNPV($E34,BZ38:$EK38,BZ5:$EK5)-BZ38","v":334.20672836572828},{"$f":"XNPV($E34,CA38:$EK38,CA5:$EK5)-CA38","v":326.28689571563206},{"$f":"XNPV($E34,CB38:$EK38,CB5:$EK5)-CB38","v":318.11831668030578},{"$f":"XNPV($E34,CC38:$EK38,CC5:$EK5)-CC38","v":309.80320738473739},{"$f":"XNPV($E34,CD38:$EK38,CD5:$EK5)-CD38","v":301.43882199225578},{"$f":"XNPV($E34,CE38:$EK38,CE5:$EK5)-CE38","v":292.92060283379737},{"$f":"XNPV($E34,CF38:$EK38,CF5:$EK5)-CF38","v":284.0536838754648},{"$f":"XNPV($E34,CG38:$EK38,CG5:$EK5)-CG38","v":275.11756208749102},{"$f":"XNPV($E34,CH38:$EK38,CH5:$EK5)-CH38","v":266.10502825604016},{"$f":"XNPV($E34,CI38:$EK38,CI5:$EK5)-CI38","v":256.92183885818497},{"$f":"XNPV($E34,CJ38:$EK38,CJ5:$EK5)-CJ38","v":247.39610569365786},{"$f":"XNPV($E34,CK38:$EK38,CK5:$EK5)-CK38","v":237.77254795966445},{"$f":"XNPV($E34,CL38:$EK38,CL5:$EK5)-CL38","v":228.04269201745601},{"$f":"XNPV($E34,CM38:$EK38,CM5:$EK5)-CM38","v":218.12337261637515},{"$f":"XNPV($E34,CN38:$EK38,CN5:$EK5)-CN38","v":207.86744562974755},{"$f":"XNPV($E34,CO38:$EK38,CO5:$EK5)-CO38","v":197.48213288747004},{"$f":"XNPV($E34,CP38:$EK38,CP5:$EK5)-CP38","v":186.9575630007206},{"$f":"XNPV($E34,CQ38:$EK38,CQ5:$EK5)-CQ38","v":176.22249423877898},{"$f":"XNPV($E34,CR38:$EK38,CR5:$EK5)-CR38","v":165.21389633621376},{"$f":"XNPV($E34,CS38:$EK38,CS5:$EK5)-CS38","v":153.98533089749262},{"$f":"XNPV($E34,CT38:$EK38,CT5:$EK5)-CT38","v":142.58118320908955},{"$f":"XNPV($E34,CU38:$EK38,CU5:$EK5)-CU38","v":130.9430543623937},{"$f":"XNPV($E34,CV38:$EK38,CV5:$EK5)-CV38","v":118.97933104439284},{"$f":"XNPV($E34,CW38:$EK38,CW5:$EK5)-CW38","v":106.81292890628947},{"$f":"XNPV($E34,CX38:$EK38,CX5:$EK5)-CX38","v":94.430719343442732},{"$f":"XNPV($E34,CY38:$EK38,CY5:$EK5)-CY38","v":81.788198454754763},{"$f":"XNPV($E34,CZ38:$EK38,CZ5:$EK5)-CZ38","v":68.825025121080202},{"$f":"XNPV($E34,DA38:$EK38,DA5:$EK5)-DA38","v":55.61655371888962},{"$f":"XNPV($E34,DB38:$EK38,DB5:$EK5)-DB38","v":42.147755650109431},{"$f":"XNPV($E34,DC38:$EK38,DC5:$EK5)-DC38","v":28.389172963138044},{"$f":"XNPV($E34,DD38:$EK38,DD5:$EK5)-DD38","v":14.314410179337006},{"$f":"XNPV($E34,DE38:$EK38,DE5:$EK5)-DE38","v":-5.2865230047842715E-2},{"$f":"XNPV($E34,DF38:$EK38,DF5:$EK5)-DF38","v":-14.729790799905736},{"$f":"XNPV($E34,DG38:$EK38,DG5:$EK5)-DG38","v":-29.729500379876107},{"$f":"XNPV($E34,DH38:$EK38,DH5:$EK5)-DH38","v":-45.051157688657113},{"$f":"XNPV($E34,DI38:$EK38,DI5:$EK5)-DI38","v":-36.382154544289605},{"$f":"XNPV($E34,DJ38:$EK38,DJ5:$EK5)-DJ38","v":-31.895036736124084},{"$f":"XNPV($E34,DK38:$EK38,DK5:$EK5)-DK38","v":-32.837706491665131},{"$f":"XNPV($E34,DL38:$EK38,DL5:$EK5)-DL38","v":-28.624668760772042},{"$f":"XNPV($E34,DM38:$EK38,DM5:$EK5)-DM38","v":-24.267219296191325},{"$f":"XNPV($E34,DN38:$EK38,DN5:$EK5)-DN38","v":-19.758149315167344},{"$f":"XNPV($E34,DO38:$EK38,DO5:$EK5)-DO38","v":-15.083449565434456},{"$f":"XNPV($E34,DP38:$EK38,DP5:$EK5)-DP38","v":-10.22819445012791},{"$f":"XNPV($E34,DQ38:$EK38,DQ5:$EK5)-DQ38","v":-5.2031724436901952},{"$f":"XNPV($E34,DR38:$EK38,DR5:$EK5)-DR38","v":0},{"$f":"XNPV($E34,DS38:$EK38,DS5:$EK5)-DS38","v":0},{"$f":"XNPV($E34,DT38:$EK38,DT5:$EK5)-DT38","v":0},{"$f":"XNPV($E34,DU38:$EK38,DU5:$EK5)-DU38","v":0},{"$f":"XNPV($E34,DV38:$EK38,DV5:$EK5)-DV38","v":0},{"$f":"XNPV($E34,DW38:$EK38,DW5:$EK5)-DW38","v":0},{"$f":"XNPV($E34,DX38:$EK38,DX5:$EK5)-DX38","v":0},{"$f":"XNPV($E34,DY38:$EK38,DY5:$EK5)-DY38","v":0},{"$f":"XNPV($E34,DZ38:$EK38,DZ5:$EK5)-DZ38","v":0},{"$f":"XNPV($E34,EA38:$EK38,EA5:$EK5)-EA38","v":0},{"$f":"XNPV($E34,EB38:$EK38,EB5:$EK5)-EB38","v":0},{"$f":"XNPV($E34,EC38:$EK38,EC5:$EK5)-EC38","v":0},{"$f":"XNPV($E34,ED38:$EK38,ED5:$EK5)-ED38","v":0},{"$f":"XNPV($E34,EE38:$EK38,EE5:$EK5)-EE38","v":0},{"$f":"XNPV($E34,EF38:$EK38,EF5:$EK5)-EF38","v":0},{"$f":"XNPV($E34,EG38:$EK38,EG5:$EK5)-EG38","v":0},{"$f":"XNPV($E34,EH38:$EK38,EH5:$EK5)-EH38","v":0},{"$f":"XNPV($E34,EI38:$EK38,EI5:$EK5)-EI38","v":0},{"$f":"XNPV($E34,EJ38:$EK38,EJ5:$EK5)-EJ38","v":0},{"$f":"XNPV($E34,EK38:$EK38,EK5:$EK5)-EK38","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(J5)=12,J39,0)","v":0},{"$f":"IF(MONTH(K5)=12,K39,0)","v":271.19369225477988},0,0,0,334.63514801308042,0,0,0,421.04229531336472,0,0,0,503.46768386171834,0,0,0,468.76249615006702,0,0,0,476.7492058150354,0,0,0,472.69065650286325,0,0,0,464.44832444358673,0,0,0,471.28738031991088,0,0,0,493.40847470336917,0,0,0,479.24157641426024,0,0,0,470.758674429461,0,0,0,467.6075832153565,0,0,0,442.96145432728059,0,0,0,413.84480275059275,0,0,0,386.60192433475999,0,0,0,{"$f":"IF(MONTH(BW5)=12,BW39,0)","v":357.48050641055221},0,0,0,326.28689571563206,0,0,0,292.92060283379737,0,0,0,256.92183885818497,0,0,0,218.12337261637515,0,0,0,176.22249423877898,0,0,0,130.9430543623937,0,0,0,81.788198454754763,0,0,0,28.389172963138044,0,0,0,-29.729500379876107,0,0,0,-32.837706491665131,0,0,0,-15.083449565434456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI5)=12,EI39,0)","v":0},0,0]
[null,null,"Implied multiples"]
[null,null,"Enterprise value","AUD M",null,null,null,null,null,{"$f":"J39","v":242.37075889838317},{"$f":"K39","v":271.19369225477988},297.84185717279763,304.69624267753721,319.69891542542229,334.63514801308042,349.93000678457332,365.69832775696767,382.07329593173466,421.04229531336472,460.9155380248157,458.35392656402803,480.46875331523262,503.46768386171834,488.78591553834855,481.89230100755856,475.26151124581384,468.76249615006702,464.50755574270329,468.39147907914298,472.51168748300745,476.7492058150354,478.79674143018229,476.6260193218925,474.63679082106847,472.69065650286325,470.4865941835078,468.28928444140627,466.32267378264123,464.44832444358673,462.37438369918209,464.99169680759712,468.00487277556738,471.28738031991088,480.69190860649047,485.45254522196973,489.33519415267671,493.40847470336917,497.52198611958778,491.42382589914808,485.38367324937957,479.24157641426024,472.68267883944714,471.87601590089213,471.28330699648478,470.758674429461,469.99915915941159,469.03549015911028,468.28670174098471,467.6075832153565,466.10457627564267,458.43339126844131,450.76941206944889,442.96145432728059,434.86141095649288,426.60816613422196,{"$f":"BN39","v":420.27773528809865},413.84480275059275,407.03715841253722,400.25100861695421,393.48312441341341,386.60192433475999,379.35264605419206,372.10521903048277,364.85555633646675,357.48050641055221,349.7439421319342,341.98769293949681,334.20672836572828,326.28689571563206,318.11831668030578,309.80320738473739,301.43882199225578,292.92060283379737,284.0536838754648,275.11756208749102,266.10502825604016,256.92183885818497,247.39610569365786,237.77254795966445,228.04269201745601,218.12337261637515,207.86744562974755,197.48213288747004,186.9575630007206,176.22249423877898,165.21389633621376,153.98533089749262,142.58118320908955,130.9430543623937,118.97933104439284,106.81292890628947,94.430719343442732,81.788198454754763,68.825025121080202,55.61655371888962,42.147755650109431,28.389172963138044,14.314410179337006,-5.2865230047842715E-2,-14.729790799905736,-29.729500379876107,-45.051157688657113,-36.382154544289605,-31.895036736124084,-32.837706491665131,-28.624668760772042,-24.267219296191325,-19.758149315167344,-15.083449565434456,-10.22819445012791,-5.2031724436901952,0,0,0,0,0,0,0,0,{"$f":"DZ39","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LTM EBITDA","AUD M",null,null,null,null,null,{"$f":"SUM(OFFSET(J20,,,1,-Qtrs_Yr))*J7","v":0},0,0,0,-1.0998012258220315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP20,,,1,-Qtrs_Yr))*AP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BV20,,,1,-Qtrs_Yr))*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DB20,,,1,-Qtrs_Yr))*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EV / LTM EBITDA","x",null,null,null,null,null,{"$f":"IFERROR(IF(J16>=Qtrs_Yr,J42/J44,0),\"\")","v":0},0,0,"",0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(AP16>=Qtrs_Yr,AP42/AP44,0),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(BV16>=Qtrs_Yr,BV42/BV44,0),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF(DB16>=Qtrs_Yr,DB42/DB44,0),\"\")","v":""},"","","","","","","","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(EH16>=Qtrs_Yr,EH42/EH44,0),\"\")","v":0},0,0,0]
[]
[null,null,"NTM EBITDA","AUD M",null,null,null,null,null,{"$f":"SUM(OFFSET(J20,,,1,Qtrs_Yr))*J7","v":0},0,0,0,-20.752447803986342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AP20,,,1,Qtrs_Yr))*AP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BV20,,,1,Qtrs_Yr))*BV7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(DB20,,,1,Qtrs_Yr))*DB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EV / NTM EBITDA","x",null,null,null,null,null,{"$f":"IF(J47=0,0,J42/J47)","v":0},{"$f":"IF(K47=0,0,K42/K47)","v":0},0,0,-15.405359331346505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BN47=0,0,BN42/BN47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ47=0,0,DZ42/DZ47)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Resources","Mlbs",null,null,null,null,null,{"$f":"(Ops!J55+Ops!J74)/1000","v":0},{"$f":"(Ops!K55+Ops!K74)/1000","v":0},{"$f":"(Ops!L55+Ops!L74)/1000","v":0},{"$f":"(Ops!M55+Ops!M74)/1000","v":0},{"$f":"(Ops!N55+Ops!N74)/1000","v":0},{"$f":"(Ops!O55+Ops!O74)/1000","v":0},{"$f":"(Ops!P55+Ops!P74)/1000","v":0},{"$f":"(Ops!Q55+Ops!Q74)/1000","v":0},{"$f":"(Ops!R55+Ops!R74)/1000","v":0},{"$f":"(Ops!S55+Ops!S74)/1000","v":0},{"$f":"(Ops!T55+Ops!T74)/1000","v":0},{"$f":"(Ops!U55+Ops!U74)/1000","v":0.56217810000000001},{"$f":"(Ops!V55+Ops!V74)/1000","v":0.56217810000000001},{"$f":"(Ops!W55+Ops!W74)/1000","v":0.56217810000000001},{"$f":"(Ops!X55+Ops!X74)/1000","v":0.66138599999999992},{"$f":"(Ops!Y55+Ops!Y74)/1000","v":1.3641086250000003},{"$f":"(Ops!Z55+Ops!Z74)/1000","v":1.3641086250000003},{"$f":"(Ops!AA55+Ops!AA74)/1000","v":1.3641086250000003},{"$f":"(Ops!AB55+Ops!AB74)/1000","v":2.207375775},{"$f":"(Ops!AC55+Ops!AC74)/1000","v":3.7533655499999998},{"$f":"(Ops!AD55+Ops!AD74)/1000","v":3.7533655499999998},{"$f":"(Ops!AE55+Ops!AE74)/1000","v":3.7533655499999998},{"$f":"(Ops!AF55+Ops!AF74)/1000","v":3.1829201249999999},{"$f":"(Ops!AG55+Ops!AG74)/1000","v":2.2693807125000003},{"$f":"(Ops!AH55+Ops!AH74)/1000","v":2.2693807125000003},{"$f":"(Ops!AI55+Ops!AI74)/1000","v":2.2693807125000003},{"$f":"(Ops!AJ55+Ops!AJ74)/1000","v":3.0878458875000003},{"$f":"(Ops!AK55+Ops!AK74)/1000","v":3.0456825300000001},{"$f":"(Ops!AL55+Ops!AL74)/1000","v":3.0456825300000001},{"$f":"(Ops!AM55+Ops!AM74)/1000","v":3.0456825300000001},{"$f":"(Ops!AN55+Ops!AN74)/1000","v":2.5744450049999994},{"$f":"(Ops!AO55+Ops!AO74)/1000","v":2.9267679480769213},{"$f":"(Ops!AP55+Ops!AP74)/1000","v":2.670345975},{"$f":"(Ops!AQ55+Ops!AQ74)/1000","v":2.670345975},{"$f":"(Ops!AR55+Ops!AR74)/1000","v":2.670345975},{"$f":"(Ops!AS55+Ops!AS74)/1000","v":2.0378956124999998},{"$f":"(Ops!AT55+Ops!AT74)/1000","v":2.0378956124999998},{"$f":"(Ops!AU55+Ops!AU74)/1000","v":2.0378956124999998},{"$f":"(Ops!AV55+Ops!AV74)/1000","v":2.0378956124999998},{"$f":"(Ops!AW55+Ops!AW74)/1000","v":0.22487124},{"$f":"(Ops!AX55+Ops!AX74)/1000","v":0.22487124},{"$f":"(Ops!AY55+Ops!AY74)/1000","v":0.22487124},{"$f":"(Ops!AZ55+Ops!AZ74)/1000","v":0.22487124},{"$f":"(Ops!BA55+Ops!BA74)/1000","v":1.1946284624999999},{"$f":"(Ops!BB55+Ops!BB74)/1000","v":1.1946284624999999},{"$f":"(Ops!BC55+Ops!BC74)/1000","v":1.1946284624999999},{"$f":"(Ops!BD55+Ops!BD74)/1000","v":1.1946284624999999},{"$f":"(Ops!BE55+Ops!BE74)/1000","v":1.1243562},{"$f":"(Ops!BF55+Ops!BF74)/1000","v":1.1243562},{"$f":"(Ops!BG55+Ops!BG74)/1000","v":1.1243562},{"$f":"(Ops!BH55+Ops!BH74)/1000","v":1.0281372559615398},{"$f":"(Ops!BI55+Ops!BI74)/1000","v":0},{"$f":"(Ops!BJ55+Ops!BJ74)/1000","v":0},{"$f":"(Ops!BK55+Ops!BK74)/1000","v":0},{"$f":"(Ops!BL55+Ops!BL74)/1000","v":0},{"$f":"(Ops!BM55+Ops!BM74)/1000","v":0},{"$f":"(Ops!BN55+Ops!BN74)/1000","v":0},{"$f":"(Ops!BO55+Ops!BO74)/1000","v":0},{"$f":"(Ops!BP55+Ops!BP74)/1000","v":0},{"$f":"(Ops!BQ55+Ops!BQ74)/1000","v":0},{"$f":"(Ops!BR55+Ops!BR74)/1000","v":0},{"$f":"(Ops!BS55+Ops!BS74)/1000","v":0},{"$f":"(Ops!BT55+Ops!BT74)/1000","v":0},{"$f":"(Ops!BU55+Ops!BU74)/1000","v":0},{"$f":"(Ops!BV55+Ops!BV74)/1000","v":0},{"$f":"(Ops!BW55+Ops!BW74)/1000","v":0},{"$f":"(Ops!BX55+Ops!BX74)/1000","v":0},{"$f":"(Ops!BY55+Ops!BY74)/1000","v":0},{"$f":"(Ops!BZ55+Ops!BZ74)/1000","v":0},{"$f":"(Ops!CA55+Ops!CA74)/1000","v":0},{"$f":"(Ops!CB55+Ops!CB74)/1000","v":0},{"$f":"(Ops!CC55+Ops!CC74)/1000","v":0},{"$f":"(Ops!CD55+Ops!CD74)/1000","v":0},{"$f":"(Ops!CE55+Ops!CE74)/1000","v":0},{"$f":"(Ops!CF55+Ops!CF74)/1000","v":0},{"$f":"(Ops!CG55+Ops!CG74)/1000","v":0},{"$f":"(Ops!CH55+Ops!CH74)/1000","v":0},{"$f":"(Ops!CI55+Ops!CI74)/1000","v":0},{"$f":"(Ops!CJ55+Ops!CJ74)/1000","v":0},{"$f":"(Ops!CK55+Ops!CK74)/1000","v":0},{"$f":"(Ops!CL55+Ops!CL74)/1000","v":0},{"$f":"(Ops!CM55+Ops!CM74)/1000","v":0},{"$f":"(Ops!CN55+Ops!CN74)/1000","v":0},{"$f":"(Ops!CO55+Ops!CO74)/1000","v":0},{"$f":"(Ops!CP55+Ops!CP74)/1000","v":0},{"$f":"(Ops!CQ55+Ops!CQ74)/1000","v":0},{"$f":"(Ops!CR55+Ops!CR74)/1000","v":0},{"$f":"(Ops!CS55+Ops!CS74)/1000","v":0},{"$f":"(Ops!CT55+Ops!CT74)/1000","v":0},{"$f":"(Ops!CU55+Ops!CU74)/1000","v":0},{"$f":"(Ops!CV55+Ops!CV74)/1000","v":0},{"$f":"(Ops!CW55+Ops!CW74)/1000","v":0},{"$f":"(Ops!CX55+Ops!CX74)/1000","v":0},{"$f":"(Ops!CY55+Ops!CY74)/1000","v":0},{"$f":"(Ops!CZ55+Ops!CZ74)/1000","v":0},{"$f":"(Ops!DA55+Ops!DA74)/1000","v":0},{"$f":"(Ops!DB55+Ops!DB74)/1000","v":0},{"$f":"(Ops!DC55+Ops!DC74)/1000","v":0},{"$f":"(Ops!DD55+Ops!DD74)/1000","v":0},{"$f":"(Ops!DE55+Ops!DE74)/1000","v":0},{"$f":"(Ops!DF55+Ops!DF74)/1000","v":0},{"$f":"(Ops!DG55+Ops!DG74)/1000","v":0},{"$f":"(Ops!DH55+Ops!DH74)/1000","v":0},{"$f":"(Ops!DI55+Ops!DI74)/1000","v":0},{"$f":"(Ops!DJ55+Ops!DJ74)/1000","v":0},{"$f":"(Ops!DK55+Ops!DK74)/1000","v":0},{"$f":"(Ops!DL55+Ops!DL74)/1000","v":0},{"$f":"(Ops!DM55+Ops!DM74)/1000","v":0},{"$f":"(Ops!DN55+Ops!DN74)/1000","v":0},{"$f":"(Ops!DO55+Ops!DO74)/1000","v":0},{"$f":"(Ops!DP55+Ops!DP74)/1000","v":0},{"$f":"(Ops!DQ55+Ops!DQ74)/1000","v":0},{"$f":"(Ops!DR55+Ops!DR74)/1000","v":0},{"$f":"(Ops!DS55+Ops!DS74)/1000","v":0},{"$f":"(Ops!DT55+Ops!DT74)/1000","v":0},{"$f":"(Ops!DU55+Ops!DU74)/1000","v":0},{"$f":"(Ops!DV55+Ops!DV74)/1000","v":0},{"$f":"(Ops!DW55+Ops!DW74)/1000","v":0},{"$f":"(Ops!DX55+Ops!DX74)/1000","v":0},{"$f":"(Ops!DY55+Ops!DY74)/1000","v":0},{"$f":"(Ops!DZ55+Ops!DZ74)/1000","v":0},{"$f":"(Ops!EA55+Ops!EA74)/1000","v":0},{"$f":"(Ops!EB55+Ops!EB74)/1000","v":0},{"$f":"(Ops!EC55+Ops!EC74)/1000","v":0},{"$f":"(Ops!ED55+Ops!ED74)/1000","v":0},{"$f":"(Ops!EE55+Ops!EE74)/1000","v":0},{"$f":"(Ops!EF55+Ops!EF74)/1000","v":0},{"$f":"(Ops!EG55+Ops!EG74)/1000","v":0},{"$f":"(Ops!EH55+Ops!EH74)/1000","v":0},{"$f":"(Ops!EI55+Ops!EI74)/1000","v":0},{"$f":"(Ops!EJ55+Ops!EJ74)/1000","v":0},{"$f":"(Ops!EK55+Ops!EK74)/1000","v":0}]
[null,null,"EV / Resources","AUD / Oz",null,null,null,null,null,{"$f":"IF(J50=0,0,J42/J50)","v":0},{"$f":"IF(K50=0,0,K42/K50)","v":0},0,0,0,0,0,0,0,0,0,815.31800431932163,854.65576356537656,895.56616286141048,739.032751734008,353.26534278570261,348.4044470767962,343.64015266750982,210.43429080066954,124.79239574177447,125.89013278576276,127.01912442688547,150.42687928908751,210.02470704742646,209.14815579718135,208.29059394892658,152.36725255236942,153.75512051198791,153.10941609618163,152.49400417435717,179.60157735013735,158.87549168806746,175.26001392968092,176.4892582205236,180.01109710380899,238.21266518476779,240.11788982281681,242.11665782923865,244.1351672126375,2185.3564995645866,2158.4960053112154,2131.1821663555565,2102.0148189668325,394.99813600070843,394.50199102926933,394.06283142149817,393.42705612073229,417.15916198008273,416.49319116218214,415.88918459768934,453.34859093276407,0,0,0,0,0,{"$f":"IF(BN50=0,0,BN42/BN50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DZ50=0,0,DZ42/DZ50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"DCF analysis - mid period cashflows"]
[null,null,"XNPV Method"]
[null,null,"Midpoint dates","Date",null,null,null,null,{"$f":"I5","v":"2018-06-30"},{"$f":"AVERAGE(J4,J5)","v":"2018-08-15T12:00:00"},"2018-11-15T12:00:00","2019-02-14T12:00:00","2019-05-16","2019-08-15T12:00:00","2019-11-15T12:00:00","2020-02-15","2020-05-16","2020-08-15T12:00:00","2020-11-15T12:00:00","2021-02-14T12:00:00","2021-05-16","2021-08-15T12:00:00","2021-11-15T12:00:00","2022-02-14T12:00:00","2022-05-16","2022-08-15T12:00:00","2022-11-15T12:00:00","2023-02-14T12:00:00","2023-05-16","2023-08-15T12:00:00","2023-11-15T12:00:00","2024-02-15","2024-05-16","2024-08-15T12:00:00","2024-11-15T12:00:00","2025-02-14T12:00:00","2025-05-16","2025-08-15T12:00:00","2025-11-15T12:00:00","2026-02-14T12:00:00","2026-05-16",{"$f":"AVERAGE(AP4,AP5)","v":"2026-08-15T12:00:00"},"2026-11-15T12:00:00","2027-02-14T12:00:00","2027-05-16","2027-08-15T12:00:00","2027-11-15T12:00:00","2028-02-15","2028-05-16","2028-08-15T12:00:00","2028-11-15T12:00:00","2029-02-14T12:00:00","2029-05-16","2029-08-15T12:00:00","2029-11-15T12:00:00","2030-02-14T12:00:00","2030-05-16","2030-08-15T12:00:00","2030-11-15T12:00:00","2031-02-14T12:00:00","2031-05-16","2031-08-15T12:00:00","2031-11-15T12:00:00","2032-02-15","2032-05-16",{"$f":"AVERAGE(BN4,BN5)","v":"2032-08-15T12:00:00"},"2032-11-15T12:00:00","2033-02-14T12:00:00","2033-05-16","2033-08-15T12:00:00","2033-11-15T12:00:00","2034-02-14T12:00:00","2034-05-16","2034-08-15T12:00:00","2034-11-15T12:00:00","2035-02-14T12:00:00","2035-05-16","2035-08-15T12:00:00","2035-11-15T12:00:00","2036-02-15","2036-05-16","2036-08-15T12:00:00","2036-11-15T12:00:00","2037-02-14T12:00:00","2037-05-16","2037-08-15T12:00:00","2037-11-15T12:00:00","2038-02-14T12:00:00","2038-05-16","2038-08-15T12:00:00","2038-11-15T12:00:00","2039-02-14T12:00:00","2039-05-16","2039-08-15T12:00:00","2039-11-15T12:00:00","2040-02-15","2040-05-16","2040-08-15T12:00:00","2040-11-15T12:00:00","2041-02-14T12:00:00","2041-05-16","2041-08-15T12:00:00","2041-11-15T12:00:00","2042-02-14T12:00:00","2042-05-16","2042-08-15T12:00:00","2042-11-15T12:00:00","2043-02-14T12:00:00","2043-05-16","2043-08-15T12:00:00","2043-11-15T12:00:00","2044-02-15","2044-05-16","2044-08-15T12:00:00","2044-11-15T12:00:00","2045-02-14T12:00:00","2045-05-16","2045-08-15T12:00:00","2045-11-15T12:00:00","2046-02-14T12:00:00","2046-05-16","2046-08-15T12:00:00","2046-11-15T12:00:00","2047-02-14T12:00:00","2047-05-16","2047-08-15T12:00:00","2047-11-15T12:00:00","2048-02-15","2048-05-16",{"$f":"AVERAGE(DZ4,DZ5)","v":"2048-08-15T12:00:00"},"2048-11-15T12:00:00","2049-02-14T12:00:00","2049-05-16","2049-08-15T12:00:00","2049-11-15T12:00:00","2050-02-14T12:00:00","2050-05-16","2050-08-15T12:00:00","2050-11-15T12:00:00","2051-02-14T12:00:00","2051-05-16"]
[null,null,"Forecast cash flows","AUD M",null,null,null,null,{"$f":"SUM(J57:EK57)","v":1267.6863491764709},{"$f":"J38","v":-5.1919997573090351},-21.659574808442294,-18.809671901069336,1.8513743401316862,-5.9972611857220901,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-27.703575105196045,16.033928686118855,-8.5680047964265142,-8.7984966049938933,29.233832168946201,21.18056813974389,20.873297188406806,20.545547047746137,17.803896956203772,9.6933866656197409,9.7232771745976478,9.7277415488423777,11.887591339325997,16.165697445083588,16.076089000024638,15.974202424091045,15.866557119173805,15.9493838732293,15.807075836436336,15.656690602203048,15.498201897441238,10.89764540384709,{"$f":"AP38","v":10.729827772225182},10.549551740030973,4.2174066813724984,9.2897334548131454,10.46508284703614,10.389204370263059,10.308557150523395,20.640464548698525,20.564367864191411,20.487793075919669,20.410738002669618,14.622927461843055,14.539181273607014,14.453587202583106,14.366168697358152,14.701495663661985,14.611307985240311,14.51950737062138,15.018582266082884,21.295175074174981,21.213149762869673,21.130616530631826,21.047572232289912,20.96401370319672,{"$f":"BN38","v":18.938994962498604},18.854398399454809,18.769277993654352,18.683630501333834,18.597452658643697,18.510741181523805,18.423492765578331,18.335704085949803,18.247371797192415,18.158492533144525,18.069062906800415,17.979079510181172,17.888538914204833,17.797437668555752,17.70577230155304,17.613539320018315,17.520735209142575,17.427356432352266,17.333399431174485,17.238860625101395,17.143736411453766,17.048023165243691,16.951717239036469,16.854814962811549,16.757312643822718,16.659206566457396,16.560492992094993,16.461168158964448,16.361228282000909,16.260669552701454,16.159488138979988,16.05768018502118,15.955241811133551,15.852169113601612,15.748458164537116,15.644105011729334,15.539105678494519,15.43345616352428,15.327152440733169,15.220190459105197,15.11256614253951,15.004275389695019,14.895314073834125,14.785678042665452,14.67536311818562,14.564365096520016,14.452679747762595,-9.9858246391493459,-5.5624060109684876,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ38","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Combined cashflows","AUD M",null,{"$f":"SUM(J58:EK58)","v":1267.6863491764709},null,null,{"$f":"Verysmallnumber","v":9.9999999999999995E-8},{"$f":"SUM(J57:J57)","v":-5.1919997573090351},-21.659574808442294,-18.809671901069336,1.8513743401316862,-5.9972611857220901,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-27.703575105196045,16.033928686118855,-8.5680047964265142,-8.7984966049938933,29.233832168946201,21.18056813974389,20.873297188406806,20.545547047746137,17.803896956203772,9.6933866656197409,9.7232771745976478,9.7277415488423777,11.887591339325997,16.165697445083588,16.076089000024638,15.974202424091045,15.866557119173805,15.9493838732293,15.807075836436336,15.656690602203048,15.498201897441238,10.89764540384709,{"$f":"SUM(AP57:AP57)","v":10.729827772225182},10.549551740030973,4.2174066813724984,9.2897334548131454,10.46508284703614,10.389204370263059,10.308557150523395,20.640464548698525,20.564367864191411,20.487793075919669,20.410738002669618,14.622927461843055,14.539181273607014,14.453587202583106,14.366168697358152,14.701495663661985,14.611307985240311,14.51950737062138,15.018582266082884,21.295175074174981,21.213149762869673,21.130616530631826,21.047572232289912,20.96401370319672,{"$f":"SUM(BN57:BN57)","v":18.938994962498604},18.854398399454809,18.769277993654352,18.683630501333834,18.597452658643697,18.510741181523805,18.423492765578331,18.335704085949803,18.247371797192415,18.158492533144525,18.069062906800415,17.979079510181172,17.888538914204833,17.797437668555752,17.70577230155304,17.613539320018315,17.520735209142575,17.427356432352266,17.333399431174485,17.238860625101395,17.143736411453766,17.048023165243691,16.951717239036469,16.854814962811549,16.757312643822718,16.659206566457396,16.560492992094993,16.461168158964448,16.361228282000909,16.260669552701454,16.159488138979988,16.05768018502118,15.955241811133551,15.852169113601612,15.748458164537116,15.644105011729334,15.539105678494519,15.43345616352428,15.327152440733169,15.220190459105197,15.11256614253951,15.004275389695019,14.895314073834125,14.785678042665452,14.67536311818562,14.564365096520016,14.452679747762595,-9.9858246391493459,-5.5624060109684876,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"SUM(DZ57:DZ57)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Valuation","AUD M",null,null,null,null,{"$f":"XNPV($E34,I58:$EK58,I56:$EK56)-I58","v":233.70381163541961}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,0.14499999999999999]
[null,null,"Delay ",null,null,null,null,null,null,null,null,null,null,"Target Price","Production Delay in Years "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Overview - Valuation Summary'!E29","v":0.18923362543229075},-1,0,1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,"WACC",0.14249999999999999,0.17259056894190769,0.15885418253476241,0.13728577323179927,0.1137639883649664,9.0179779370805888E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.13250000000000001,0.18737434854281265,0.17306165420877756,0.15061565510484898,0.12601636105851219,0.101194929227944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1225,0.20411644389152758,0.18923362543229075,0.16589293798301877,0.14017971574176577,0.11406928007067689]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1125,0.22313659508670394,0.20770261772791751,0.18346027026365444,0.15660443282968337,0.12915956029490713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,0.24481557236809043,0.2288668875000911,0.20373045529696102,0.17571517107577556,0.14690080135542277]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Implied Return ","Production Delay in Years "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N65/K63)-1","v":0.30505948573993624},-1,0,1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,"WACC",0.14249999999999999,{"$f":"(O66/$K$63)-1","v":0.19027978580625993},9.5546086446637313E-2,-5.3201563918625627E-2,-0.21542076989678338,-0.37807048709789037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.13250000000000001,0.29223688650215629,0.19352864971570738,3.8728655895510222E-2,-0.13092164787232963,-0.3021039363590069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1225,0.40769961304501789,0.30505948573993624,0.14408922746909503,-3.324333971196014E-2,-0.21331530985740066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1125,0.53887306956347558,0.43243184639943122,0.26524324319761683,8.0030571239195769E-2,-0.10924441175926114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,0.68838325771096853,0.57839232758683523,0.4050376227376622,0.21182876603983147,1.3108974864984635E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O74","v":-1},{"$f":"P74","v":0},1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N75","v":0.14249999999999999},0.19027978580625993,{"$f":"P75","v":9.5546086446637313E-2},-5.3201563918625627E-2,-0.21542076989678338,-0.37807048709789037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N76","v":0.13250000000000001},0.29223688650215629,0.19352864971570738,3.8728655895510222E-2,-0.13092164787232963,-0.3021039363590069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N77","v":0.1225},0.40769961304501789,0.30505948573993624,0.14408922746909503,-3.324333971196014E-2,-0.21331530985740066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N78","v":0.1125},0.53887306956347558,0.43243184639943122,0.26524324319761683,8.0030571239195769E-2,-0.10924441175926114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N79","v":0.10249999999999999},0.68838325771096853,0.57839232758683523,0.4050376227376622,0.21182876603983147,1.3108974864984635E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Target Price","Uranium Flex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Overview - Valuation Summary'!E29","v":0.18923362543229075},-0.1,-0.05,0,0.05,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"WACC",0.14249999999999999,0.15885418253476241,0.15885418253476241,0.15885418253476241,0.15885418253476241,0.15885418253476241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.13250000000000001,0.17306165420877756,0.17306165420877756,0.17306165420877756,0.17306165420877756,0.17306165420877756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1225,0.18923362543229075,0.18923362543229075,0.18923362543229075,0.18923362543229075,0.18923362543229075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1125,0.20770261772791751,0.20770261772791751,0.20770261772791751,0.20770261772791751,0.20770261772791751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,0.2288668875000911,0.2288668875000911,0.2288668875000911,0.2288668875000911,0.2288668875000911]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Implied Return ","Production Delay in Years "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(N92/K63)-1","v":0.30505948573993624},-0.1,-0.05,0,0.05,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"WACC",0.14249999999999999,{"$f":"(O93/$K$63)-1","v":9.5546086446637313E-2},9.5546086446637313E-2,9.5546086446637313E-2,9.5546086446637313E-2,9.5546086446637313E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.13250000000000001,{"$f":"(O94/$K$63)-1","v":0.19352864971570738},0.19352864971570738,0.19352864971570738,0.19352864971570738,0.19352864971570738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1225,{"$f":"(O95/$K$63)-1","v":0.30505948573993624},0.30505948573993624,0.30505948573993624,0.30505948573993624,0.30505948573993624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.1125,{"$f":"(O96/$K$63)-1","v":0.43243184639943122},0.43243184639943122,0.43243184639943122,0.43243184639943122,0.43243184639943122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,{"$f":"(O97/$K$63)-1","v":0.57839232758683523},0.57839232758683523,0.57839232758683523,0.57839232758683523,0.57839232758683523]

{"sheet":"IFS","index":14,"n_rows":93,"n_cols":141,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["Quarterly Summary"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,null,null,{"$f":"Master_check","v":{"$error":"#REF!"}}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"Timing!J4","v":"2018-07-01"},{"$f":"Timing!K4","v":"2018-10-01"},{"$f":"Timing!L4","v":"2019-01-01"},{"$f":"Timing!M4","v":"2019-04-01"},{"$f":"Timing!N4","v":"2019-07-01"},{"$f":"Timing!O4","v":"2019-10-01"},{"$f":"Timing!P4","v":"2020-01-01"},{"$f":"Timing!Q4","v":"2020-04-01"},{"$f":"Timing!R4","v":"2020-07-01"},{"$f":"Timing!S4","v":"2020-10-01"},{"$f":"Timing!T4","v":"2021-01-01"},{"$f":"Timing!U4","v":"2021-04-01"},{"$f":"Timing!V4","v":"2021-07-01"},{"$f":"Timing!W4","v":"2021-10-01"},{"$f":"Timing!X4","v":"2022-01-01"},{"$f":"Timing!Y4","v":"2022-04-01"},{"$f":"Timing!Z4","v":"2022-07-01"},{"$f":"Timing!AA4","v":"2022-10-01"},{"$f":"Timing!AB4","v":"2023-01-01"},{"$f":"Timing!AC4","v":"2023-04-01"},{"$f":"Timing!AD4","v":"2023-07-01"},{"$f":"Timing!AE4","v":"2023-10-01"},{"$f":"Timing!AF4","v":"2024-01-01"},{"$f":"Timing!AG4","v":"2024-04-01"},{"$f":"Timing!AH4","v":"2024-07-01"},{"$f":"Timing!AI4","v":"2024-10-01"},{"$f":"Timing!AJ4","v":"2025-01-01"},{"$f":"Timing!AK4","v":"2025-04-01"},{"$f":"Timing!AL4","v":"2025-07-01"},{"$f":"Timing!AM4","v":"2025-10-01"},{"$f":"Timing!AN4","v":"2026-01-01"},{"$f":"Timing!AO4","v":"2026-04-01"},{"$f":"Timing!AP4","v":"2026-07-01"},{"$f":"Timing!AQ4","v":"2026-10-01"},{"$f":"Timing!AR4","v":"2027-01-01"},{"$f":"Timing!AS4","v":"2027-04-01"},{"$f":"Timing!AT4","v":"2027-07-01"},{"$f":"Timing!AU4","v":"2027-10-01"},{"$f":"Timing!AV4","v":"2028-01-01"},{"$f":"Timing!AW4","v":"2028-04-01"},{"$f":"Timing!AX4","v":"2028-07-01"},{"$f":"Timing!AY4","v":"2028-10-01"},{"$f":"Timing!AZ4","v":"2029-01-01"},{"$f":"Timing!BA4","v":"2029-04-01"},{"$f":"Timing!BB4","v":"2029-07-01"},{"$f":"Timing!BC4","v":"2029-10-01"},{"$f":"Timing!BD4","v":"2030-01-01"},{"$f":"Timing!BE4","v":"2030-04-01"},{"$f":"Timing!BF4","v":"2030-07-01"},{"$f":"Timing!BG4","v":"2030-10-01"},{"$f":"Timing!BH4","v":"2031-01-01"},{"$f":"Timing!BI4","v":"2031-04-01"},{"$f":"Timing!BJ4","v":"2031-07-01"},{"$f":"Timing!BK4","v":"2031-10-01"},{"$f":"Timing!BL4","v":"2032-01-01"},{"$f":"Timing!BM4","v":"2032-04-01"},{"$f":"Timing!BN4","v":"2032-07-01"},{"$f":"Timing!BO4","v":"2032-10-01"},{"$f":"Timing!BP4","v":"2033-01-01"},{"$f":"Timing!BQ4","v":"2033-04-01"},{"$f":"Timing!BR4","v":"2033-07-01"},{"$f":"Timing!BS4","v":"2033-10-01"},{"$f":"Timing!BT4","v":"2034-01-01"},{"$f":"Timing!BU4","v":"2034-04-01"},{"$f":"Timing!BV4","v":"2034-07-01"},{"$f":"Timing!BW4","v":"2034-10-01"},{"$f":"Timing!BX4","v":"2035-01-01"},{"$f":"Timing!BY4","v":"2035-04-01"},{"$f":"Timing!BZ4","v":"2035-07-01"},{"$f":"Timing!CA4","v":"2035-10-01"},{"$f":"Timing!CB4","v":"2036-01-01"},{"$f":"Timing!CC4","v":"2036-04-01"},{"$f":"Timing!CD4","v":"2036-07-01"},{"$f":"Timing!CE4","v":"2036-10-01"},{"$f":"Timing!CF4","v":"2037-01-01"},{"$f":"Timing!CG4","v":"2037-04-01"},{"$f":"Timing!CH4","v":"2037-07-01"},{"$f":"Timing!CI4","v":"2037-10-01"},{"$f":"Timing!CJ4","v":"2038-01-01"},{"$f":"Timing!CK4","v":"2038-04-01"},{"$f":"Timing!CL4","v":"2038-07-01"},{"$f":"Timing!CM4","v":"2038-10-01"},{"$f":"Timing!CN4","v":"2039-01-01"},{"$f":"Timing!CO4","v":"2039-04-01"},{"$f":"Timing!CP4","v":"2039-07-01"},{"$f":"Timing!CQ4","v":"2039-10-01"},{"$f":"Timing!CR4","v":"2040-01-01"},{"$f":"Timing!CS4","v":"2040-04-01"},{"$f":"Timing!CT4","v":"2040-07-01"},{"$f":"Timing!CU4","v":"2040-10-01"},{"$f":"Timing!CV4","v":"2041-01-01"},{"$f":"Timing!CW4","v":"2041-04-01"},{"$f":"Timing!CX4","v":"2041-07-01"},{"$f":"Timing!CY4","v":"2041-10-01"},{"$f":"Timing!CZ4","v":"2042-01-01"},{"$f":"Timing!DA4","v":"2042-04-01"},{"$f":"Timing!DB4","v":"2042-07-01"},{"$f":"Timing!DC4","v":"2042-10-01"},{"$f":"Timing!DD4","v":"2043-01-01"},{"$f":"Timing!DE4","v":"2043-04-01"},{"$f":"Timing!DF4","v":"2043-07-01"},{"$f":"Timing!DG4","v":"2043-10-01"},{"$f":"Timing!DH4","v":"2044-01-01"},{"$f":"Timing!DI4","v":"2044-04-01"},{"$f":"Timing!DJ4","v":"2044-07-01"},{"$f":"Timing!DK4","v":"2044-10-01"},{"$f":"Timing!DL4","v":"2045-01-01"},{"$f":"Timing!DM4","v":"2045-04-01"},{"$f":"Timing!DN4","v":"2045-07-01"},{"$f":"Timing!DO4","v":"2045-10-01"},{"$f":"Timing!DP4","v":"2046-01-01"},{"$f":"Timing!DQ4","v":"2046-04-01"},{"$f":"Timing!DR4","v":"2046-07-01"},{"$f":"Timing!DS4","v":"2046-10-01"},{"$f":"Timing!DT4","v":"2047-01-01"},{"$f":"Timing!DU4","v":"2047-04-01"},{"$f":"Timing!DV4","v":"2047-07-01"},{"$f":"Timing!DW4","v":"2047-10-01"},{"$f":"Timing!DX4","v":"2048-01-01"},{"$f":"Timing!DY4","v":"2048-04-01"},{"$f":"Timing!DZ4","v":"2048-07-01"},{"$f":"Timing!EA4","v":"2048-10-01"},{"$f":"Timing!EB4","v":"2049-01-01"},{"$f":"Timing!EC4","v":"2049-04-01"},{"$f":"Timing!ED4","v":"2049-07-01"},{"$f":"Timing!EE4","v":"2049-10-01"},{"$f":"Timing!EF4","v":"2050-01-01"},{"$f":"Timing!EG4","v":"2050-04-01"},{"$f":"Timing!EH4","v":"2050-07-01"},{"$f":"Timing!EI4","v":"2050-10-01"},{"$f":"Timing!EJ4","v":"2051-01-01"},{"$f":"Timing!EK4","v":"2051-04-01"}]
[null,null,"Period End",null,null,null,null,null,{"$f":"Timing!I5","v":"2018-06-30"},{"$f":"Timing!J5","v":"2018-09-30"},{"$f":"Timing!K5","v":"2018-12-31"},{"$f":"Timing!L5","v":"2019-03-31"},{"$f":"Timing!M5","v":"2019-06-30"},{"$f":"Timing!N5","v":"2019-09-30"},{"$f":"Timing!O5","v":"2019-12-31"},{"$f":"Timing!P5","v":"2020-03-31"},{"$f":"Timing!Q5","v":"2020-06-30"},{"$f":"Timing!R5","v":"2020-09-30"},{"$f":"Timing!S5","v":"2020-12-31"},{"$f":"Timing!T5","v":"2021-03-31"},{"$f":"Timing!U5","v":"2021-06-30"},{"$f":"Timing!V5","v":"2021-09-30"},{"$f":"Timing!W5","v":"2021-12-31"},{"$f":"Timing!X5","v":"2022-03-31"},{"$f":"Timing!Y5","v":"2022-06-30"},{"$f":"Timing!Z5","v":"2022-09-30"},{"$f":"Timing!AA5","v":"2022-12-31"},{"$f":"Timing!AB5","v":"2023-03-31"},{"$f":"Timing!AC5","v":"2023-06-30"},{"$f":"Timing!AD5","v":"2023-09-30"},{"$f":"Timing!AE5","v":"2023-12-31"},{"$f":"Timing!AF5","v":"2024-03-31"},{"$f":"Timing!AG5","v":"2024-06-30"},{"$f":"Timing!AH5","v":"2024-09-30"},{"$f":"Timing!AI5","v":"2024-12-31"},{"$f":"Timing!AJ5","v":"2025-03-31"},{"$f":"Timing!AK5","v":"2025-06-30"},{"$f":"Timing!AL5","v":"2025-09-30"},{"$f":"Timing!AM5","v":"2025-12-31"},{"$f":"Timing!AN5","v":"2026-03-31"},{"$f":"Timing!AO5","v":"2026-06-30"},{"$f":"Timing!AP5","v":"2026-09-30"},{"$f":"Timing!AQ5","v":"2026-12-31"},{"$f":"Timing!AR5","v":"2027-03-31"},{"$f":"Timing!AS5","v":"2027-06-30"},{"$f":"Timing!AT5","v":"2027-09-30"},{"$f":"Timing!AU5","v":"2027-12-31"},{"$f":"Timing!AV5","v":"2028-03-31"},{"$f":"Timing!AW5","v":"2028-06-30"},{"$f":"Timing!AX5","v":"2028-09-30"},{"$f":"Timing!AY5","v":"2028-12-31"},{"$f":"Timing!AZ5","v":"2029-03-31"},{"$f":"Timing!BA5","v":"2029-06-30"},{"$f":"Timing!BB5","v":"2029-09-30"},{"$f":"Timing!BC5","v":"2029-12-31"},{"$f":"Timing!BD5","v":"2030-03-31"},{"$f":"Timing!BE5","v":"2030-06-30"},{"$f":"Timing!BF5","v":"2030-09-30"},{"$f":"Timing!BG5","v":"2030-12-31"},{"$f":"Timing!BH5","v":"2031-03-31"},{"$f":"Timing!BI5","v":"2031-06-30"},{"$f":"Timing!BJ5","v":"2031-09-30"},{"$f":"Timing!BK5","v":"2031-12-31"},{"$f":"Timing!BL5","v":"2032-03-31"},{"$f":"Timing!BM5","v":"2032-06-30"},{"$f":"Timing!BN5","v":"2032-09-30"},{"$f":"Timing!BO5","v":"2032-12-31"},{"$f":"Timing!BP5","v":"2033-03-31"},{"$f":"Timing!BQ5","v":"2033-06-30"},{"$f":"Timing!BR5","v":"2033-09-30"},{"$f":"Timing!BS5","v":"2033-12-31"},{"$f":"Timing!BT5","v":"2034-03-31"},{"$f":"Timing!BU5","v":"2034-06-30"},{"$f":"Timing!BV5","v":"2034-09-30"},{"$f":"Timing!BW5","v":"2034-12-31"},{"$f":"Timing!BX5","v":"2035-03-31"},{"$f":"Timing!BY5","v":"2035-06-30"},{"$f":"Timing!BZ5","v":"2035-09-30"},{"$f":"Timing!CA5","v":"2035-12-31"},{"$f":"Timing!CB5","v":"2036-03-31"},{"$f":"Timing!CC5","v":"2036-06-30"},{"$f":"Timing!CD5","v":"2036-09-30"},{"$f":"Timing!CE5","v":"2036-12-31"},{"$f":"Timing!CF5","v":"2037-03-31"},{"$f":"Timing!CG5","v":"2037-06-30"},{"$f":"Timing!CH5","v":"2037-09-30"},{"$f":"Timing!CI5","v":"2037-12-31"},{"$f":"Timing!CJ5","v":"2038-03-31"},{"$f":"Timing!CK5","v":"2038-06-30"},{"$f":"Timing!CL5","v":"2038-09-30"},{"$f":"Timing!CM5","v":"2038-12-31"},{"$f":"Timing!CN5","v":"2039-03-31"},{"$f":"Timing!CO5","v":"2039-06-30"},{"$f":"Timing!CP5","v":"2039-09-30"},{"$f":"Timing!CQ5","v":"2039-12-31"},{"$f":"Timing!CR5","v":"2040-03-31"},{"$f":"Timing!CS5","v":"2040-06-30"},{"$f":"Timing!CT5","v":"2040-09-30"},{"$f":"Timing!CU5","v":"2040-12-31"},{"$f":"Timing!CV5","v":"2041-03-31"},{"$f":"Timing!CW5","v":"2041-06-30"},{"$f":"Timing!CX5","v":"2041-09-30"},{"$f":"Timing!CY5","v":"2041-12-31"},{"$f":"Timing!CZ5","v":"2042-03-31"},{"$f":"Timing!DA5","v":"2042-06-30"},{"$f":"Timing!DB5","v":"2042-09-30"},{"$f":"Timing!DC5","v":"2042-12-31"},{"$f":"Timing!DD5","v":"2043-03-31"},{"$f":"Timing!DE5","v":"2043-06-30"},{"$f":"Timing!DF5","v":"2043-09-30"},{"$f":"Timing!DG5","v":"2043-12-31"},{"$f":"Timing!DH5","v":"2044-03-31"},{"$f":"Timing!DI5","v":"2044-06-30"},{"$f":"Timing!DJ5","v":"2044-09-30"},{"$f":"Timing!DK5","v":"2044-12-31"},{"$f":"Timing!DL5","v":"2045-03-31"},{"$f":"Timing!DM5","v":"2045-06-30"},{"$f":"Timing!DN5","v":"2045-09-30"},{"$f":"Timing!DO5","v":"2045-12-31"},{"$f":"Timing!DP5","v":"2046-03-31"},{"$f":"Timing!DQ5","v":"2046-06-30"},{"$f":"Timing!DR5","v":"2046-09-30"},{"$f":"Timing!DS5","v":"2046-12-31"},{"$f":"Timing!DT5","v":"2047-03-31"},{"$f":"Timing!DU5","v":"2047-06-30"},{"$f":"Timing!DV5","v":"2047-09-30"},{"$f":"Timing!DW5","v":"2047-12-31"},{"$f":"Timing!DX5","v":"2048-03-31"},{"$f":"Timing!DY5","v":"2048-06-30"},{"$f":"Timing!DZ5","v":"2048-09-30"},{"$f":"Timing!EA5","v":"2048-12-31"},{"$f":"Timing!EB5","v":"2049-03-31"},{"$f":"Timing!EC5","v":"2049-06-30"},{"$f":"Timing!ED5","v":"2049-09-30"},{"$f":"Timing!EE5","v":"2049-12-31"},{"$f":"Timing!EF5","v":"2050-03-31"},{"$f":"Timing!EG5","v":"2050-06-30"},{"$f":"Timing!EH5","v":"2050-09-30"},{"$f":"Timing!EI5","v":"2050-12-31"},{"$f":"Timing!EJ5","v":"2051-03-31"},{"$f":"Timing!EK5","v":"2051-06-30"}]
[null,null,{"$f":"Timing!C9","v":"Production "},{"$f":"Timing!D9","v":"2018-07-01"},{"$f":"Timing!E9","v":"2019-06-30"},null,null,null,null,{"$f":"Timing!J9","v":1},{"$f":"Timing!K9","v":1},{"$f":"Timing!L9","v":1},{"$f":"Timing!M9","v":1},{"$f":"Timing!N9","v":0},{"$f":"Timing!O9","v":0},{"$f":"Timing!P9","v":0},{"$f":"Timing!Q9","v":0},{"$f":"Timing!R9","v":0},{"$f":"Timing!S9","v":0},{"$f":"Timing!T9","v":0},{"$f":"Timing!U9","v":0},{"$f":"Timing!V9","v":0},{"$f":"Timing!W9","v":0},{"$f":"Timing!X9","v":0},{"$f":"Timing!Y9","v":0},{"$f":"Timing!Z9","v":0},{"$f":"Timing!AA9","v":0},{"$f":"Timing!AB9","v":0},{"$f":"Timing!AC9","v":0},{"$f":"Timing!AD9","v":0},{"$f":"Timing!AE9","v":0},{"$f":"Timing!AF9","v":0},{"$f":"Timing!AG9","v":0},{"$f":"Timing!AH9","v":0},{"$f":"Timing!AI9","v":0},{"$f":"Timing!AJ9","v":0},{"$f":"Timing!AK9","v":0},{"$f":"Timing!AL9","v":0},{"$f":"Timing!AM9","v":0},{"$f":"Timing!AN9","v":0},{"$f":"Timing!AO9","v":0},{"$f":"Timing!AP9","v":0},{"$f":"Timing!AQ9","v":0},{"$f":"Timing!AR9","v":0},{"$f":"Timing!AS9","v":0},{"$f":"Timing!AT9","v":0},{"$f":"Timing!AU9","v":0},{"$f":"Timing!AV9","v":0},{"$f":"Timing!AW9","v":0},{"$f":"Timing!AX9","v":0},{"$f":"Timing!AY9","v":0},{"$f":"Timing!AZ9","v":0},{"$f":"Timing!BA9","v":0},{"$f":"Timing!BB9","v":0},{"$f":"Timing!BC9","v":0},{"$f":"Timing!BD9","v":0},{"$f":"Timing!BE9","v":0},{"$f":"Timing!BF9","v":0},{"$f":"Timing!BG9","v":0},{"$f":"Timing!BH9","v":0},{"$f":"Timing!BI9","v":0},{"$f":"Timing!BJ9","v":0},{"$f":"Timing!BK9","v":0},{"$f":"Timing!BL9","v":0},{"$f":"Timing!BM9","v":0},{"$f":"Timing!BN9","v":0},{"$f":"Timing!BO9","v":0},{"$f":"Timing!BP9","v":0},{"$f":"Timing!BQ9","v":0},{"$f":"Timing!BR9","v":0},{"$f":"Timing!BS9","v":0},{"$f":"Timing!BT9","v":0},{"$f":"Timing!BU9","v":0},{"$f":"Timing!BV9","v":0},{"$f":"Timing!BW9","v":0},{"$f":"Timing!BX9","v":0},{"$f":"Timing!BY9","v":0},{"$f":"Timing!BZ9","v":0},{"$f":"Timing!CA9","v":0},{"$f":"Timing!CB9","v":0},{"$f":"Timing!CC9","v":0},{"$f":"Timing!CD9","v":0},{"$f":"Timing!CE9","v":0},{"$f":"Timing!CF9","v":0},{"$f":"Timing!CG9","v":0},{"$f":"Timing!CH9","v":0},{"$f":"Timing!CI9","v":0},{"$f":"Timing!CJ9","v":0},{"$f":"Timing!CK9","v":0},{"$f":"Timing!CL9","v":0},{"$f":"Timing!CM9","v":0},{"$f":"Timing!CN9","v":0},{"$f":"Timing!CO9","v":0},{"$f":"Timing!CP9","v":0},{"$f":"Timing!CQ9","v":0},{"$f":"Timing!CR9","v":0},{"$f":"Timing!CS9","v":0},{"$f":"Timing!CT9","v":0},{"$f":"Timing!CU9","v":0},{"$f":"Timing!CV9","v":0},{"$f":"Timing!CW9","v":0},{"$f":"Timing!CX9","v":0},{"$f":"Timing!CY9","v":0},{"$f":"Timing!CZ9","v":0},{"$f":"Timing!DA9","v":0},{"$f":"Timing!DB9","v":0},{"$f":"Timing!DC9","v":0},{"$f":"Timing!DD9","v":0},{"$f":"Timing!DE9","v":0},{"$f":"Timing!DF9","v":0},{"$f":"Timing!DG9","v":0},{"$f":"Timing!DH9","v":0},{"$f":"Timing!DI9","v":0},{"$f":"Timing!DJ9","v":0},{"$f":"Timing!DK9","v":0},{"$f":"Timing!DL9","v":0},{"$f":"Timing!DM9","v":0},{"$f":"Timing!DN9","v":0},{"$f":"Timing!DO9","v":0},{"$f":"Timing!DP9","v":0},{"$f":"Timing!DQ9","v":0},{"$f":"Timing!DR9","v":0},{"$f":"Timing!DS9","v":0},{"$f":"Timing!DT9","v":0},{"$f":"Timing!DU9","v":0},{"$f":"Timing!DV9","v":0},{"$f":"Timing!DW9","v":0},{"$f":"Timing!DX9","v":0},{"$f":"Timing!DY9","v":0},{"$f":"Timing!DZ9","v":0},{"$f":"Timing!EA9","v":0},{"$f":"Timing!EB9","v":0},{"$f":"Timing!EC9","v":0},{"$f":"Timing!ED9","v":0},{"$f":"Timing!EE9","v":0},{"$f":"Timing!EF9","v":0},{"$f":"Timing!EG9","v":0},{"$f":"Timing!EH9","v":0},{"$f":"Timing!EI9","v":0},{"$f":"Timing!EJ9","v":0},{"$f":"Timing!EK9","v":0}]
[null,null,{"$f":"Timing!C10","v":"Placing into C&M"},{"$f":"Timing!D10","v":"2019-07-01"},{"$f":"Timing!E10","v":"2019-09-30"},null,null,null,null,{"$f":"Timing!J10","v":0},{"$f":"Timing!K10","v":0},{"$f":"Timing!L10","v":0},{"$f":"Timing!M10","v":0},{"$f":"Timing!N10","v":1},{"$f":"Timing!O10","v":0},{"$f":"Timing!P10","v":0},{"$f":"Timing!Q10","v":0},{"$f":"Timing!R10","v":0},{"$f":"Timing!S10","v":0},{"$f":"Timing!T10","v":0},{"$f":"Timing!U10","v":0},{"$f":"Timing!V10","v":0},{"$f":"Timing!W10","v":0},{"$f":"Timing!X10","v":0},{"$f":"Timing!Y10","v":0},{"$f":"Timing!Z10","v":0},{"$f":"Timing!AA10","v":0},{"$f":"Timing!AB10","v":0},{"$f":"Timing!AC10","v":0},{"$f":"Timing!AD10","v":0},{"$f":"Timing!AE10","v":0},{"$f":"Timing!AF10","v":0},{"$f":"Timing!AG10","v":0},{"$f":"Timing!AH10","v":0},{"$f":"Timing!AI10","v":0},{"$f":"Timing!AJ10","v":0},{"$f":"Timing!AK10","v":0},{"$f":"Timing!AL10","v":0},{"$f":"Timing!AM10","v":0},{"$f":"Timing!AN10","v":0},{"$f":"Timing!AO10","v":0},{"$f":"Timing!AP10","v":0},{"$f":"Timing!AQ10","v":0},{"$f":"Timing!AR10","v":0},{"$f":"Timing!AS10","v":0},{"$f":"Timing!AT10","v":0},{"$f":"Timing!AU10","v":0},{"$f":"Timing!AV10","v":0},{"$f":"Timing!AW10","v":0},{"$f":"Timing!AX10","v":0},{"$f":"Timing!AY10","v":0},{"$f":"Timing!AZ10","v":0},{"$f":"Timing!BA10","v":0},{"$f":"Timing!BB10","v":0},{"$f":"Timing!BC10","v":0},{"$f":"Timing!BD10","v":0},{"$f":"Timing!BE10","v":0},{"$f":"Timing!BF10","v":0},{"$f":"Timing!BG10","v":0},{"$f":"Timing!BH10","v":0},{"$f":"Timing!BI10","v":0},{"$f":"Timing!BJ10","v":0},{"$f":"Timing!BK10","v":0},{"$f":"Timing!BL10","v":0},{"$f":"Timing!BM10","v":0},{"$f":"Timing!BN10","v":0},{"$f":"Timing!BO10","v":0},{"$f":"Timing!BP10","v":0},{"$f":"Timing!BQ10","v":0},{"$f":"Timing!BR10","v":0},{"$f":"Timing!BS10","v":0},{"$f":"Timing!BT10","v":0},{"$f":"Timing!BU10","v":0},{"$f":"Timing!BV10","v":0},{"$f":"Timing!BW10","v":0},{"$f":"Timing!BX10","v":0},{"$f":"Timing!BY10","v":0},{"$f":"Timing!BZ10","v":0},{"$f":"Timing!CA10","v":0},{"$f":"Timing!CB10","v":0},{"$f":"Timing!CC10","v":0},{"$f":"Timing!CD10","v":0},{"$f":"Timing!CE10","v":0},{"$f":"Timing!CF10","v":0},{"$f":"Timing!CG10","v":0},{"$f":"Timing!CH10","v":0},{"$f":"Timing!CI10","v":0},{"$f":"Timing!CJ10","v":0},{"$f":"Timing!CK10","v":0},{"$f":"Timing!CL10","v":0},{"$f":"Timing!CM10","v":0},{"$f":"Timing!CN10","v":0},{"$f":"Timing!CO10","v":0},{"$f":"Timing!CP10","v":0},{"$f":"Timing!CQ10","v":0},{"$f":"Timing!CR10","v":0},{"$f":"Timing!CS10","v":0},{"$f":"Timing!CT10","v":0},{"$f":"Timing!CU10","v":0},{"$f":"Timing!CV10","v":0},{"$f":"Timing!CW10","v":0},{"$f":"Timing!CX10","v":0},{"$f":"Timing!CY10","v":0},{"$f":"Timing!CZ10","v":0},{"$f":"Timing!DA10","v":0},{"$f":"Timing!DB10","v":0},{"$f":"Timing!DC10","v":0},{"$f":"Timing!DD10","v":0},{"$f":"Timing!DE10","v":0},{"$f":"Timing!DF10","v":0},{"$f":"Timing!DG10","v":0},{"$f":"Timing!DH10","v":0},{"$f":"Timing!DI10","v":0},{"$f":"Timing!DJ10","v":0},{"$f":"Timing!DK10","v":0},{"$f":"Timing!DL10","v":0},{"$f":"Timing!DM10","v":0},{"$f":"Timing!DN10","v":0},{"$f":"Timing!DO10","v":0},{"$f":"Timing!DP10","v":0},{"$f":"Timing!DQ10","v":0},{"$f":"Timing!DR10","v":0},{"$f":"Timing!DS10","v":0},{"$f":"Timing!DT10","v":0},{"$f":"Timing!DU10","v":0},{"$f":"Timing!DV10","v":0},{"$f":"Timing!DW10","v":0},{"$f":"Timing!DX10","v":0},{"$f":"Timing!DY10","v":0},{"$f":"Timing!DZ10","v":0},{"$f":"Timing!EA10","v":0},{"$f":"Timing!EB10","v":0},{"$f":"Timing!EC10","v":0},{"$f":"Timing!ED10","v":0},{"$f":"Timing!EE10","v":0},{"$f":"Timing!EF10","v":0},{"$f":"Timing!EG10","v":0},{"$f":"Timing!EH10","v":0},{"$f":"Timing!EI10","v":0},{"$f":"Timing!EJ10","v":0},{"$f":"Timing!EK10","v":0}]
[null,null,{"$f":"Timing!C11","v":"Care & maintenance"},{"$f":"Timing!D11","v":"2019-10-01"},{"$f":"Timing!E11","v":"2020-09-30"},null,null,null,null,{"$f":"Timing!J11","v":0},{"$f":"Timing!K11","v":0},{"$f":"Timing!L11","v":0},{"$f":"Timing!M11","v":0},{"$f":"Timing!N11","v":0},{"$f":"Timing!O11","v":1},{"$f":"Timing!P11","v":1},{"$f":"Timing!Q11","v":1},{"$f":"Timing!R11","v":1},{"$f":"Timing!S11","v":0},{"$f":"Timing!T11","v":0},{"$f":"Timing!U11","v":0},{"$f":"Timing!V11","v":0},{"$f":"Timing!W11","v":0},{"$f":"Timing!X11","v":0},{"$f":"Timing!Y11","v":0},{"$f":"Timing!Z11","v":0},{"$f":"Timing!AA11","v":0},{"$f":"Timing!AB11","v":0},{"$f":"Timing!AC11","v":0},{"$f":"Timing!AD11","v":0},{"$f":"Timing!AE11","v":0},{"$f":"Timing!AF11","v":0},{"$f":"Timing!AG11","v":0},{"$f":"Timing!AH11","v":0},{"$f":"Timing!AI11","v":0},{"$f":"Timing!AJ11","v":0},{"$f":"Timing!AK11","v":0},{"$f":"Timing!AL11","v":0},{"$f":"Timing!AM11","v":0},{"$f":"Timing!AN11","v":0},{"$f":"Timing!AO11","v":0},{"$f":"Timing!AP11","v":0},{"$f":"Timing!AQ11","v":0},{"$f":"Timing!AR11","v":0},{"$f":"Timing!AS11","v":0},{"$f":"Timing!AT11","v":0},{"$f":"Timing!AU11","v":0},{"$f":"Timing!AV11","v":0},{"$f":"Timing!AW11","v":0},{"$f":"Timing!AX11","v":0},{"$f":"Timing!AY11","v":0},{"$f":"Timing!AZ11","v":0},{"$f":"Timing!BA11","v":0},{"$f":"Timing!BB11","v":0},{"$f":"Timing!BC11","v":0},{"$f":"Timing!BD11","v":0},{"$f":"Timing!BE11","v":0},{"$f":"Timing!BF11","v":0},{"$f":"Timing!BG11","v":0},{"$f":"Timing!BH11","v":0},{"$f":"Timing!BI11","v":0},{"$f":"Timing!BJ11","v":0},{"$f":"Timing!BK11","v":0},{"$f":"Timing!BL11","v":0},{"$f":"Timing!BM11","v":0},{"$f":"Timing!BN11","v":0},{"$f":"Timing!BO11","v":0},{"$f":"Timing!BP11","v":0},{"$f":"Timing!BQ11","v":0},{"$f":"Timing!BR11","v":0},{"$f":"Timing!BS11","v":0},{"$f":"Timing!BT11","v":0},{"$f":"Timing!BU11","v":0},{"$f":"Timing!BV11","v":0},{"$f":"Timing!BW11","v":0},{"$f":"Timing!BX11","v":0},{"$f":"Timing!BY11","v":0},{"$f":"Timing!BZ11","v":0},{"$f":"Timing!CA11","v":0},{"$f":"Timing!CB11","v":0},{"$f":"Timing!CC11","v":0},{"$f":"Timing!CD11","v":0},{"$f":"Timing!CE11","v":0},{"$f":"Timing!CF11","v":0},{"$f":"Timing!CG11","v":0},{"$f":"Timing!CH11","v":0},{"$f":"Timing!CI11","v":0},{"$f":"Timing!CJ11","v":0},{"$f":"Timing!CK11","v":0},{"$f":"Timing!CL11","v":0},{"$f":"Timing!CM11","v":0},{"$f":"Timing!CN11","v":0},{"$f":"Timing!CO11","v":0},{"$f":"Timing!CP11","v":0},{"$f":"Timing!CQ11","v":0},{"$f":"Timing!CR11","v":0},{"$f":"Timing!CS11","v":0},{"$f":"Timing!CT11","v":0},{"$f":"Timing!CU11","v":0},{"$f":"Timing!CV11","v":0},{"$f":"Timing!CW11","v":0},{"$f":"Timing!CX11","v":0},{"$f":"Timing!CY11","v":0},{"$f":"Timing!CZ11","v":0},{"$f":"Timing!DA11","v":0},{"$f":"Timing!DB11","v":0},{"$f":"Timing!DC11","v":0},{"$f":"Timing!DD11","v":0},{"$f":"Timing!DE11","v":0},{"$f":"Timing!DF11","v":0},{"$f":"Timing!DG11","v":0},{"$f":"Timing!DH11","v":0},{"$f":"Timing!DI11","v":0},{"$f":"Timing!DJ11","v":0},{"$f":"Timing!DK11","v":0},{"$f":"Timing!DL11","v":0},{"$f":"Timing!DM11","v":0},{"$f":"Timing!DN11","v":0},{"$f":"Timing!DO11","v":0},{"$f":"Timing!DP11","v":0},{"$f":"Timing!DQ11","v":0},{"$f":"Timing!DR11","v":0},{"$f":"Timing!DS11","v":0},{"$f":"Timing!DT11","v":0},{"$f":"Timing!DU11","v":0},{"$f":"Timing!DV11","v":0},{"$f":"Timing!DW11","v":0},{"$f":"Timing!DX11","v":0},{"$f":"Timing!DY11","v":0},{"$f":"Timing!DZ11","v":0},{"$f":"Timing!EA11","v":0},{"$f":"Timing!EB11","v":0},{"$f":"Timing!EC11","v":0},{"$f":"Timing!ED11","v":0},{"$f":"Timing!EE11","v":0},{"$f":"Timing!EF11","v":0},{"$f":"Timing!EG11","v":0},{"$f":"Timing!EH11","v":0},{"$f":"Timing!EI11","v":0},{"$f":"Timing!EJ11","v":0},{"$f":"Timing!EK11","v":0}]
[null,null,{"$f":"Timing!C12","v":"Restart from C&M"},{"$f":"Timing!D12","v":"2020-10-01"},{"$f":"Timing!E12","v":"2021-03-31"},null,null,null,null,{"$f":"Timing!J12","v":0},{"$f":"Timing!K12","v":0},{"$f":"Timing!L12","v":0},{"$f":"Timing!M12","v":0},{"$f":"Timing!N12","v":0},{"$f":"Timing!O12","v":0},{"$f":"Timing!P12","v":0},{"$f":"Timing!Q12","v":0},{"$f":"Timing!R12","v":0},{"$f":"Timing!S12","v":1},{"$f":"Timing!T12","v":1},{"$f":"Timing!U12","v":0},{"$f":"Timing!V12","v":0},{"$f":"Timing!W12","v":0},{"$f":"Timing!X12","v":0},{"$f":"Timing!Y12","v":0},{"$f":"Timing!Z12","v":0},{"$f":"Timing!AA12","v":0},{"$f":"Timing!AB12","v":0},{"$f":"Timing!AC12","v":0},{"$f":"Timing!AD12","v":0},{"$f":"Timing!AE12","v":0},{"$f":"Timing!AF12","v":0},{"$f":"Timing!AG12","v":0},{"$f":"Timing!AH12","v":0},{"$f":"Timing!AI12","v":0},{"$f":"Timing!AJ12","v":0},{"$f":"Timing!AK12","v":0},{"$f":"Timing!AL12","v":0},{"$f":"Timing!AM12","v":0},{"$f":"Timing!AN12","v":0},{"$f":"Timing!AO12","v":0},{"$f":"Timing!AP12","v":0},{"$f":"Timing!AQ12","v":0},{"$f":"Timing!AR12","v":0},{"$f":"Timing!AS12","v":0},{"$f":"Timing!AT12","v":0},{"$f":"Timing!AU12","v":0},{"$f":"Timing!AV12","v":0},{"$f":"Timing!AW12","v":0},{"$f":"Timing!AX12","v":0},{"$f":"Timing!AY12","v":0},{"$f":"Timing!AZ12","v":0},{"$f":"Timing!BA12","v":0},{"$f":"Timing!BB12","v":0},{"$f":"Timing!BC12","v":0},{"$f":"Timing!BD12","v":0},{"$f":"Timing!BE12","v":0},{"$f":"Timing!BF12","v":0},{"$f":"Timing!BG12","v":0},{"$f":"Timing!BH12","v":0},{"$f":"Timing!BI12","v":0},{"$f":"Timing!BJ12","v":0},{"$f":"Timing!BK12","v":0},{"$f":"Timing!BL12","v":0},{"$f":"Timing!BM12","v":0},{"$f":"Timing!BN12","v":0},{"$f":"Timing!BO12","v":0},{"$f":"Timing!BP12","v":0},{"$f":"Timing!BQ12","v":0},{"$f":"Timing!BR12","v":0},{"$f":"Timing!BS12","v":0},{"$f":"Timing!BT12","v":0},{"$f":"Timing!BU12","v":0},{"$f":"Timing!BV12","v":0},{"$f":"Timing!BW12","v":0},{"$f":"Timing!BX12","v":0},{"$f":"Timing!BY12","v":0},{"$f":"Timing!BZ12","v":0},{"$f":"Timing!CA12","v":0},{"$f":"Timing!CB12","v":0},{"$f":"Timing!CC12","v":0},{"$f":"Timing!CD12","v":0},{"$f":"Timing!CE12","v":0},{"$f":"Timing!CF12","v":0},{"$f":"Timing!CG12","v":0},{"$f":"Timing!CH12","v":0},{"$f":"Timing!CI12","v":0},{"$f":"Timing!CJ12","v":0},{"$f":"Timing!CK12","v":0},{"$f":"Timing!CL12","v":0},{"$f":"Timing!CM12","v":0},{"$f":"Timing!CN12","v":0},{"$f":"Timing!CO12","v":0},{"$f":"Timing!CP12","v":0},{"$f":"Timing!CQ12","v":0},{"$f":"Timing!CR12","v":0},{"$f":"Timing!CS12","v":0},{"$f":"Timing!CT12","v":0},{"$f":"Timing!CU12","v":0},{"$f":"Timing!CV12","v":0},{"$f":"Timing!CW12","v":0},{"$f":"Timing!CX12","v":0},{"$f":"Timing!CY12","v":0},{"$f":"Timing!CZ12","v":0},{"$f":"Timing!DA12","v":0},{"$f":"Timing!DB12","v":0},{"$f":"Timing!DC12","v":0},{"$f":"Timing!DD12","v":0},{"$f":"Timing!DE12","v":0},{"$f":"Timing!DF12","v":0},{"$f":"Timing!DG12","v":0},{"$f":"Timing!DH12","v":0},{"$f":"Timing!DI12","v":0},{"$f":"Timing!DJ12","v":0},{"$f":"Timing!DK12","v":0},{"$f":"Timing!DL12","v":0},{"$f":"Timing!DM12","v":0},{"$f":"Timing!DN12","v":0},{"$f":"Timing!DO12","v":0},{"$f":"Timing!DP12","v":0},{"$f":"Timing!DQ12","v":0},{"$f":"Timing!DR12","v":0},{"$f":"Timing!DS12","v":0},{"$f":"Timing!DT12","v":0},{"$f":"Timing!DU12","v":0},{"$f":"Timing!DV12","v":0},{"$f":"Timing!DW12","v":0},{"$f":"Timing!DX12","v":0},{"$f":"Timing!DY12","v":0},{"$f":"Timing!DZ12","v":0},{"$f":"Timing!EA12","v":0},{"$f":"Timing!EB12","v":0},{"$f":"Timing!EC12","v":0},{"$f":"Timing!ED12","v":0},{"$f":"Timing!EE12","v":0},{"$f":"Timing!EF12","v":0},{"$f":"Timing!EG12","v":0},{"$f":"Timing!EH12","v":0},{"$f":"Timing!EI12","v":0},{"$f":"Timing!EJ12","v":0},{"$f":"Timing!EK12","v":0}]
[null,null,{"$f":"Timing!C13","v":"Production"},{"$f":"Timing!D13","v":"2021-04-01"},{"$f":"Timing!E13","v":"2044-10-31"},null,null,null,null,{"$f":"Timing!J13","v":0},{"$f":"Timing!K13","v":0},{"$f":"Timing!L13","v":0},{"$f":"Timing!M13","v":0},{"$f":"Timing!N13","v":0},{"$f":"Timing!O13","v":0},{"$f":"Timing!P13","v":0},{"$f":"Timing!Q13","v":0},{"$f":"Timing!R13","v":0},{"$f":"Timing!S13","v":0},{"$f":"Timing!T13","v":0},{"$f":"Timing!U13","v":1},{"$f":"Timing!V13","v":1},{"$f":"Timing!W13","v":1},{"$f":"Timing!X13","v":1},{"$f":"Timing!Y13","v":1},{"$f":"Timing!Z13","v":1},{"$f":"Timing!AA13","v":1},{"$f":"Timing!AB13","v":1},{"$f":"Timing!AC13","v":1},{"$f":"Timing!AD13","v":1},{"$f":"Timing!AE13","v":1},{"$f":"Timing!AF13","v":1},{"$f":"Timing!AG13","v":1},{"$f":"Timing!AH13","v":1},{"$f":"Timing!AI13","v":1},{"$f":"Timing!AJ13","v":1},{"$f":"Timing!AK13","v":1},{"$f":"Timing!AL13","v":1},{"$f":"Timing!AM13","v":1},{"$f":"Timing!AN13","v":1},{"$f":"Timing!AO13","v":1},{"$f":"Timing!AP13","v":1},{"$f":"Timing!AQ13","v":1},{"$f":"Timing!AR13","v":1},{"$f":"Timing!AS13","v":1},{"$f":"Timing!AT13","v":1},{"$f":"Timing!AU13","v":1},{"$f":"Timing!AV13","v":1},{"$f":"Timing!AW13","v":1},{"$f":"Timing!AX13","v":1},{"$f":"Timing!AY13","v":1},{"$f":"Timing!AZ13","v":1},{"$f":"Timing!BA13","v":1},{"$f":"Timing!BB13","v":1},{"$f":"Timing!BC13","v":1},{"$f":"Timing!BD13","v":1},{"$f":"Timing!BE13","v":1},{"$f":"Timing!BF13","v":1},{"$f":"Timing!BG13","v":1},{"$f":"Timing!BH13","v":1},{"$f":"Timing!BI13","v":1},{"$f":"Timing!BJ13","v":1},{"$f":"Timing!BK13","v":1},{"$f":"Timing!BL13","v":1},{"$f":"Timing!BM13","v":1},{"$f":"Timing!BN13","v":1},{"$f":"Timing!BO13","v":1},{"$f":"Timing!BP13","v":1},{"$f":"Timing!BQ13","v":1},{"$f":"Timing!BR13","v":1},{"$f":"Timing!BS13","v":1},{"$f":"Timing!BT13","v":1},{"$f":"Timing!BU13","v":1},{"$f":"Timing!BV13","v":1},{"$f":"Timing!BW13","v":1},{"$f":"Timing!BX13","v":1},{"$f":"Timing!BY13","v":1},{"$f":"Timing!BZ13","v":1},{"$f":"Timing!CA13","v":1},{"$f":"Timing!CB13","v":1},{"$f":"Timing!CC13","v":1},{"$f":"Timing!CD13","v":1},{"$f":"Timing!CE13","v":1},{"$f":"Timing!CF13","v":1},{"$f":"Timing!CG13","v":1},{"$f":"Timing!CH13","v":1},{"$f":"Timing!CI13","v":1},{"$f":"Timing!CJ13","v":1},{"$f":"Timing!CK13","v":1},{"$f":"Timing!CL13","v":1},{"$f":"Timing!CM13","v":1},{"$f":"Timing!CN13","v":1},{"$f":"Timing!CO13","v":1},{"$f":"Timing!CP13","v":1},{"$f":"Timing!CQ13","v":1},{"$f":"Timing!CR13","v":1},{"$f":"Timing!CS13","v":1},{"$f":"Timing!CT13","v":1},{"$f":"Timing!CU13","v":1},{"$f":"Timing!CV13","v":1},{"$f":"Timing!CW13","v":1},{"$f":"Timing!CX13","v":1},{"$f":"Timing!CY13","v":1},{"$f":"Timing!CZ13","v":1},{"$f":"Timing!DA13","v":1},{"$f":"Timing!DB13","v":1},{"$f":"Timing!DC13","v":1},{"$f":"Timing!DD13","v":1},{"$f":"Timing!DE13","v":1},{"$f":"Timing!DF13","v":1},{"$f":"Timing!DG13","v":1},{"$f":"Timing!DH13","v":1},{"$f":"Timing!DI13","v":1},{"$f":"Timing!DJ13","v":1},{"$f":"Timing!DK13","v":0},{"$f":"Timing!DL13","v":0},{"$f":"Timing!DM13","v":0},{"$f":"Timing!DN13","v":0},{"$f":"Timing!DO13","v":0},{"$f":"Timing!DP13","v":0},{"$f":"Timing!DQ13","v":0},{"$f":"Timing!DR13","v":0},{"$f":"Timing!DS13","v":0},{"$f":"Timing!DT13","v":0},{"$f":"Timing!DU13","v":0},{"$f":"Timing!DV13","v":0},{"$f":"Timing!DW13","v":0},{"$f":"Timing!DX13","v":0},{"$f":"Timing!DY13","v":0},{"$f":"Timing!DZ13","v":0},{"$f":"Timing!EA13","v":0},{"$f":"Timing!EB13","v":0},{"$f":"Timing!EC13","v":0},{"$f":"Timing!ED13","v":0},{"$f":"Timing!EE13","v":0},{"$f":"Timing!EF13","v":0},{"$f":"Timing!EG13","v":0},{"$f":"Timing!EH13","v":0},{"$f":"Timing!EI13","v":0},{"$f":"Timing!EJ13","v":0},{"$f":"Timing!EK13","v":0}]
[null,null,{"$f":"Timing!C14","v":"Restoration"},{"$f":"Timing!D14","v":"2044-11-01"},{"$f":"Timing!E14","v":"2046-11-30"},null,null,null,null,{"$f":"Timing!J14","v":0},{"$f":"Timing!K14","v":0},{"$f":"Timing!L14","v":0},{"$f":"Timing!M14","v":0},{"$f":"Timing!N14","v":0},{"$f":"Timing!O14","v":0},{"$f":"Timing!P14","v":0},{"$f":"Timing!Q14","v":0},{"$f":"Timing!R14","v":0},{"$f":"Timing!S14","v":0},{"$f":"Timing!T14","v":0},{"$f":"Timing!U14","v":0},{"$f":"Timing!V14","v":0},{"$f":"Timing!W14","v":0},{"$f":"Timing!X14","v":0},{"$f":"Timing!Y14","v":0},{"$f":"Timing!Z14","v":0},{"$f":"Timing!AA14","v":0},{"$f":"Timing!AB14","v":0},{"$f":"Timing!AC14","v":0},{"$f":"Timing!AD14","v":0},{"$f":"Timing!AE14","v":0},{"$f":"Timing!AF14","v":0},{"$f":"Timing!AG14","v":0},{"$f":"Timing!AH14","v":0},{"$f":"Timing!AI14","v":0},{"$f":"Timing!AJ14","v":0},{"$f":"Timing!AK14","v":0},{"$f":"Timing!AL14","v":0},{"$f":"Timing!AM14","v":0},{"$f":"Timing!AN14","v":0},{"$f":"Timing!AO14","v":0},{"$f":"Timing!AP14","v":0},{"$f":"Timing!AQ14","v":0},{"$f":"Timing!AR14","v":0},{"$f":"Timing!AS14","v":0},{"$f":"Timing!AT14","v":0},{"$f":"Timing!AU14","v":0},{"$f":"Timing!AV14","v":0},{"$f":"Timing!AW14","v":0},{"$f":"Timing!AX14","v":0},{"$f":"Timing!AY14","v":0},{"$f":"Timing!AZ14","v":0},{"$f":"Timing!BA14","v":0},{"$f":"Timing!BB14","v":0},{"$f":"Timing!BC14","v":0},{"$f":"Timing!BD14","v":0},{"$f":"Timing!BE14","v":0},{"$f":"Timing!BF14","v":0},{"$f":"Timing!BG14","v":0},{"$f":"Timing!BH14","v":0},{"$f":"Timing!BI14","v":0},{"$f":"Timing!BJ14","v":0},{"$f":"Timing!BK14","v":0},{"$f":"Timing!BL14","v":0},{"$f":"Timing!BM14","v":0},{"$f":"Timing!BN14","v":0},{"$f":"Timing!BO14","v":0},{"$f":"Timing!BP14","v":0},{"$f":"Timing!BQ14","v":0},{"$f":"Timing!BR14","v":0},{"$f":"Timing!BS14","v":0},{"$f":"Timing!BT14","v":0},{"$f":"Timing!BU14","v":0},{"$f":"Timing!BV14","v":0},{"$f":"Timing!BW14","v":0},{"$f":"Timing!BX14","v":0},{"$f":"Timing!BY14","v":0},{"$f":"Timing!BZ14","v":0},{"$f":"Timing!CA14","v":0},{"$f":"Timing!CB14","v":0},{"$f":"Timing!CC14","v":0},{"$f":"Timing!CD14","v":0},{"$f":"Timing!CE14","v":0},{"$f":"Timing!CF14","v":0},{"$f":"Timing!CG14","v":0},{"$f":"Timing!CH14","v":0},{"$f":"Timing!CI14","v":0},{"$f":"Timing!CJ14","v":0},{"$f":"Timing!CK14","v":0},{"$f":"Timing!CL14","v":0},{"$f":"Timing!CM14","v":0},{"$f":"Timing!CN14","v":0},{"$f":"Timing!CO14","v":0},{"$f":"Timing!CP14","v":0},{"$f":"Timing!CQ14","v":0},{"$f":"Timing!CR14","v":0},{"$f":"Timing!CS14","v":0},{"$f":"Timing!CT14","v":0},{"$f":"Timing!CU14","v":0},{"$f":"Timing!CV14","v":0},{"$f":"Timing!CW14","v":0},{"$f":"Timing!CX14","v":0},{"$f":"Timing!CY14","v":0},{"$f":"Timing!CZ14","v":0},{"$f":"Timing!DA14","v":0},{"$f":"Timing!DB14","v":0},{"$f":"Timing!DC14","v":0},{"$f":"Timing!DD14","v":0},{"$f":"Timing!DE14","v":0},{"$f":"Timing!DF14","v":0},{"$f":"Timing!DG14","v":0},{"$f":"Timing!DH14","v":0},{"$f":"Timing!DI14","v":0},{"$f":"Timing!DJ14","v":0},{"$f":"Timing!DK14","v":0},{"$f":"Timing!DL14","v":1},{"$f":"Timing!DM14","v":1},{"$f":"Timing!DN14","v":1},{"$f":"Timing!DO14","v":1},{"$f":"Timing!DP14","v":1},{"$f":"Timing!DQ14","v":1},{"$f":"Timing!DR14","v":1},{"$f":"Timing!DS14","v":0},{"$f":"Timing!DT14","v":0},{"$f":"Timing!DU14","v":0},{"$f":"Timing!DV14","v":0},{"$f":"Timing!DW14","v":0},{"$f":"Timing!DX14","v":0},{"$f":"Timing!DY14","v":0},{"$f":"Timing!DZ14","v":0},{"$f":"Timing!EA14","v":0},{"$f":"Timing!EB14","v":0},{"$f":"Timing!EC14","v":0},{"$f":"Timing!ED14","v":0},{"$f":"Timing!EE14","v":0},{"$f":"Timing!EF14","v":0},{"$f":"Timing!EG14","v":0},{"$f":"Timing!EH14","v":0},{"$f":"Timing!EI14","v":0},{"$f":"Timing!EJ14","v":0},{"$f":"Timing!EK14","v":0}]
[]
[null,null,"Financial year",null,null,null,null,null,null,{"$f":"IF(MONTH(J5)<=FY_End,YEAR(IFS!J5),YEAR(IFS!J5)+1)","v":2019},{"$f":"IF(MONTH(K5)<=FY_End,YEAR(IFS!K5),YEAR(IFS!K5)+1)","v":2019},{"$f":"IF(MONTH(L5)<=FY_End,YEAR(IFS!L5),YEAR(IFS!L5)+1)","v":2019},{"$f":"IF(MONTH(M5)<=FY_End,YEAR(IFS!M5),YEAR(IFS!M5)+1)","v":2019},{"$f":"IF(MONTH(N5)<=FY_End,YEAR(IFS!N5),YEAR(IFS!N5)+1)","v":2020},{"$f":"IF(MONTH(O5)<=FY_End,YEAR(IFS!O5),YEAR(IFS!O5)+1)","v":2020},{"$f":"IF(MONTH(P5)<=FY_End,YEAR(IFS!P5),YEAR(IFS!P5)+1)","v":2020},{"$f":"IF(MONTH(Q5)<=FY_End,YEAR(IFS!Q5),YEAR(IFS!Q5)+1)","v":2020},{"$f":"IF(MONTH(R5)<=FY_End,YEAR(IFS!R5),YEAR(IFS!R5)+1)","v":2021},{"$f":"IF(MONTH(S5)<=FY_End,YEAR(IFS!S5),YEAR(IFS!S5)+1)","v":2021},{"$f":"IF(MONTH(T5)<=FY_End,YEAR(IFS!T5),YEAR(IFS!T5)+1)","v":2021},{"$f":"IF(MONTH(U5)<=FY_End,YEAR(IFS!U5),YEAR(IFS!U5)+1)","v":2021},{"$f":"IF(MONTH(V5)<=FY_End,YEAR(IFS!V5),YEAR(IFS!V5)+1)","v":2022},{"$f":"IF(MONTH(W5)<=FY_End,YEAR(IFS!W5),YEAR(IFS!W5)+1)","v":2022},{"$f":"IF(MONTH(X5)<=FY_End,YEAR(IFS!X5),YEAR(IFS!X5)+1)","v":2022},{"$f":"IF(MONTH(Y5)<=FY_End,YEAR(IFS!Y5),YEAR(IFS!Y5)+1)","v":2022},{"$f":"IF(MONTH(Z5)<=FY_End,YEAR(IFS!Z5),YEAR(IFS!Z5)+1)","v":2023},{"$f":"IF(MONTH(AA5)<=FY_End,YEAR(IFS!AA5),YEAR(IFS!AA5)+1)","v":2023},{"$f":"IF(MONTH(AB5)<=FY_End,YEAR(IFS!AB5),YEAR(IFS!AB5)+1)","v":2023},{"$f":"IF(MONTH(AC5)<=FY_End,YEAR(IFS!AC5),YEAR(IFS!AC5)+1)","v":2023},{"$f":"IF(MONTH(AD5)<=FY_End,YEAR(IFS!AD5),YEAR(IFS!AD5)+1)","v":2024},{"$f":"IF(MONTH(AE5)<=FY_End,YEAR(IFS!AE5),YEAR(IFS!AE5)+1)","v":2024},{"$f":"IF(MONTH(AF5)<=FY_End,YEAR(IFS!AF5),YEAR(IFS!AF5)+1)","v":2024},{"$f":"IF(MONTH(AG5)<=FY_End,YEAR(IFS!AG5),YEAR(IFS!AG5)+1)","v":2024},{"$f":"IF(MONTH(AH5)<=FY_End,YEAR(IFS!AH5),YEAR(IFS!AH5)+1)","v":2025},{"$f":"IF(MONTH(AI5)<=FY_End,YEAR(IFS!AI5),YEAR(IFS!AI5)+1)","v":2025},{"$f":"IF(MONTH(AJ5)<=FY_End,YEAR(IFS!AJ5),YEAR(IFS!AJ5)+1)","v":2025},{"$f":"IF(MONTH(AK5)<=FY_End,YEAR(IFS!AK5),YEAR(IFS!AK5)+1)","v":2025},{"$f":"IF(MONTH(AL5)<=FY_End,YEAR(IFS!AL5),YEAR(IFS!AL5)+1)","v":2026},{"$f":"IF(MONTH(AM5)<=FY_End,YEAR(IFS!AM5),YEAR(IFS!AM5)+1)","v":2026},{"$f":"IF(MONTH(AN5)<=FY_End,YEAR(IFS!AN5),YEAR(IFS!AN5)+1)","v":2026},{"$f":"IF(MONTH(AO5)<=FY_End,YEAR(IFS!AO5),YEAR(IFS!AO5)+1)","v":2026},{"$f":"IF(MONTH(AP5)<=FY_End,YEAR(IFS!AP5),YEAR(IFS!AP5)+1)","v":2027},{"$f":"IF(MONTH(AQ5)<=FY_End,YEAR(IFS!AQ5),YEAR(IFS!AQ5)+1)","v":2027},{"$f":"IF(MONTH(AR5)<=FY_End,YEAR(IFS!AR5),YEAR(IFS!AR5)+1)","v":2027},{"$f":"IF(MONTH(AS5)<=FY_End,YEAR(IFS!AS5),YEAR(IFS!AS5)+1)","v":2027},{"$f":"IF(MONTH(AT5)<=FY_End,YEAR(IFS!AT5),YEAR(IFS!AT5)+1)","v":2028},{"$f":"IF(MONTH(AU5)<=FY_End,YEAR(IFS!AU5),YEAR(IFS!AU5)+1)","v":2028},{"$f":"IF(MONTH(AV5)<=FY_End,YEAR(IFS!AV5),YEAR(IFS!AV5)+1)","v":2028},{"$f":"IF(MONTH(AW5)<=FY_End,YEAR(IFS!AW5),YEAR(IFS!AW5)+1)","v":2028},{"$f":"IF(MONTH(AX5)<=FY_End,YEAR(IFS!AX5),YEAR(IFS!AX5)+1)","v":2029},{"$f":"IF(MONTH(AY5)<=FY_End,YEAR(IFS!AY5),YEAR(IFS!AY5)+1)","v":2029},{"$f":"IF(MONTH(AZ5)<=FY_End,YEAR(IFS!AZ5),YEAR(IFS!AZ5)+1)","v":2029},{"$f":"IF(MONTH(BA5)<=FY_End,YEAR(IFS!BA5),YEAR(IFS!BA5)+1)","v":2029},{"$f":"IF(MONTH(BB5)<=FY_End,YEAR(IFS!BB5),YEAR(IFS!BB5)+1)","v":2030},{"$f":"IF(MONTH(BC5)<=FY_End,YEAR(IFS!BC5),YEAR(IFS!BC5)+1)","v":2030},{"$f":"IF(MONTH(BD5)<=FY_End,YEAR(IFS!BD5),YEAR(IFS!BD5)+1)","v":2030},{"$f":"IF(MONTH(BE5)<=FY_End,YEAR(IFS!BE5),YEAR(IFS!BE5)+1)","v":2030},{"$f":"IF(MONTH(BF5)<=FY_End,YEAR(IFS!BF5),YEAR(IFS!BF5)+1)","v":2031},{"$f":"IF(MONTH(BG5)<=FY_End,YEAR(IFS!BG5),YEAR(IFS!BG5)+1)","v":2031},{"$f":"IF(MONTH(BH5)<=FY_End,YEAR(IFS!BH5),YEAR(IFS!BH5)+1)","v":2031},{"$f":"IF(MONTH(BI5)<=FY_End,YEAR(IFS!BI5),YEAR(IFS!BI5)+1)","v":2031},{"$f":"IF(MONTH(BJ5)<=FY_End,YEAR(IFS!BJ5),YEAR(IFS!BJ5)+1)","v":2032},{"$f":"IF(MONTH(BK5)<=FY_End,YEAR(IFS!BK5),YEAR(IFS!BK5)+1)","v":2032},{"$f":"IF(MONTH(BL5)<=FY_End,YEAR(IFS!BL5),YEAR(IFS!BL5)+1)","v":2032},{"$f":"IF(MONTH(BM5)<=FY_End,YEAR(IFS!BM5),YEAR(IFS!BM5)+1)","v":2032},{"$f":"IF(MONTH(BN5)<=FY_End,YEAR(IFS!BN5),YEAR(IFS!BN5)+1)","v":2033},{"$f":"IF(MONTH(BO5)<=FY_End,YEAR(IFS!BO5),YEAR(IFS!BO5)+1)","v":2033},{"$f":"IF(MONTH(BP5)<=FY_End,YEAR(IFS!BP5),YEAR(IFS!BP5)+1)","v":2033},{"$f":"IF(MONTH(BQ5)<=FY_End,YEAR(IFS!BQ5),YEAR(IFS!BQ5)+1)","v":2033},{"$f":"IF(MONTH(BR5)<=FY_End,YEAR(IFS!BR5),YEAR(IFS!BR5)+1)","v":2034},{"$f":"IF(MONTH(BS5)<=FY_End,YEAR(IFS!BS5),YEAR(IFS!BS5)+1)","v":2034},{"$f":"IF(MONTH(BT5)<=FY_End,YEAR(IFS!BT5),YEAR(IFS!BT5)+1)","v":2034},{"$f":"IF(MONTH(BU5)<=FY_End,YEAR(IFS!BU5),YEAR(IFS!BU5)+1)","v":2034},{"$f":"IF(MONTH(BV5)<=FY_End,YEAR(IFS!BV5),YEAR(IFS!BV5)+1)","v":2035},{"$f":"IF(MONTH(BW5)<=FY_End,YEAR(IFS!BW5),YEAR(IFS!BW5)+1)","v":2035},{"$f":"IF(MONTH(BX5)<=FY_End,YEAR(IFS!BX5),YEAR(IFS!BX5)+1)","v":2035},{"$f":"IF(MONTH(BY5)<=FY_End,YEAR(IFS!BY5),YEAR(IFS!BY5)+1)","v":2035},{"$f":"IF(MONTH(BZ5)<=FY_End,YEAR(IFS!BZ5),YEAR(IFS!BZ5)+1)","v":2036},{"$f":"IF(MONTH(CA5)<=FY_End,YEAR(IFS!CA5),YEAR(IFS!CA5)+1)","v":2036},{"$f":"IF(MONTH(CB5)<=FY_End,YEAR(IFS!CB5),YEAR(IFS!CB5)+1)","v":2036},{"$f":"IF(MONTH(CC5)<=FY_End,YEAR(IFS!CC5),YEAR(IFS!CC5)+1)","v":2036},{"$f":"IF(MONTH(CD5)<=FY_End,YEAR(IFS!CD5),YEAR(IFS!CD5)+1)","v":2037},{"$f":"IF(MONTH(CE5)<=FY_End,YEAR(IFS!CE5),YEAR(IFS!CE5)+1)","v":2037},{"$f":"IF(MONTH(CF5)<=FY_End,YEAR(IFS!CF5),YEAR(IFS!CF5)+1)","v":2037},{"$f":"IF(MONTH(CG5)<=FY_End,YEAR(IFS!CG5),YEAR(IFS!CG5)+1)","v":2037},{"$f":"IF(MONTH(CH5)<=FY_End,YEAR(IFS!CH5),YEAR(IFS!CH5)+1)","v":2038},{"$f":"IF(MONTH(CI5)<=FY_End,YEAR(IFS!CI5),YEAR(IFS!CI5)+1)","v":2038},{"$f":"IF(MONTH(CJ5)<=FY_End,YEAR(IFS!CJ5),YEAR(IFS!CJ5)+1)","v":2038},{"$f":"IF(MONTH(CK5)<=FY_End,YEAR(IFS!CK5),YEAR(IFS!CK5)+1)","v":2038},{"$f":"IF(MONTH(CL5)<=FY_End,YEAR(IFS!CL5),YEAR(IFS!CL5)+1)","v":2039},{"$f":"IF(MONTH(CM5)<=FY_End,YEAR(IFS!CM5),YEAR(IFS!CM5)+1)","v":2039},{"$f":"IF(MONTH(CN5)<=FY_End,YEAR(IFS!CN5),YEAR(IFS!CN5)+1)","v":2039},{"$f":"IF(MONTH(CO5)<=FY_End,YEAR(IFS!CO5),YEAR(IFS!CO5)+1)","v":2039},{"$f":"IF(MONTH(CP5)<=FY_End,YEAR(IFS!CP5),YEAR(IFS!CP5)+1)","v":2040},{"$f":"IF(MONTH(CQ5)<=FY_End,YEAR(IFS!CQ5),YEAR(IFS!CQ5)+1)","v":2040},{"$f":"IF(MONTH(CR5)<=FY_End,YEAR(IFS!CR5),YEAR(IFS!CR5)+1)","v":2040},{"$f":"IF(MONTH(CS5)<=FY_End,YEAR(IFS!CS5),YEAR(IFS!CS5)+1)","v":2040},{"$f":"IF(MONTH(CT5)<=FY_End,YEAR(IFS!CT5),YEAR(IFS!CT5)+1)","v":2041},{"$f":"IF(MONTH(CU5)<=FY_End,YEAR(IFS!CU5),YEAR(IFS!CU5)+1)","v":2041},{"$f":"IF(MONTH(CV5)<=FY_End,YEAR(IFS!CV5),YEAR(IFS!CV5)+1)","v":2041},{"$f":"IF(MONTH(CW5)<=FY_End,YEAR(IFS!CW5),YEAR(IFS!CW5)+1)","v":2041},{"$f":"IF(MONTH(CX5)<=FY_End,YEAR(IFS!CX5),YEAR(IFS!CX5)+1)","v":2042},{"$f":"IF(MONTH(CY5)<=FY_End,YEAR(IFS!CY5),YEAR(IFS!CY5)+1)","v":2042},{"$f":"IF(MONTH(CZ5)<=FY_End,YEAR(IFS!CZ5),YEAR(IFS!CZ5)+1)","v":2042},{"$f":"IF(MONTH(DA5)<=FY_End,YEAR(IFS!DA5),YEAR(IFS!DA5)+1)","v":2042},{"$f":"IF(MONTH(DB5)<=FY_End,YEAR(IFS!DB5),YEAR(IFS!DB5)+1)","v":2043},{"$f":"IF(MONTH(DC5)<=FY_End,YEAR(IFS!DC5),YEAR(IFS!DC5)+1)","v":2043},{"$f":"IF(MONTH(DD5)<=FY_End,YEAR(IFS!DD5),YEAR(IFS!DD5)+1)","v":2043},{"$f":"IF(MONTH(DE5)<=FY_End,YEAR(IFS!DE5),YEAR(IFS!DE5)+1)","v":2043},{"$f":"IF(MONTH(DF5)<=FY_End,YEAR(IFS!DF5),YEAR(IFS!DF5)+1)","v":2044},{"$f":"IF(MONTH(DG5)<=FY_End,YEAR(IFS!DG5),YEAR(IFS!DG5)+1)","v":2044},{"$f":"IF(MONTH(DH5)<=FY_End,YEAR(IFS!DH5),YEAR(IFS!DH5)+1)","v":2044},{"$f":"IF(MONTH(DI5)<=FY_End,YEAR(IFS!DI5),YEAR(IFS!DI5)+1)","v":2044},{"$f":"IF(MONTH(DJ5)<=FY_End,YEAR(IFS!DJ5),YEAR(IFS!DJ5)+1)","v":2045},{"$f":"IF(MONTH(DK5)<=FY_End,YEAR(IFS!DK5),YEAR(IFS!DK5)+1)","v":2045},{"$f":"IF(MONTH(DL5)<=FY_End,YEAR(IFS!DL5),YEAR(IFS!DL5)+1)","v":2045},{"$f":"IF(MONTH(DM5)<=FY_End,YEAR(IFS!DM5),YEAR(IFS!DM5)+1)","v":2045},{"$f":"IF(MONTH(DN5)<=FY_End,YEAR(IFS!DN5),YEAR(IFS!DN5)+1)","v":2046},{"$f":"IF(MONTH(DO5)<=FY_End,YEAR(IFS!DO5),YEAR(IFS!DO5)+1)","v":2046},{"$f":"IF(MONTH(DP5)<=FY_End,YEAR(IFS!DP5),YEAR(IFS!DP5)+1)","v":2046},{"$f":"IF(MONTH(DQ5)<=FY_End,YEAR(IFS!DQ5),YEAR(IFS!DQ5)+1)","v":2046},{"$f":"IF(MONTH(DR5)<=FY_End,YEAR(IFS!DR5),YEAR(IFS!DR5)+1)","v":2047},{"$f":"IF(MONTH(DS5)<=FY_End,YEAR(IFS!DS5),YEAR(IFS!DS5)+1)","v":2047},{"$f":"IF(MONTH(DT5)<=FY_End,YEAR(IFS!DT5),YEAR(IFS!DT5)+1)","v":2047},{"$f":"IF(MONTH(DU5)<=FY_End,YEAR(IFS!DU5),YEAR(IFS!DU5)+1)","v":2047},{"$f":"IF(MONTH(DV5)<=FY_End,YEAR(IFS!DV5),YEAR(IFS!DV5)+1)","v":2048},{"$f":"IF(MONTH(DW5)<=FY_End,YEAR(IFS!DW5),YEAR(IFS!DW5)+1)","v":2048},{"$f":"IF(MONTH(DX5)<=FY_End,YEAR(IFS!DX5),YEAR(IFS!DX5)+1)","v":2048},{"$f":"IF(MONTH(DY5)<=FY_End,YEAR(IFS!DY5),YEAR(IFS!DY5)+1)","v":2048},{"$f":"IF(MONTH(DZ5)<=FY_End,YEAR(IFS!DZ5),YEAR(IFS!DZ5)+1)","v":2049},{"$f":"IF(MONTH(EA5)<=FY_End,YEAR(IFS!EA5),YEAR(IFS!EA5)+1)","v":2049},{"$f":"IF(MONTH(EB5)<=FY_End,YEAR(IFS!EB5),YEAR(IFS!EB5)+1)","v":2049},{"$f":"IF(MONTH(EC5)<=FY_End,YEAR(IFS!EC5),YEAR(IFS!EC5)+1)","v":2049},{"$f":"IF(MONTH(ED5)<=FY_End,YEAR(IFS!ED5),YEAR(IFS!ED5)+1)","v":2050},{"$f":"IF(MONTH(EE5)<=FY_End,YEAR(IFS!EE5),YEAR(IFS!EE5)+1)","v":2050},{"$f":"IF(MONTH(EF5)<=FY_End,YEAR(IFS!EF5),YEAR(IFS!EF5)+1)","v":2050},{"$f":"IF(MONTH(EG5)<=FY_End,YEAR(IFS!EG5),YEAR(IFS!EG5)+1)","v":2050},{"$f":"IF(MONTH(EH5)<=FY_End,YEAR(IFS!EH5),YEAR(IFS!EH5)+1)","v":2051},{"$f":"IF(MONTH(EI5)<=FY_End,YEAR(IFS!EI5),YEAR(IFS!EI5)+1)","v":2051},{"$f":"IF(MONTH(EJ5)<=FY_End,YEAR(IFS!EJ5),YEAR(IFS!EJ5)+1)","v":2051},{"$f":"IF(MONTH(EK5)<=FY_End,YEAR(IFS!EK5),YEAR(IFS!EK5)+1)","v":2051}]
[]
[null,null,"Cashflow waterfall"]
[]
[]
[null,null,"LHM",null,null,null,null,null,{"$f":"SUM(J18:EK18)","v":4815.1200523452471},{"$f":"J63","v":11.364992469599999},{"$f":"K63","v":11.364992469600001},13.394455410599999,13.394455410599999,0,0,0,0,0,0,0,31.503729825080903,33.428818050117926,33.603156892367068,39.821244238631444,41.422918602589476,41.867634132841687,42.294038086993886,44.22808771796668,45.093690543272665,45.858690523939266,46.538566363540582,48.771600253940974,49.160182159232832,49.524860789842165,49.867518499966536,50.189858138956907,50.486944744436443,50.767525306246355,51.032770687890249,51.283751271053724,51.620391765768275,51.929549539377433,52.214217956560859,52.476987403300143,52.664604368779294,52.84240409446447,53.011054637012094,53.171168431036193,53.188475831818181,53.205968620250928,53.223651559555492,53.241529608845077,53.335912655501645,53.428080882907331,53.518091113163742,53.605998586743468,53.686906828510459,53.766129376287367,53.843702986852477,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,{"$f":"BN63","v":53.913281019857209},53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857195,53.913281019857195,53.913281019857195,53.913281019857195,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.91328101985718,53.91328101985718,53.91328101985718,53.913281019857166,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857166,53.913281019857166,53.913281019857166,53.913281019857166,53.91328101985718,53.91328101985718,53.91328101985718,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,3.4768494567783277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ63","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"KM",null,null,null,null,null,{"$f":"SUM(J19:EK19)","v":796.73750956681693},{"$f":"J64","v":0},{"$f":"K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,29.860563901694857,31.726883780007984,31.982912064021768,34.023732503805128,38.106315494716497,39.254409122511092,39.783844648161086,40.05423734827955,41.513569076764782,41.590790535436227,41.66684749733021,41.741338313915904,41.839954318718611,41.852402844521777,41.856121113854797,41.857661573058664,41.858201516414994,41.858373465169961,41.858373465169947,41.858373465169947,10.592603518093224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ64","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue",null,null,null,null,null,5611.8575619120638,{"$f":"SUM(J18:J19)","v":11.364992469599999},{"$f":"SUM(K18:K19)","v":11.364992469600001},13.394455410599999,13.394455410599999,0,0,0,0,0,0,0,31.503729825080903,33.428818050117926,33.603156892367068,69.681808140326297,73.149802382597457,73.850546196863462,76.317770590799014,82.334403212683185,84.348099665783764,85.642535172100352,86.592803711820125,90.285169330705756,90.750972694669059,91.191708287172375,91.60885681388244,92.029812457675519,92.339347588958219,92.623646420101153,92.890432260948913,93.141952787468711,93.478765230938237,93.78792300454738,94.072591421730806,63.06959092139337,52.664604368779294,52.84240409446447,53.011054637012094,53.171168431036193,53.188475831818181,53.205968620250928,53.223651559555492,53.241529608845077,53.335912655501645,53.428080882907331,53.518091113163742,53.605998586743468,53.686906828510459,53.766129376287367,53.843702986852477,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,{"$f":"SUM(BN18:BN19)","v":53.913281019857209},53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857195,53.913281019857195,53.913281019857195,53.913281019857195,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.91328101985718,53.91328101985718,53.91328101985718,53.913281019857166,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857166,53.913281019857166,53.913281019857166,53.913281019857166,53.91328101985718,53.91328101985718,53.91328101985718,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,3.4768494567783277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ18:DZ19)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C&M",null,null,null,null,null,-5.0000000000000018,{"$f":"J66","v":0},{"$f":"K66","v":0},0,0,0,-1.2500000000000004,-1.2500000000000004,-1.2500000000000004,-1.2500000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ66","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"J67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable",null,null,null,null,null,-2225.1258483044626,-7.4288576226857153,-7.5211451068031554,-6.8797435363230299,-6.9223446029571454,0,0,0,0,0,0,0,-14.249123844241037,-14.944240697878495,-15.092079647369182,-15.808393354020442,-21.645838201250442,-21.904615169885741,-22.160598857875929,-22.413954351412507,-35.442617306444212,-35.874445824413002,-36.286487071483634,-36.681862708463406,-29.35270820737933,-29.634771897880896,-29.913108968898101,-30.188098900524448,-30.095775715855737,-30.361238909116977,-30.624485594049851,-30.885756720655003,-38.35715454514316,-38.684009852168387,-39.006321740390838,-39.324735168161268,-33.910761534411066,-34.173409189966847,-34.435282584497543,-34.69652882877925,-18.130749024919247,-18.248329945464,-18.366729929948086,-18.485956497547555,-27.832557325641893,-28.03358545529921,-28.235360295787004,-28.437896606348744,-27.956087996221111,-28.154468794271189,-28.353705269458054,-27.598312890283417,-17.518298289668266,-17.626775907883861,-17.735925246232267,-17.845750464170003,-17.956255746909981,-18.067445305580968,-18.17932337738808,-18.291894225774257,-18.405162140582732,-18.519131438220491,-18.633806461822786,-18.749191581418625,-18.865291194097303,-18.982109724176006,-19.099651623368359,-19.217921370954087,-19.336923473949746,-19.456662467280417,-19.577142913952571,-19.698369405227947,-19.820346560798495,-19.94307902896243,-20.066571486801394,-20.190828640358649,-20.315855224818453,-20.441656004686493,-20.568235773971431,-20.695599356367616,-20.823751605438922,-20.952697404803658,-21.082441668320712,-21.212989340276806,-21.344345395574891,-21.476514839923745,-21.609502710028735,-21.743314073783736,-21.877954030464277,-22.013427710921853,-22.149740277779465,-22.286896925628341,-22.424902881225897,-22.56376340369491,-22.703483784723964,-22.844069348769064,-22.985525453256557,-23.127857488787296,-23.271070879342076,-23.4151710824883,-23.56016358958798,-23.706053926006991,-23.852847651325636,-24.00055035955052,-1.5573717447579232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Royalty",null,null,null,null,null,-156.49140170122075,-0.36936225526199995,-0.36936225526200001,-0.43531980084449995,-0.43531980084449995,0,0,0,0,0,0,0,-1.0238712193151294,-1.0864365866288328,-1.0921025990019297,-1.294190437755522,-1.3462448545841581,-1.3606981093173547,-1.3745562378273013,-1.4374128508339172,-1.4655449426563618,-1.4904074420280262,-1.5125034068150689,-1.5850770082530818,-1.5977059201750672,-1.6095579756698704,-1.6206943512489125,-1.6311703895160994,-1.6408257041941843,-1.6499445724530066,-1.6585650473564331,-1.6667219163092462,-1.6776627323874691,-1.6877103600297667,-1.696962083588228,-1.7055020906072547,-1.7115996419853272,-1.7173781330700955,-1.7228592757028931,-1.7280629740086764,-1.7286254645340908,-1.7291939801581551,-1.7297686756855537,-1.7303497122874651,-1.7334171613038036,-1.7364126286944885,-1.7393379611778217,-1.7421949540691628,-1.7448244719265897,-1.7473992047293398,-1.7499203470727056,-1.7521816331453597,-1.7521816331453597,-1.7521816331453597,-1.7521816331453597,-1.7521816331453597,-1.7521816331453597,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.7521816331453595,-1.752181633145359,-1.752181633145359,-1.752181633145359,-1.752181633145359,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-1.7521816331453584,-1.7521816331453584,-1.7521816331453584,-1.7521816331453581,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453577,-1.7521816331453581,-1.7521816331453581,-1.7521816331453581,-1.7521816331453581,-1.7521816331453584,-1.7521816331453584,-1.7521816331453584,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-1.7521816331453586,-0.11299760734529564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DY69","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C&M",null,null,null,null,null,-24.687868467742014,-1.4254390156279846,-1.4342656851349249,{"$f":"SUM(IFS!J18:J33,-SUM(CAPEX!L91:L95))","v":-8.4309933795186254},-1.4520833333333336,-1.4610749910186842,-1.4701223272632984,-1.47922568684253,-1.4883854166666672,-1.4976018657941517,-1.5068753854448815,-1.5162063290135941,-1.5255950520833348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE70","v":0},0,0,0,0,0,0,0,0,{"$f":"BN70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ70","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fixed",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ71","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable",null,null,null,null,null,-644.03293876989551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-23.866274764314642,-25.514967258320556,-25.880136820779953,-27.702023006898784,-30.141682367763575,-31.242080062651983,-31.859518885891273,-32.274676372160897,-32.53577916193111,-32.798144908707208,-33.061588374305188,-33.325786452573965,-33.611369312174119,-33.829561412284981,-34.042066501011405,-34.254123993573167,-34.466678564566564,-34.680247190210544,-34.894995823446266,-35.111074233117094,-8.9401633032122465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Royalty",null,null,null,null,null,-23.902125287004516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.89581691705084565,-0.95180651340023958,-0.95948736192065298,-1.0207119751141538,-1.1431894648414949,-1.1776322736753329,-1.1935153394448326,-1.2016271204483864,-1.2454070723029433,-1.2477237160630867,-1.2500054249199062,-1.2522401494174771,-1.2551986295615583,-1.2555720853356531,-1.2556836334156438,-1.25572984719176,-1.2557460454924498,-1.2557512039550986,-1.2557512039550984,-1.2557512039550984,-0.31777810554279667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ73","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate ",null,null,null,null,null,-432.00404552150502,-2.666666666666667,-2.6997942308422118,-2.7165120217481178,-2.7333333333333338,-2.7502588066234059,-2.7672890866132676,-2.7844248222918213,-2.8016666666666676,-2.8190152767889916,-2.8364713137786004,-2.8540354428491184,-2.871708333333336,-2.8894906587087181,-2.9073830966230672,-2.9253863289203479,-2.9435010416666709,-2.9617279251764375,-2.9800676740386449,-2.9985209871433578,-3.0170885677083392,-3.0357711233058495,-3.0545693658896123,-3.0734840118219426,-3.0925157819010485,-3.111665401388497,-3.1309336000368537,-3.1503211121174921,-3.1698286764485757,-3.1894570364232102,-3.2092069400377765,-3.2290791399204308,-3.2490743933597912,-3.2691934623337913,-3.2894371135387219,-3.3098061184184422,-3.3303012531937872,-3.3509232988921376,-3.3716730413771909,-3.3925512713789052,-3.4135587845236328,-3.434696381364442,-3.4559648674116223,-3.4773650531633793,-3.4988977541367254,-3.5205637908985548,-3.5423639890969141,-3.5642991794924646,-3.5863701979901448,-3.6085778856710196,-3.6309230888243373,-3.6534066589797773,-3.6760294529398996,-3.6987923328127961,-3.7216961660449477,-3.7447418254542733,-3.7679301892633985,{"$f":"BN74","v":-3.7912621411331182},-3.8147385701960728,-3.8383603710906313,-3.8621284439949846,-3.8860436946614469,-3.9101070344509754,-3.9343193803678984,-3.9586816550948596,-3.9831947870279842,-4.0078597103122515,-4.032677364877097,-4.0576486964722331,-4.0827746567036858,-4.1080562030700589,-4.1334942989990262,-4.1590899138840403,-4.1848440231212782,-4.2107576081468121,-4.2368316564740027,-4.2630671617311426,-4.289465123699312,-4.316026548350484,-4.3427524478858546,-4.3696438407744225,-4.396701751791797,-4.4239272120592465,-4.4513212590830022,-4.4788849367937846,-4.5066192955865931,-4.53452539236073,-4.5626042905600794,-4.5908570602136312,-4.6192847779762598,-4.6478885271697497,-4.6766693978240834,-4.7056284867189735,-4.7347668974256676,-4.7640857403489951,-4.7935861327696863,-4.8232691988869494,-4.8531360698613106,-4.8831878838577216,-4.9134257860889301,-4.943850928859125,-4.9744644716078454,-5.0052675809541665,-5.0362614307411553,-5.0674472020806061,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating costs",null,null,null,null,null,-3511.2442280518294,{"$f":"SUM(J21:J29)","v":-11.890325560242367},{"$f":"SUM(K21:K29)","v":-12.024567278042293},-18.462568738434271,-11.543081070468313,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,-19.670298448972837,-18.920167943216043,-19.09156534299418,-44.7900618020618,-52.402357869222065,-53.066665387080143,-55.237957751754813,-58.134760021994857,-72.344963153136234,-73.453658615082986,-74.329863336797601,-75.121609962772482,-68.088798534225731,-68.667589074164354,-69.242763522175309,-69.836158343893729,-69.991563594119128,-70.498390652420241,-71.002111422208984,-71.50398238694369,-79.219890065056063,-79.79166070193331,-80.359546374589982,-53.59798478594201,-38.952662429590184,-39.241710621929087,-39.52981490157763,-39.817143074166836,-23.272933273976971,-23.412220306986598,-23.552463473045265,-23.6936712629984,-33.064872241082426,-33.290561874892255,-33.517062246061741,-33.744390739910372,-33.287282666137841,-33.510445884671547,-33.734548705355095,-33.003901182408555,-22.946509375753525,-23.077749873842016,-23.209803045422571,-23.342673922769634,-23.476367569318739,{"$f":"SUM(BN21:BN29)","v":-23.610889079859444},-23.746243580729512,-23.882436230010246,-24.019472217723074,-24.157356766027295,-24.296095129419122,-24.435692594931883,-24.576154482337522,-24.717486144349348,-24.859692966825968,-25.002780368976545,-25.146753803567336,-25.291618757129463,-25.437380750167989,-25.584045337372331,-25.731618107827892,-25.880104685229067,-26.029510728093562,-26.179841929978011,-26.331104019694955,-26.483302761531164,-26.636443955467271,-26.790533437398828,-26.945577079358703,-27.101580789740815,-27.258550513525318,-27.416492232505167,-27.575411965514036,-27.735315768655695,-27.896209735534825,-28.058099997489172,-28.220992723823265,-28.38489412204347,-28.549810438094575,-28.715747956597781,-28.882713001090231,-29.050711934265937,-29.219751158218319,-29.389837114684109,-29.560976285288866,-29.733175191793965,-29.906440396345157,-30.080778501722587,-30.256196151592462,-30.432700030760195,-30.610296865425163,-30.788993423437034,-6.7378165541838246,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"SUM(DZ21:DZ29)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,2100.6133338602399,{"$f":"J20+J30","v":-0.52533309064236811},{"$f":"K20+K30","v":-0.65957480844229188},-5.068113327834272,{"$f":"M20+M30","v":1.8513743401316862},-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,11.833431376108067,14.508650106901882,14.511591549372888,24.891746338264497,20.747444513375392,20.783880809783319,21.079812839044202,24.199643190688327,12.003136512647529,12.188876557017366,12.262940375022524,15.163559367933274,22.662174160443328,22.524119213008021,22.366093291707131,22.19365411378179,22.347783994839091,22.125255767680912,21.888320838739929,21.63797040052502,14.258875165882174,13.99626230261407,13.713045047140824,9.4716061354513599,13.71194193918911,13.600693472535383,13.481239735434464,13.354025356869357,29.91554255784121,29.793748313264331,29.671188086510227,29.547858345846677,20.271040414419218,20.137519008015076,20.001028867102001,19.861607846833095,20.399624162372618,20.255683491615819,20.109154281497382,20.909379837448668,30.966771644103698,30.835531146015207,30.703477974434652,30.570607097087588,30.436913450538484,{"$f":"BN20+BN30","v":30.302391939997765},30.167037439127697,30.030844789846963,29.893808802134135,29.755924253829914,29.617185890438087,29.477588424925326,29.337126537519687,29.195794875507861,29.053588053031241,28.910500650880664,28.766527216289873,28.621662262727732,28.475900269689205,28.329235682484864,28.181662912029303,28.03317633462812,27.883770291763625,27.733439089879177,27.582177000162233,27.429978258326024,27.276837064389909,27.122747582458352,26.967703940498478,26.811700230116351,26.654730506331834,26.496788787351985,26.337869054343116,26.177965251201456,26.017071284322327,25.855181022367979,25.692288296033887,25.528386897813682,25.363470581762577,25.197533063259385,25.030568018766935,24.862569085591229,24.693529861638847,24.523443905173071,24.352304734568314,24.180105828063216,24.00684062351203,23.8325025181346,23.657084868264725,23.480580989096993,23.302984154432025,23.124287596420153,-3.260967097405497,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ20+DZ30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation & Amortization ",null,null,null,null,null,-244.90362134347112,{"$f":"J78","v":-3.1648305084745765},{"$f":"K78","v":-3.3758947406706916},-3.3794215180545315,-3.1055084745762711,0,0,0,0,0,0,0,-4.6582627118644062,-4.9170550847457619,-4.9170550847457619,-5.1758474576271176,-5.1758474576271176,-5.1758474576271176,-5.1758474576271167,-5.1758474576271167,-5.1758474576271167,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.1758474576271141,-5.1758474576271132,-5.1758474576271141,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.1758474576271141,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.175847457627115,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.175847457627115,-5.1758474576271158,-5.1758474576271158,-5.1758474576271158,-5.1758474576271176,-5.1758474576271167,-5.1758474576271158,-5.1758474576271167,-5.1758474576271167,{"$f":"BN78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ78","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT",null,null,null,null,null,1855.7097125167693,{"$f":"J31+J32","v":-3.6901635991169446},{"$f":"K31+K32","v":-4.0354695491129835},-8.4475348458888035,-1.2541341344445849,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1751686642436603,9.5915950221561204,9.5945364646271258,19.715898880637379,15.571597055748274,15.608033352156202,15.903965381417084,19.02379573306121,6.8272890550204126,7.0130290993902502,7.0870929173954078,9.9877119103061585,17.486326702816214,17.348271755380907,17.190245834080017,17.017806656154676,17.171936537211977,16.949408310053798,16.712473381112815,16.462122942897906,9.0830277082550595,8.8204148449869564,8.5371975895137098,4.2957586778242449,8.5360944815619959,8.4248460149082689,8.3053922778073499,8.1781778992422431,24.739695100214096,24.617900855637217,24.495340628883113,24.372010888219563,15.095192956792102,14.961671550387962,14.825181409474885,14.68576038920598,15.223776704745504,15.079836033988704,14.933306823870266,15.733532379821552,25.79092418647658,25.659683688388089,25.527630516807534,25.394759639460471,25.261065992911366,{"$f":"BN31+BN32","v":30.302391939997765},{"$f":"BO31+BO32","v":30.167037439127697},{"$f":"BP31+BP32","v":30.030844789846963},{"$f":"BQ31+BQ32","v":29.893808802134135},{"$f":"BR31+BR32","v":29.755924253829914},{"$f":"BS31+BS32","v":29.617185890438087},{"$f":"BT31+BT32","v":29.477588424925326},{"$f":"BU31+BU32","v":29.337126537519687},{"$f":"BV31+BV32","v":29.195794875507861},{"$f":"BW31+BW32","v":29.053588053031241},{"$f":"BX31+BX32","v":28.910500650880664},{"$f":"BY31+BY32","v":28.766527216289873},{"$f":"BZ31+BZ32","v":28.621662262727732},{"$f":"CA31+CA32","v":28.475900269689205},{"$f":"CB31+CB32","v":28.329235682484864},{"$f":"CC31+CC32","v":28.181662912029303},{"$f":"CD31+CD32","v":28.03317633462812},{"$f":"CE31+CE32","v":27.883770291763625},{"$f":"CF31+CF32","v":27.733439089879177},{"$f":"CG31+CG32","v":27.582177000162233},{"$f":"CH31+CH32","v":27.429978258326024},{"$f":"CI31+CI32","v":27.276837064389909},{"$f":"CJ31+CJ32","v":27.122747582458352},{"$f":"CK31+CK32","v":26.967703940498478},{"$f":"CL31+CL32","v":26.811700230116351},{"$f":"CM31+CM32","v":26.654730506331834},{"$f":"CN31+CN32","v":26.496788787351985},{"$f":"CO31+CO32","v":26.337869054343116},{"$f":"CP31+CP32","v":26.177965251201456},{"$f":"CQ31+CQ32","v":26.017071284322327},{"$f":"CR31+CR32","v":25.855181022367979},{"$f":"CS31+CS32","v":25.692288296033887},{"$f":"CT31+CT32","v":25.528386897813682},{"$f":"CU31+CU32","v":25.363470581762577},{"$f":"CV31+CV32","v":25.197533063259385},{"$f":"CW31+CW32","v":25.030568018766935},{"$f":"CX31+CX32","v":24.862569085591229},{"$f":"CY31+CY32","v":24.693529861638847},{"$f":"CZ31+CZ32","v":24.523443905173071},{"$f":"DA31+DA32","v":24.352304734568314},{"$f":"DB31+DB32","v":24.180105828063216},{"$f":"DC31+DC32","v":24.00684062351203},{"$f":"DD31+DD32","v":23.8325025181346},{"$f":"DE31+DE32","v":23.657084868264725},{"$f":"DF31+DF32","v":23.480580989096993},{"$f":"DG31+DG32","v":23.302984154432025},{"$f":"DH31+DH32","v":23.124287596420153},{"$f":"DI31+DI32","v":-3.260967097405497},{"$f":"DJ31+DJ32","v":-5.0988260833980439},{"$f":"DK31+DK32","v":0},{"$f":"DL31+DL32","v":-5.1621679665096876},{"$f":"DM31+DM32","v":-5.1941333821326232},{"$f":"DN31+DN32","v":-5.2262967354829986},{"$f":"DO31+DO32","v":-5.2586592522399762},{"$f":"DP31+DP32","v":-5.2912221656724316},{"$f":"DQ31+DQ32","v":-5.3239867166859414},{"$f":"DR31+DR32","v":-5.3569541538700758},{"$f":"DS31+DS32","v":0},{"$f":"DT31+DT32","v":0},{"$f":"DU31+DU32","v":0},{"$f":"DV31+DV32","v":0},{"$f":"DW31+DW32","v":0},{"$f":"DX31+DX32","v":0},{"$f":"DY31+DY32","v":0},{"$f":"DZ31+DZ32","v":0},{"$f":"EA31+EA32","v":0},{"$f":"EB31+EB32","v":0},{"$f":"EC31+EC32","v":0},{"$f":"ED31+ED32","v":0},{"$f":"EE31+EE32","v":0},{"$f":"EF31+EF32","v":0},{"$f":"EG31+EG32","v":0},{"$f":"EH31+EH32","v":0},{"$f":"EI31+EI32","v":0},{"$f":"EJ31+EJ32","v":0},{"$f":"EK31+EK32","v":0}]
[null,null,"Interest expense",null,null,null,null,null,-167.5516119636888,{"$f":"J81","v":0},{"$f":"K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-14.454659999999999,0,0,-6.266318280844688,-14.454659999999999,0,0,0,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,{"$f":"BN81","v":0},-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,-6.6187986841422024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ81","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,1688.1581005530804,{"$f":"SUM(J33:J34)","v":-3.6901635991169446},{"$f":"SUM(K33:K34)","v":-4.0354695491129835},-8.4475348458888035,-1.2541341344445849,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1751686642436603,9.5915950221561204,9.5945364646271258,5.2612388806373804,15.571597055748274,15.608033352156202,9.637647100572396,4.569135733061211,6.8272890550204126,7.0130290993902502,7.0870929173954078,9.9877119103061585,17.486326702816214,17.348271755380907,10.571447149937814,17.017806656154676,17.171936537211977,16.949408310053798,10.093674696970613,16.462122942897906,9.0830277082550595,8.8204148449869564,1.9183989053715074,4.2957586778242449,8.5360944815619959,8.4248460149082689,1.6865935936651475,8.1781778992422431,24.739695100214096,24.617900855637217,17.876541944740911,24.372010888219563,15.095192956792102,14.961671550387962,8.2063827253326824,14.68576038920598,15.223776704745504,15.079836033988704,8.3145081397280638,15.733532379821552,25.79092418647658,25.659683688388089,18.908831832665332,25.394759639460471,25.261065992911366,{"$f":"SUM(BN33:BN34)","v":30.302391939997765},{"$f":"SUM(BO33:BO34)","v":23.548238754985494},{"$f":"SUM(BP33:BP34)","v":30.030844789846963},{"$f":"SUM(BQ33:BQ34)","v":29.893808802134135},{"$f":"SUM(BR33:BR34)","v":29.755924253829914},{"$f":"SUM(BS33:BS34)","v":22.998387206295885},{"$f":"SUM(BT33:BT34)","v":29.477588424925326},{"$f":"SUM(BU33:BU34)","v":29.337126537519687},{"$f":"SUM(BV33:BV34)","v":29.195794875507861},{"$f":"SUM(BW33:BW34)","v":22.434789368889039},{"$f":"SUM(BX33:BX34)","v":28.910500650880664},{"$f":"SUM(BY33:BY34)","v":28.766527216289873},{"$f":"SUM(BZ33:BZ34)","v":28.621662262727732},{"$f":"SUM(CA33:CA34)","v":21.857101585547003},{"$f":"SUM(CB33:CB34)","v":28.329235682484864},{"$f":"SUM(CC33:CC34)","v":28.181662912029303},{"$f":"SUM(CD33:CD34)","v":28.03317633462812},{"$f":"SUM(CE33:CE34)","v":21.264971607621423},{"$f":"SUM(CF33:CF34)","v":27.733439089879177},{"$f":"SUM(CG33:CG34)","v":27.582177000162233},{"$f":"SUM(CH33:CH34)","v":27.429978258326024},{"$f":"SUM(CI33:CI34)","v":20.658038380247707},{"$f":"SUM(CJ33:CJ34)","v":27.122747582458352},{"$f":"SUM(CK33:CK34)","v":26.967703940498478},{"$f":"SUM(CL33:CL34)","v":26.811700230116351},{"$f":"SUM(CM33:CM34)","v":20.035931822189632},{"$f":"SUM(CN33:CN34)","v":26.496788787351985},{"$f":"SUM(CO33:CO34)","v":26.337869054343116},{"$f":"SUM(CP33:CP34)","v":26.177965251201456},{"$f":"SUM(CQ33:CQ34)","v":19.398272600180125},{"$f":"SUM(CR33:CR34)","v":25.855181022367979},{"$f":"SUM(CS33:CS34)","v":25.692288296033887},{"$f":"SUM(CT33:CT34)","v":25.528386897813682},{"$f":"SUM(CU33:CU34)","v":18.744671897620375},{"$f":"SUM(CV33:CV34)","v":25.197533063259385},{"$f":"SUM(CW33:CW34)","v":25.030568018766935},{"$f":"SUM(CX33:CX34)","v":24.862569085591229},{"$f":"SUM(CY33:CY34)","v":18.074731177496645},{"$f":"SUM(CZ33:CZ34)","v":24.523443905173071},{"$f":"SUM(DA33:DA34)","v":24.352304734568314},{"$f":"SUM(DB33:DB34)","v":24.180105828063216},{"$f":"SUM(DC33:DC34)","v":17.388041939369828},{"$f":"SUM(DD33:DD34)","v":23.8325025181346},{"$f":"SUM(DE33:DE34)","v":23.657084868264725},{"$f":"SUM(DF33:DF34)","v":23.480580989096993},{"$f":"SUM(DG33:DG34)","v":16.684185470289822},{"$f":"SUM(DH33:DH34)","v":23.124287596420153},{"$f":"SUM(DI33:DI34)","v":-3.260967097405497},{"$f":"SUM(DJ33:DJ34)","v":-5.0988260833980439},{"$f":"SUM(DK33:DK34)","v":0},{"$f":"SUM(DL33:DL34)","v":-5.1621679665096876},{"$f":"SUM(DM33:DM34)","v":-5.1941333821326232},{"$f":"SUM(DN33:DN34)","v":-5.2262967354829986},{"$f":"SUM(DO33:DO34)","v":-5.2586592522399762},{"$f":"SUM(DP33:DP34)","v":-5.2912221656724316},{"$f":"SUM(DQ33:DQ34)","v":-5.3239867166859414},{"$f":"SUM(DR33:DR34)","v":-5.3569541538700758},{"$f":"SUM(DS33:DS34)","v":0},{"$f":"SUM(DT33:DT34)","v":0},{"$f":"SUM(DU33:DU34)","v":0},{"$f":"SUM(DV33:DV34)","v":0},{"$f":"SUM(DW33:DW34)","v":0},{"$f":"SUM(DX33:DX34)","v":0},{"$f":"SUM(DY33:DY34)","v":0},{"$f":"SUM(DZ33:DZ34)","v":0},{"$f":"SUM(EA33:EA34)","v":0},{"$f":"SUM(EB33:EB34)","v":0},{"$f":"SUM(EC33:EC34)","v":0},{"$f":"SUM(ED33:ED34)","v":0},{"$f":"SUM(EE33:EE34)","v":0},{"$f":"SUM(EF33:EF34)","v":0},{"$f":"SUM(EG33:EG34)","v":0},{"$f":"SUM(EH33:EH34)","v":0},{"$f":"SUM(EI33:EI34)","v":0},{"$f":"SUM(EJ33:EJ34)","v":0},{"$f":"SUM(EK33:EK34)","v":0}]
[null,null,"Income tax expense",null,null,null,null,null,529.06764423607058,{"$f":"J84","v":0},{"$f":"K84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1470645706185989,5.6106268313954857,3.0773935219997561,5.5071601459522421,5.7089162642795639,5.6549385127457636,3.1179405523980241,5.9000746424330819,9.6715965699287167,9.6223813831455338,7.0908119372494998,9.5230348647976761,9.4728997473417618,{"$f":"BN84","v":11.363396977499162},8.8305895331195607,11.261566796192611,11.210178300800301,11.158471595186217,8.6243952023609562,11.054095659346997,11.001422451569884,10.948423078315448,8.4130460133333891,10.841437744080249,10.787447706108702,10.733123348522899,8.1964130945801266,10.623463380931824,10.568123592010988,10.512441125485545,7.9743643528580339,10.400039658704692,10.343316375060837,10.286241846872258,7.7467643925928904,10.171030343421883,10.112888977686929,10.054387586293632,7.5134744333211119,9.9362957952569939,9.8767008953786686,9.8167369692005462,7.2743522250675472,9.6956928833879914,9.6346081110127066,9.5731450866801318,7.0292519616076401,9.4490748987222695,9.3864630070376016,9.3234634070967104,6.7780241915612418,9.1962914644399021,9.1321142754631168,9.0675396855237054,6.5205157272636853,8.9371884443004745,8.8714068255992728,8.8052178709113722,6.2565695513586839,8.6716078486575583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ84","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Rollforward of decommissioning provisions",null,null,null,null,null,-61.428853018233141,{"$f":"J85","v":0},{"$f":"K85","v":-2.8783805096306097E-3},-3.0798671453047522E-3,-3.2954578454760849E-3,-3.526139894659411E-3,0,0,0,0,0,0,-5.6622101263156871E-3,-6.0585648351577856E-3,-6.4826643736188311E-3,-6.9364508797721504E-3,-7.4220024413562012E-3,-7.9415426122511363E-3,-8.4974505951087159E-3,-9.0922721367663276E-3,-9.7287311863399704E-3,-1.040974236938377E-2,-1.1138424335240635E-2,-1.191811403870748E-2,-1.2752382021417005E-2,-1.3645048762916195E-2,-1.4600202176320329E-2,-1.5622216328662755E-2,-1.6715771471669146E-2,-1.7885875474685987E-2,-1.9137886757914009E-2,-2.0477538830967989E-2,-2.1910966549135751E-2,-2.3444734207575257E-2,-2.5085865602105524E-2,-2.684187619425291E-2,-2.8720807527850615E-2,-3.0731264054800162E-2,-3.2882452538636177E-2,-3.5184224216340709E-2,-3.7647119911484561E-2,-4.0282418305288482E-2,-4.3102187586658687E-2,-4.6119340717724798E-2,-4.9347694567965533E-2,-5.2802033187723127E-2,-5.6498175510863745E-2,-6.0453047796624214E-2,-6.4684761142387914E-2,-6.9212694422355073E-2,-7.4057583031919935E-2,-7.9241613844154318E-2,-8.4788526813245127E-2,-9.0723723690172287E-2,-9.7074384348484352E-2,-0.10386959125287826,-0.11114046264057975,{"$f":"BN85","v":-0.11892029502542034},-0.12724471567719978,-0.13615184577460376,-0.14568247497882603,-0.15588024822734389,-0.16679186560325795,-0.17846729619548601,-0.19096000692917003,-0.20432720741421195,-0.21863011193320681,-0.23393421976853129,-0.25030961515232847,-0.26783128821299151,-0.28657947838790093,-0.30664004187505406,-0.32810484480630786,-0.35107218394274942,-0.37564723681874185,-0.40194254339605384,-0.43007852143377762,-0.4601840179341421,-0.49239689918953206,-0.52686468213279936,-0.56374520988209531,-0.6032073745738421,-0.64543189079401109,-0.69061212314959197,-0.73895497177006353,-0.7906818197939679,-0.8460295471795457,-0.90525161548211397,-0.96861922856586202,-1.0364225745654725,-1.1089721547850555,-1.1866002056200093,-1.2696622200134102,-1.3585385754143491,-1.4536362756933536,-1.5553908149918885,-1.6642681720413206,-1.7807669440842131,-1.905420630170108,-2.0388000742820158,-2.181516079481757,-2.3342222050454802,-2.4976177593986644,-2.6724510025565706,-2.8595225727355307,-3.0596891528270183,-3.2738673935249096,0,-3.0982507788466691,-2.6651283333659359,-2.2016873167015514,-1.7058054288706601,-1.1752118088916064,-0.60747663551401887,0,0,0,0,0,0,0,{"$f":"DZ85","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NPAT",null,null,null,null,null,2155.7968917709181,{"$f":"SUM(J35:J37)","v":-3.6901635991169446},{"$f":"SUM(K35:K37)","v":-4.0383479296226144},-8.450614713034108,-1.2574295922900609,-4.2148599375367493,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1695064541173448,9.5855364573209627,9.5880538002535065,5.2543024297576082,15.564175053306919,15.600091809543951,9.629149649977288,4.5600434609244447,6.8175603238340727,7.0026193570208664,7.0759544930601672,9.9757937962674514,17.473574320794796,17.334626706617989,10.556846947761494,17.002184439826014,17.155220765740307,16.931522434579112,10.074536810212699,16.441645404066939,9.0611167417059235,8.7969701107793803,1.8933130397694018,4.2689168016299917,8.5073736740341452,8.3941147508534684,1.6537111411265113,8.1429936750259024,24.702047980302613,24.577618437331928,17.833439757154252,24.32589154750184,20.192909832842734,20.519496348595723,11.227278071821575,20.132467487361598,20.868008207882681,20.665561852312113,11.358391109094168,21.554365408410479,35.377732229592048,35.191341347843448,25.902569385566348,34.813924913005266,34.622825277612549,{"$f":"SUM(BN35:BN37)","v":41.546868622471507},{"$f":"SUM(BO35:BO37)","v":32.251583572427855},{"$f":"SUM(BP35:BP37)","v":41.156259740264971},{"$f":"SUM(BQ35:BQ37)","v":40.958304627955613},{"$f":"SUM(BR35:BR37)","v":40.75851560078879},{"$f":"SUM(BS35:BS37)","v":31.455990543053581},{"$f":"SUM(BT35:BT37)","v":40.353216788076836},{"$f":"SUM(BU35:BU37)","v":40.147588982160407},{"$f":"SUM(BV35:BV37)","v":39.939890746409098},{"$f":"SUM(BW35:BW37)","v":30.629205270289219},{"$f":"SUM(BX35:BX37)","v":39.518004175192388},{"$f":"SUM(BY35:BY37)","v":39.303665307246249},{"$f":"SUM(BZ35:BZ37)","v":39.086954323037645},{"$f":"SUM(CA35:CA37)","v":29.76693520173923},{"$f":"SUM(CB35:CB37)","v":38.646059021541632},{"$f":"SUM(CC35:CC37)","v":38.421681659233982},{"$f":"SUM(CD35:CD37)","v":38.194545276170913},{"$f":"SUM(CE35:CE37)","v":28.863688723660715},{"$f":"SUM(CF35:CF37)","v":37.731536205187815},{"$f":"SUM(CG35:CG37)","v":37.495414853789292},{"$f":"SUM(CH35:CH37)","v":37.256036087264143},{"$f":"SUM(CI35:CI37)","v":27.912405873651064},{"$f":"SUM(CJ35:CJ37)","v":36.766913243747439},{"$f":"SUM(CK35:CK37)","v":36.51684770830331},{"$f":"SUM(CL35:CL37)","v":36.262880441836145},{"$f":"SUM(CM35:CM37)","v":26.903974364716731},{"$f":"SUM(CN35:CN37)","v":35.742472459459385},{"$f":"SUM(CO35:CO37)","v":35.475614977951722},{"$f":"SUM(CP35:CP37)","v":35.204020400608037},{"$f":"SUM(CQ35:CQ37)","v":25.82659527806813},{"$f":"SUM(CR35:CR37)","v":34.645622290273856},{"$f":"SUM(CS35:CS37)","v":34.358277178480726},{"$f":"SUM(CT35:CT37)","v":34.065109409928347},{"$f":"SUM(CU35:CU37)","v":24.664951704442956},{"$f":"SUM(CV35:CV37)","v":33.460007756361648},{"$f":"SUM(CW35:CW37)","v":33.147368805791125},{"$f":"SUM(CX35:CX37)","v":32.827493917273593},{"$f":"SUM(CY35:CY37)","v":23.399119093364536},{"$f":"SUM(CZ35:CZ37)","v":32.164344554621088},{"$f":"SUM(DA35:DA37)","v":31.820150837990109},{"$f":"SUM(DB35:DB37)","v":31.466878569502704},{"$f":"SUM(DC35:DC37)","v":22.003137036463404},{"$f":"SUM(DD35:DD37)","v":30.730890888153063},{"$f":"SUM(DE35:DE37)","v":30.346975614382242},{"$f":"SUM(DF35:DF37)","v":29.951576654962881},{"$f":"SUM(DG35:DG37)","v":20.443137262249842},{"$f":"SUM(DH35:DH37)","v":29.123444442521141},{"$f":"SUM(DI35:DI37)","v":-6.1204896701410281},{"$f":"SUM(DJ35:DJ37)","v":-8.1585152362250621},{"$f":"SUM(DK35:DK37)","v":-3.2738673935249096},{"$f":"SUM(DL35:DL37)","v":-5.1621679665096876},{"$f":"SUM(DM35:DM37)","v":-8.2923841609792923},{"$f":"SUM(DN35:DN37)","v":-7.8914250688489345},{"$f":"SUM(DO35:DO37)","v":-7.460346568941528},{"$f":"SUM(DP35:DP37)","v":-6.9970275945430913},{"$f":"SUM(DQ35:DQ37)","v":-6.4991985255775475},{"$f":"SUM(DR35:DR37)","v":-5.9644307893840942},{"$f":"SUM(DS35:DS37)","v":0},{"$f":"SUM(DT35:DT37)","v":0},{"$f":"SUM(DU35:DU37)","v":0},{"$f":"SUM(DV35:DV37)","v":0},{"$f":"SUM(DW35:DW37)","v":0},{"$f":"SUM(DX35:DX37)","v":0},{"$f":"SUM(DY35:DY37)","v":0},{"$f":"SUM(DZ35:DZ37)","v":0},{"$f":"SUM(EA35:EA37)","v":0},{"$f":"SUM(EB35:EB37)","v":0},{"$f":"SUM(EC35:EC37)","v":0},{"$f":"SUM(ED35:ED37)","v":0},{"$f":"SUM(EE35:EE37)","v":0},{"$f":"SUM(EF35:EF37)","v":0},{"$f":"SUM(EG35:EG37)","v":0},{"$f":"SUM(EH35:EH37)","v":0},{"$f":"SUM(EI35:EI37)","v":0},{"$f":"SUM(EJ35:EJ37)","v":0},{"$f":"SUM(EK35:EK37)","v":0}]
[null,null,"Add: Depreciation and Amortization ",null,null,null,null,null,244.90362134347112,{"$f":"-J32","v":3.1648305084745765},{"$f":"-K32","v":3.3758947406706916},3.3794215180545315,3.1055084745762711,0,0,0,0,0,0,0,4.6582627118644062,4.9170550847457619,4.9170550847457619,5.1758474576271176,5.1758474576271176,5.1758474576271176,5.1758474576271167,5.1758474576271167,5.1758474576271167,5.1758474576271158,5.1758474576271158,5.1758474576271158,5.1758474576271158,5.175847457627115,5.1758474576271141,5.175847457627115,5.1758474576271141,5.1758474576271141,5.1758474576271132,5.1758474576271141,5.175847457627115,5.1758474576271141,5.175847457627115,5.175847457627115,5.1758474576271141,5.175847457627115,5.175847457627115,5.175847457627115,5.175847457627115,5.175847457627115,5.175847457627115,5.175847457627115,5.1758474576271158,5.175847457627115,5.1758474576271158,5.1758474576271158,5.175847457627115,5.1758474576271158,5.1758474576271158,5.1758474576271158,5.1758474576271176,5.1758474576271167,5.1758474576271158,5.1758474576271167,5.1758474576271167,{"$f":"-BN32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DZ32","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Change in NWC ",null,null,null,null,null,-1.5153323292799952,{"$f":"-Ops!J422","v":0},{"$f":"-Ops!K422","v":0},{"$f":"-Ops!L422","v":0.27059505880000012},{"$f":"-Ops!M422","v":0},{"$f":"-Ops!N422","v":-1.7859273880800002},{"$f":"-Ops!O422","v":0},{"$f":"-Ops!P422","v":0},{"$f":"-Ops!Q422","v":0},{"$f":"-Ops!R422","v":0},{"$f":"-Ops!S422","v":0},{"$f":"-Ops!T422","v":0},{"$f":"-Ops!U422","v":4.2004973100107872},{"$f":"-Ops!V422","v":0.25667843000493651},{"$f":"-Ops!W422","v":2.3245178966551983E-2},{"$f":"-Ops!X422","v":4.3420858306817038},{"$f":"-Ops!Y422","v":0.43312362636849677},{"$f":"-Ops!Z422","v":8.9416378623486281E-2},{"$f":"-Ops!AA422","v":0.29695038288108222},{"$f":"-Ops!AB422","v":0.73817716541339529},{"$f":"-Ops!AC422","v":0.25048354860486732},{"$f":"-Ops!AD422","v":0.16428652985162628},{"$f":"-Ops!AE422","v":0.1224610178431309},{"$f":"-Ops!AF422","v":0.46942393775753111},{"$f":"-Ops!AG422","v":6.0895798196337836E-2},{"$f":"-Ops!AH422","v":5.7571695284458713E-2},{"$f":"-Ops!AI422","v":5.4451320163918737E-2},{"$f":"-Ops!AJ422","v":5.4580501450017138E-2},{"$f":"-Ops!AK422","v":4.1076079844701852E-2},{"$f":"-Ops!AL422","v":3.7848185025598724E-2},{"$f":"-Ops!AM422","v":3.5547281380425844E-2},{"$f":"-Ops!AN422","v":3.3527600502932131E-2},{"$f":"-Ops!AO422","v":4.4905628560563571E-2},{"$f":"-Ops!AP422","v":4.1221036481219997E-2},{"$f":"-Ops!AQ422","v":3.7955788957789949E-2},{"$f":"-Ops!AR422","v":-3.6432899498947702},{"$f":"-Ops!AS422","v":-1.221173053790217},{"$f":"-Ops!AT422","v":2.3706630091357539E-2},{"$f":"-Ops!AU422","v":2.2486739006349232E-2},{"$f":"-Ops!AV422","v":2.134850586987902E-2},{"$f":"-Ops!AW422","v":2.3076534375991997E-3},{"$f":"-Ops!AX422","v":2.332371791032628E-3},{"$f":"-Ops!AY422","v":2.3577252406088434E-3},{"$f":"-Ops!AZ422","v":2.3837399052775154E-3},{"$f":"-Ops!BA422","v":1.2584406220875977E-2},{"$f":"-Ops!BB422","v":1.2289096987425197E-2},{"$f":"-Ops!BC422","v":1.200136403418739E-2},{"$f":"-Ops!BD422","v":1.1720996477297518E-2},{"$f":"-Ops!BE422","v":1.0787765568931462E-2},{"$f":"-Ops!BF422","v":1.0563006370254868E-2},{"$f":"-Ops!BG422","v":1.0343148075347308E-2},{"$f":"-Ops!BH422","v":9.2770710672995804E-3},{"$f":"-Ops!BI422","v":0},{"$f":"-Ops!BJ422","v":0},{"$f":"-Ops!BK422","v":0},{"$f":"-Ops!BL422","v":0},{"$f":"-Ops!BM422","v":0},{"$f":"-Ops!BN422","v":0},{"$f":"-Ops!BO422","v":0},{"$f":"-Ops!BP422","v":0},{"$f":"-Ops!BQ422","v":0},{"$f":"-Ops!BR422","v":0},{"$f":"-Ops!BS422","v":0},{"$f":"-Ops!BT422","v":0},{"$f":"-Ops!BU422","v":0},{"$f":"-Ops!BV422","v":0},{"$f":"-Ops!BW422","v":0},{"$f":"-Ops!BX422","v":0},{"$f":"-Ops!BY422","v":0},{"$f":"-Ops!BZ422","v":0},{"$f":"-Ops!CA422","v":0},{"$f":"-Ops!CB422","v":0},{"$f":"-Ops!CC422","v":0},{"$f":"-Ops!CD422","v":0},{"$f":"-Ops!CE422","v":0},{"$f":"-Ops!CF422","v":0},{"$f":"-Ops!CG422","v":0},{"$f":"-Ops!CH422","v":0},{"$f":"-Ops!CI422","v":0},{"$f":"-Ops!CJ422","v":0},{"$f":"-Ops!CK422","v":0},{"$f":"-Ops!CL422","v":0},{"$f":"-Ops!CM422","v":0},{"$f":"-Ops!CN422","v":0},{"$f":"-Ops!CO422","v":0},{"$f":"-Ops!CP422","v":0},{"$f":"-Ops!CQ422","v":0},{"$f":"-Ops!CR422","v":0},{"$f":"-Ops!CS422","v":0},{"$f":"-Ops!CT422","v":0},{"$f":"-Ops!CU422","v":0},{"$f":"-Ops!CV422","v":0},{"$f":"-Ops!CW422","v":0},{"$f":"-Ops!CX422","v":0},{"$f":"-Ops!CY422","v":0},{"$f":"-Ops!CZ422","v":0},{"$f":"-Ops!DA422","v":0},{"$f":"-Ops!DB422","v":0},{"$f":"-Ops!DC422","v":0},{"$f":"-Ops!DD422","v":0},{"$f":"-Ops!DE422","v":0},{"$f":"-Ops!DF422","v":0},{"$f":"-Ops!DG422","v":0},{"$f":"-Ops!DH422","v":0},{"$f":"-Ops!DI422","v":-6.7248575417438481},{"$f":"-Ops!DJ422","v":-0.4635799275704437},{"$f":"-Ops!DK422","v":0},{"$f":"-Ops!DL422","v":0},{"$f":"-Ops!DM422","v":0},{"$f":"-Ops!DN422","v":0},{"$f":"-Ops!DO422","v":0},{"$f":"-Ops!DP422","v":0},{"$f":"-Ops!DQ422","v":0},{"$f":"-Ops!DR422","v":0},{"$f":"-Ops!DS422","v":0},{"$f":"-Ops!DT422","v":0},{"$f":"-Ops!DU422","v":0},{"$f":"-Ops!DV422","v":0},{"$f":"-Ops!DW422","v":0},{"$f":"-Ops!DX422","v":0},{"$f":"-Ops!DY422","v":0},{"$f":"-Ops!DZ422","v":0},{"$f":"-Ops!EA422","v":0},{"$f":"-Ops!EB422","v":0},{"$f":"-Ops!EC422","v":0},{"$f":"-Ops!ED422","v":0},{"$f":"-Ops!EE422","v":0},{"$f":"-Ops!EF422","v":0},{"$f":"-Ops!EG422","v":0},{"$f":"-Ops!EH422","v":0},{"$f":"-Ops!EI422","v":0},{"$f":"-Ops!EJ422","v":0},{"$f":"-Ops!EK422","v":0}]
[null,null,"Net Cash flows from Operations ",null,null,null,null,null,2399.1851807851094,{"$f":"SUM(J38:J40)","v":-0.52533309064236811},{"$f":"SUM(K38:K40)","v":-0.66245318895192273},-4.8005981361795769,1.8480788822862102,-6.0007873256167494,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,16.028266475992538,14.75926997207166,14.528354063965821,14.77223571806643,21.173146137302531,20.865355645794555,15.101947490485486,10.474068083964957,12.243891330066058,12.342753344499609,12.374262968530415,15.621065191652098,22.710317576618248,22.568045859529562,15.787145725552527,22.232612398903143,22.372144303212124,22.145218077231824,15.285931549220239,21.651020462196986,14.281869827893601,14.014038604887714,7.1071162863543069,5.8014743093623355,12.462048077871042,13.59366883857194,6.8520453377599759,13.340189638522896,29.880203091367328,29.755798266750077,23.011644940021974,29.50412274503423,25.381341696690725,25.707632903210261,16.415126893482878,25.320035941466013,26.054643431078727,25.851972316309485,16.544581714796632,26.739489937104896,40.55357968721917,40.367188805470562,31.078416843193466,39.98977237063238,39.798672735239663,{"$f":"SUM(BN38:BN40)","v":41.546868622471507},{"$f":"SUM(BO38:BO40)","v":32.251583572427855},{"$f":"SUM(BP38:BP40)","v":41.156259740264971},{"$f":"SUM(BQ38:BQ40)","v":40.958304627955613},{"$f":"SUM(BR38:BR40)","v":40.75851560078879},{"$f":"SUM(BS38:BS40)","v":31.455990543053581},{"$f":"SUM(BT38:BT40)","v":40.353216788076836},{"$f":"SUM(BU38:BU40)","v":40.147588982160407},{"$f":"SUM(BV38:BV40)","v":39.939890746409098},{"$f":"SUM(BW38:BW40)","v":30.629205270289219},{"$f":"SUM(BX38:BX40)","v":39.518004175192388},{"$f":"SUM(BY38:BY40)","v":39.303665307246249},{"$f":"SUM(BZ38:BZ40)","v":39.086954323037645},{"$f":"SUM(CA38:CA40)","v":29.76693520173923},{"$f":"SUM(CB38:CB40)","v":38.646059021541632},{"$f":"SUM(CC38:CC40)","v":38.421681659233982},{"$f":"SUM(CD38:CD40)","v":38.194545276170913},{"$f":"SUM(CE38:CE40)","v":28.863688723660715},{"$f":"SUM(CF38:CF40)","v":37.731536205187815},{"$f":"SUM(CG38:CG40)","v":37.495414853789292},{"$f":"SUM(CH38:CH40)","v":37.256036087264143},{"$f":"SUM(CI38:CI40)","v":27.912405873651064},{"$f":"SUM(CJ38:CJ40)","v":36.766913243747439},{"$f":"SUM(CK38:CK40)","v":36.51684770830331},{"$f":"SUM(CL38:CL40)","v":36.262880441836145},{"$f":"SUM(CM38:CM40)","v":26.903974364716731},{"$f":"SUM(CN38:CN40)","v":35.742472459459385},{"$f":"SUM(CO38:CO40)","v":35.475614977951722},{"$f":"SUM(CP38:CP40)","v":35.204020400608037},{"$f":"SUM(CQ38:CQ40)","v":25.82659527806813},{"$f":"SUM(CR38:CR40)","v":34.645622290273856},{"$f":"SUM(CS38:CS40)","v":34.358277178480726},{"$f":"SUM(CT38:CT40)","v":34.065109409928347},{"$f":"SUM(CU38:CU40)","v":24.664951704442956},{"$f":"SUM(CV38:CV40)","v":33.460007756361648},{"$f":"SUM(CW38:CW40)","v":33.147368805791125},{"$f":"SUM(CX38:CX40)","v":32.827493917273593},{"$f":"SUM(CY38:CY40)","v":23.399119093364536},{"$f":"SUM(CZ38:CZ40)","v":32.164344554621088},{"$f":"SUM(DA38:DA40)","v":31.820150837990109},{"$f":"SUM(DB38:DB40)","v":31.466878569502704},{"$f":"SUM(DC38:DC40)","v":22.003137036463404},{"$f":"SUM(DD38:DD40)","v":30.730890888153063},{"$f":"SUM(DE38:DE40)","v":30.346975614382242},{"$f":"SUM(DF38:DF40)","v":29.951576654962881},{"$f":"SUM(DG38:DG40)","v":20.443137262249842},{"$f":"SUM(DH38:DH40)","v":29.123444442521141},{"$f":"SUM(DI38:DI40)","v":-12.845347211884876},{"$f":"SUM(DJ38:DJ40)","v":-8.622095163795505},{"$f":"SUM(DK38:DK40)","v":-3.2738673935249096},{"$f":"SUM(DL38:DL40)","v":-5.1621679665096876},{"$f":"SUM(DM38:DM40)","v":-8.2923841609792923},{"$f":"SUM(DN38:DN40)","v":-7.8914250688489345},{"$f":"SUM(DO38:DO40)","v":-7.460346568941528},{"$f":"SUM(DP38:DP40)","v":-6.9970275945430913},{"$f":"SUM(DQ38:DQ40)","v":-6.4991985255775475},{"$f":"SUM(DR38:DR40)","v":-5.9644307893840942},{"$f":"SUM(DS38:DS40)","v":0},{"$f":"SUM(DT38:DT40)","v":0},{"$f":"SUM(DU38:DU40)","v":0},{"$f":"SUM(DV38:DV40)","v":0},{"$f":"SUM(DW38:DW40)","v":0},{"$f":"SUM(DX38:DX40)","v":0},{"$f":"SUM(DY38:DY40)","v":0},{"$f":"SUM(DZ38:DZ40)","v":0},{"$f":"SUM(EA38:EA40)","v":0},{"$f":"SUM(EB38:EB40)","v":0},{"$f":"SUM(EC38:EC40)","v":0},{"$f":"SUM(ED38:ED40)","v":0},{"$f":"SUM(EE38:EE40)","v":0},{"$f":"SUM(EF38:EF40)","v":0},{"$f":"SUM(EG38:EG40)","v":0},{"$f":"SUM(EH38:EH40)","v":0},{"$f":"SUM(EI38:EI40)","v":0},{"$f":"SUM(EJ38:EJ40)","v":0},{"$f":"SUM(EK38:EK40)","v":0}]
[]
[]
[null,null,"Less: Capex (LHM)",null,null,null,null,null,{"$f":"SUM(J44:EK44)","v":-93.333333333333329},{"$f":"-(CAPEX!J59+CAPEX!J91)","v":-4.666666666666667},{"$f":"-(CAPEX!K59+CAPEX!K91)","v":-21},{"$f":"-(CAPEX!L59+CAPEX!L91)","v":-21},{"$f":"-(CAPEX!M59+CAPEX!M91)","v":0},{"$f":"-(CAPEX!N59+CAPEX!N91)","v":0},{"$f":"-(CAPEX!O59+CAPEX!O91)","v":0},{"$f":"-(CAPEX!P59+CAPEX!P91)","v":0},{"$f":"-(CAPEX!Q59+CAPEX!Q91)","v":0},{"$f":"-(CAPEX!R59+CAPEX!R91)","v":0},{"$f":"-(CAPEX!S59+CAPEX!S91)","v":-23.333333333333332},{"$f":"-(CAPEX!T59+CAPEX!T91)","v":-23.333333333333332},{"$f":"-(CAPEX!U59+CAPEX!U91)","v":0},{"$f":"-(CAPEX!V59+CAPEX!V91)","v":0},{"$f":"-(CAPEX!W59+CAPEX!W91)","v":0},{"$f":"-(CAPEX!X59+CAPEX!X91)","v":0},{"$f":"-(CAPEX!Y59+CAPEX!Y91)","v":0},{"$f":"-(CAPEX!Z59+CAPEX!Z91)","v":0},{"$f":"-(CAPEX!AA59+CAPEX!AA91)","v":0},{"$f":"-(CAPEX!AB59+CAPEX!AB91)","v":0},{"$f":"-(CAPEX!AC59+CAPEX!AC91)","v":0},{"$f":"-(CAPEX!AD59+CAPEX!AD91)","v":0},{"$f":"-(CAPEX!AE59+CAPEX!AE91)","v":0},{"$f":"-(CAPEX!AF59+CAPEX!AF91)","v":0},{"$f":"-(CAPEX!AG59+CAPEX!AG91)","v":0},{"$f":"-(CAPEX!AH59+CAPEX!AH91)","v":0},{"$f":"-(CAPEX!AI59+CAPEX!AI91)","v":0},{"$f":"-(CAPEX!AJ59+CAPEX!AJ91)","v":0},{"$f":"-(CAPEX!AK59+CAPEX!AK91)","v":0},{"$f":"-(CAPEX!AL59+CAPEX!AL91)","v":0},{"$f":"-(CAPEX!AM59+CAPEX!AM91)","v":0},{"$f":"-(CAPEX!AN59+CAPEX!AN91)","v":0},{"$f":"-(CAPEX!AO59+CAPEX!AO91)","v":0},{"$f":"-(CAPEX!AP59+CAPEX!AP91)","v":0},{"$f":"-(CAPEX!AQ59+CAPEX!AQ91)","v":0},{"$f":"-(CAPEX!AR59+CAPEX!AR91)","v":0},{"$f":"-(CAPEX!AS59+CAPEX!AS91)","v":0},{"$f":"-(CAPEX!AT59+CAPEX!AT91)","v":0},{"$f":"-(CAPEX!AU59+CAPEX!AU91)","v":0},{"$f":"-(CAPEX!AV59+CAPEX!AV91)","v":0},{"$f":"-(CAPEX!AW59+CAPEX!AW91)","v":0},{"$f":"-(CAPEX!AX59+CAPEX!AX91)","v":0},{"$f":"-(CAPEX!AY59+CAPEX!AY91)","v":0},{"$f":"-(CAPEX!AZ59+CAPEX!AZ91)","v":0},{"$f":"-(CAPEX!BA59+CAPEX!BA91)","v":0},{"$f":"-(CAPEX!BB59+CAPEX!BB91)","v":0},{"$f":"-(CAPEX!BC59+CAPEX!BC91)","v":0},{"$f":"-(CAPEX!BD59+CAPEX!BD91)","v":0},{"$f":"-(CAPEX!BE59+CAPEX!BE91)","v":0},{"$f":"-(CAPEX!BF59+CAPEX!BF91)","v":0},{"$f":"-(CAPEX!BG59+CAPEX!BG91)","v":0},{"$f":"-(CAPEX!BH59+CAPEX!BH91)","v":0},{"$f":"-(CAPEX!BI59+CAPEX!BI91)","v":0},{"$f":"-(CAPEX!BJ59+CAPEX!BJ91)","v":0},{"$f":"-(CAPEX!BK59+CAPEX!BK91)","v":0},{"$f":"-(CAPEX!BL59+CAPEX!BL91)","v":0},{"$f":"-(CAPEX!BM59+CAPEX!BM91)","v":0},{"$f":"-(CAPEX!BN59+CAPEX!BN91)","v":0},{"$f":"-(CAPEX!BO59+CAPEX!BO91)","v":0},{"$f":"-(CAPEX!BP59+CAPEX!BP91)","v":0},{"$f":"-(CAPEX!BQ59+CAPEX!BQ91)","v":0},{"$f":"-(CAPEX!BR59+CAPEX!BR91)","v":0},{"$f":"-(CAPEX!BS59+CAPEX!BS91)","v":0},{"$f":"-(CAPEX!BT59+CAPEX!BT91)","v":0},{"$f":"-(CAPEX!BU59+CAPEX!BU91)","v":0},{"$f":"-(CAPEX!BV59+CAPEX!BV91)","v":0},{"$f":"-(CAPEX!BW59+CAPEX!BW91)","v":0},{"$f":"-(CAPEX!BX59+CAPEX!BX91)","v":0},{"$f":"-(CAPEX!BY59+CAPEX!BY91)","v":0},{"$f":"-(CAPEX!BZ59+CAPEX!BZ91)","v":0},{"$f":"-(CAPEX!CA59+CAPEX!CA91)","v":0},{"$f":"-(CAPEX!CB59+CAPEX!CB91)","v":0},{"$f":"-(CAPEX!CC59+CAPEX!CC91)","v":0},{"$f":"-(CAPEX!CD59+CAPEX!CD91)","v":0},{"$f":"-(CAPEX!CE59+CAPEX!CE91)","v":0},{"$f":"-(CAPEX!CF59+CAPEX!CF91)","v":0},{"$f":"-(CAPEX!CG59+CAPEX!CG91)","v":0},{"$f":"-(CAPEX!CH59+CAPEX!CH91)","v":0},{"$f":"-(CAPEX!CI59+CAPEX!CI91)","v":0},{"$f":"-(CAPEX!CJ59+CAPEX!CJ91)","v":0},{"$f":"-(CAPEX!CK59+CAPEX!CK91)","v":0},{"$f":"-(CAPEX!CL59+CAPEX!CL91)","v":0},{"$f":"-(CAPEX!CM59+CAPEX!CM91)","v":0},{"$f":"-(CAPEX!CN59+CAPEX!CN91)","v":0},{"$f":"-(CAPEX!CO59+CAPEX!CO91)","v":0},{"$f":"-(CAPEX!CP59+CAPEX!CP91)","v":0},{"$f":"-(CAPEX!CQ59+CAPEX!CQ91)","v":0},{"$f":"-(CAPEX!CR59+CAPEX!CR91)","v":0},{"$f":"-(CAPEX!CS59+CAPEX!CS91)","v":0},{"$f":"-(CAPEX!CT59+CAPEX!CT91)","v":0},{"$f":"-(CAPEX!CU59+CAPEX!CU91)","v":0},{"$f":"-(CAPEX!CV59+CAPEX!CV91)","v":0},{"$f":"-(CAPEX!CW59+CAPEX!CW91)","v":0},{"$f":"-(CAPEX!CX59+CAPEX!CX91)","v":0},{"$f":"-(CAPEX!CY59+CAPEX!CY91)","v":0},{"$f":"-(CAPEX!CZ59+CAPEX!CZ91)","v":0},{"$f":"-(CAPEX!DA59+CAPEX!DA91)","v":0},{"$f":"-(CAPEX!DB59+CAPEX!DB91)","v":0},{"$f":"-(CAPEX!DC59+CAPEX!DC91)","v":0},{"$f":"-(CAPEX!DD59+CAPEX!DD91)","v":0},{"$f":"-(CAPEX!DE59+CAPEX!DE91)","v":0},{"$f":"-(CAPEX!DF59+CAPEX!DF91)","v":0},{"$f":"-(CAPEX!DG59+CAPEX!DG91)","v":0},{"$f":"-(CAPEX!DH59+CAPEX!DH91)","v":0},{"$f":"-(CAPEX!DI59+CAPEX!DI91)","v":0},{"$f":"-(CAPEX!DJ59+CAPEX!DJ91)","v":0},{"$f":"-(CAPEX!DK59+CAPEX!DK91)","v":0},{"$f":"-(CAPEX!DL59+CAPEX!DL91)","v":0},{"$f":"-(CAPEX!DM59+CAPEX!DM91)","v":0},{"$f":"-(CAPEX!DN59+CAPEX!DN91)","v":0},{"$f":"-(CAPEX!DO59+CAPEX!DO91)","v":0},{"$f":"-(CAPEX!DP59+CAPEX!DP91)","v":0},{"$f":"-(CAPEX!DQ59+CAPEX!DQ91)","v":0},{"$f":"-(CAPEX!DR59+CAPEX!DR91)","v":0},{"$f":"-(CAPEX!DS59+CAPEX!DS91)","v":0},{"$f":"-(CAPEX!DT59+CAPEX!DT91)","v":0},{"$f":"-(CAPEX!DU59+CAPEX!DU91)","v":0},{"$f":"-(CAPEX!DV59+CAPEX!DV91)","v":0},{"$f":"-(CAPEX!DW59+CAPEX!DW91)","v":0},{"$f":"-(CAPEX!DX59+CAPEX!DX91)","v":0},{"$f":"-(CAPEX!DY59+CAPEX!DY91)","v":0},{"$f":"-(CAPEX!DZ59+CAPEX!DZ91)","v":0},{"$f":"-(CAPEX!EA59+CAPEX!EA91)","v":0},{"$f":"-(CAPEX!EB59+CAPEX!EB91)","v":0},{"$f":"-(CAPEX!EC59+CAPEX!EC91)","v":0},{"$f":"-(CAPEX!ED59+CAPEX!ED91)","v":0},{"$f":"-(CAPEX!EE59+CAPEX!EE91)","v":0},{"$f":"-(CAPEX!EF59+CAPEX!EF91)","v":0},{"$f":"-(CAPEX!EG59+CAPEX!EG91)","v":0},{"$f":"-(CAPEX!EH59+CAPEX!EH91)","v":0},{"$f":"-(CAPEX!EI59+CAPEX!EI91)","v":0},{"$f":"-(CAPEX!EJ59+CAPEX!EJ91)","v":0},{"$f":"-(CAPEX!EK59+CAPEX!EK91)","v":0}]
[null,null,"Less: Capex (KM)",null,null,null,null,null,-46.666666666666664,{"$f":"-(CAPEX!J85+CAPEX!J95)","v":0},{"$f":"-(CAPEX!K85+CAPEX!K95)","v":0},{"$f":"-(CAPEX!L85+CAPEX!L95)","v":0},{"$f":"-(CAPEX!M85+CAPEX!M95)","v":0},{"$f":"-(CAPEX!N85+CAPEX!N95)","v":0},{"$f":"-(CAPEX!O85+CAPEX!O95)","v":0},{"$f":"-(CAPEX!P85+CAPEX!P95)","v":0},{"$f":"-(CAPEX!Q85+CAPEX!Q95)","v":0},{"$f":"-(CAPEX!R85+CAPEX!R95)","v":0},{"$f":"-(CAPEX!S85+CAPEX!S95)","v":0},{"$f":"-(CAPEX!T85+CAPEX!T95)","v":0},{"$f":"-(CAPEX!U85+CAPEX!U95)","v":0},{"$f":"-(CAPEX!V85+CAPEX!V95)","v":-23.333333333333332},{"$f":"-(CAPEX!W85+CAPEX!W95)","v":-23.333333333333332},{"$f":"-(CAPEX!X85+CAPEX!X95)","v":0},{"$f":"-(CAPEX!Y85+CAPEX!Y95)","v":0},{"$f":"-(CAPEX!Z85+CAPEX!Z95)","v":0},{"$f":"-(CAPEX!AA85+CAPEX!AA95)","v":0},{"$f":"-(CAPEX!AB85+CAPEX!AB95)","v":0},{"$f":"-(CAPEX!AC85+CAPEX!AC95)","v":0},{"$f":"-(CAPEX!AD85+CAPEX!AD95)","v":0},{"$f":"-(CAPEX!AE85+CAPEX!AE95)","v":0},{"$f":"-(CAPEX!AF85+CAPEX!AF95)","v":0},{"$f":"-(CAPEX!AG85+CAPEX!AG95)","v":0},{"$f":"-(CAPEX!AH85+CAPEX!AH95)","v":0},{"$f":"-(CAPEX!AI85+CAPEX!AI95)","v":0},{"$f":"-(CAPEX!AJ85+CAPEX!AJ95)","v":0},{"$f":"-(CAPEX!AK85+CAPEX!AK95)","v":0},{"$f":"-(CAPEX!AL85+CAPEX!AL95)","v":0},{"$f":"-(CAPEX!AM85+CAPEX!AM95)","v":0},{"$f":"-(CAPEX!AN85+CAPEX!AN95)","v":0},{"$f":"-(CAPEX!AO85+CAPEX!AO95)","v":0},{"$f":"-(CAPEX!AP85+CAPEX!AP95)","v":0},{"$f":"-(CAPEX!AQ85+CAPEX!AQ95)","v":0},{"$f":"-(CAPEX!AR85+CAPEX!AR95)","v":0},{"$f":"-(CAPEX!AS85+CAPEX!AS95)","v":0},{"$f":"-(CAPEX!AT85+CAPEX!AT95)","v":0},{"$f":"-(CAPEX!AU85+CAPEX!AU95)","v":0},{"$f":"-(CAPEX!AV85+CAPEX!AV95)","v":0},{"$f":"-(CAPEX!AW85+CAPEX!AW95)","v":0},{"$f":"-(CAPEX!AX85+CAPEX!AX95)","v":0},{"$f":"-(CAPEX!AY85+CAPEX!AY95)","v":0},{"$f":"-(CAPEX!AZ85+CAPEX!AZ95)","v":0},{"$f":"-(CAPEX!BA85+CAPEX!BA95)","v":0},{"$f":"-(CAPEX!BB85+CAPEX!BB95)","v":0},{"$f":"-(CAPEX!BC85+CAPEX!BC95)","v":0},{"$f":"-(CAPEX!BD85+CAPEX!BD95)","v":0},{"$f":"-(CAPEX!BE85+CAPEX!BE95)","v":0},{"$f":"-(CAPEX!BF85+CAPEX!BF95)","v":0},{"$f":"-(CAPEX!BG85+CAPEX!BG95)","v":0},{"$f":"-(CAPEX!BH85+CAPEX!BH95)","v":0},{"$f":"-(CAPEX!BI85+CAPEX!BI95)","v":0},{"$f":"-(CAPEX!BJ85+CAPEX!BJ95)","v":0},{"$f":"-(CAPEX!BK85+CAPEX!BK95)","v":0},{"$f":"-(CAPEX!BL85+CAPEX!BL95)","v":0},{"$f":"-(CAPEX!BM85+CAPEX!BM95)","v":0},{"$f":"-(CAPEX!BN85+CAPEX!BN95)","v":0},{"$f":"-(CAPEX!BO85+CAPEX!BO95)","v":0},{"$f":"-(CAPEX!BP85+CAPEX!BP95)","v":0},{"$f":"-(CAPEX!BQ85+CAPEX!BQ95)","v":0},{"$f":"-(CAPEX!BR85+CAPEX!BR95)","v":0},{"$f":"-(CAPEX!BS85+CAPEX!BS95)","v":0},{"$f":"-(CAPEX!BT85+CAPEX!BT95)","v":0},{"$f":"-(CAPEX!BU85+CAPEX!BU95)","v":0},{"$f":"-(CAPEX!BV85+CAPEX!BV95)","v":0},{"$f":"-(CAPEX!BW85+CAPEX!BW95)","v":0},{"$f":"-(CAPEX!BX85+CAPEX!BX95)","v":0},{"$f":"-(CAPEX!BY85+CAPEX!BY95)","v":0},{"$f":"-(CAPEX!BZ85+CAPEX!BZ95)","v":0},{"$f":"-(CAPEX!CA85+CAPEX!CA95)","v":0},{"$f":"-(CAPEX!CB85+CAPEX!CB95)","v":0},{"$f":"-(CAPEX!CC85+CAPEX!CC95)","v":0},{"$f":"-(CAPEX!CD85+CAPEX!CD95)","v":0},{"$f":"-(CAPEX!CE85+CAPEX!CE95)","v":0},{"$f":"-(CAPEX!CF85+CAPEX!CF95)","v":0},{"$f":"-(CAPEX!CG85+CAPEX!CG95)","v":0},{"$f":"-(CAPEX!CH85+CAPEX!CH95)","v":0},{"$f":"-(CAPEX!CI85+CAPEX!CI95)","v":0},{"$f":"-(CAPEX!CJ85+CAPEX!CJ95)","v":0},{"$f":"-(CAPEX!CK85+CAPEX!CK95)","v":0},{"$f":"-(CAPEX!CL85+CAPEX!CL95)","v":0},{"$f":"-(CAPEX!CM85+CAPEX!CM95)","v":0},{"$f":"-(CAPEX!CN85+CAPEX!CN95)","v":0},{"$f":"-(CAPEX!CO85+CAPEX!CO95)","v":0},{"$f":"-(CAPEX!CP85+CAPEX!CP95)","v":0},{"$f":"-(CAPEX!CQ85+CAPEX!CQ95)","v":0},{"$f":"-(CAPEX!CR85+CAPEX!CR95)","v":0},{"$f":"-(CAPEX!CS85+CAPEX!CS95)","v":0},{"$f":"-(CAPEX!CT85+CAPEX!CT95)","v":0},{"$f":"-(CAPEX!CU85+CAPEX!CU95)","v":0},{"$f":"-(CAPEX!CV85+CAPEX!CV95)","v":0},{"$f":"-(CAPEX!CW85+CAPEX!CW95)","v":0},{"$f":"-(CAPEX!CX85+CAPEX!CX95)","v":0},{"$f":"-(CAPEX!CY85+CAPEX!CY95)","v":0},{"$f":"-(CAPEX!CZ85+CAPEX!CZ95)","v":0},{"$f":"-(CAPEX!DA85+CAPEX!DA95)","v":0},{"$f":"-(CAPEX!DB85+CAPEX!DB95)","v":0},{"$f":"-(CAPEX!DC85+CAPEX!DC95)","v":0},{"$f":"-(CAPEX!DD85+CAPEX!DD95)","v":0},{"$f":"-(CAPEX!DE85+CAPEX!DE95)","v":0},{"$f":"-(CAPEX!DF85+CAPEX!DF95)","v":0},{"$f":"-(CAPEX!DG85+CAPEX!DG95)","v":0},{"$f":"-(CAPEX!DH85+CAPEX!DH95)","v":0},{"$f":"-(CAPEX!DI85+CAPEX!DI95)","v":0},{"$f":"-(CAPEX!DJ85+CAPEX!DJ95)","v":0},{"$f":"-(CAPEX!DK85+CAPEX!DK95)","v":0},{"$f":"-(CAPEX!DL85+CAPEX!DL95)","v":0},{"$f":"-(CAPEX!DM85+CAPEX!DM95)","v":0},{"$f":"-(CAPEX!DN85+CAPEX!DN95)","v":0},{"$f":"-(CAPEX!DO85+CAPEX!DO95)","v":0},{"$f":"-(CAPEX!DP85+CAPEX!DP95)","v":0},{"$f":"-(CAPEX!DQ85+CAPEX!DQ95)","v":0},{"$f":"-(CAPEX!DR85+CAPEX!DR95)","v":0},{"$f":"-(CAPEX!DS85+CAPEX!DS95)","v":0},{"$f":"-(CAPEX!DT85+CAPEX!DT95)","v":0},{"$f":"-(CAPEX!DU85+CAPEX!DU95)","v":0},{"$f":"-(CAPEX!DV85+CAPEX!DV95)","v":0},{"$f":"-(CAPEX!DW85+CAPEX!DW95)","v":0},{"$f":"-(CAPEX!DX85+CAPEX!DX95)","v":0},{"$f":"-(CAPEX!DY85+CAPEX!DY95)","v":0},{"$f":"-(CAPEX!DZ85+CAPEX!DZ95)","v":0},{"$f":"-(CAPEX!EA85+CAPEX!EA95)","v":0},{"$f":"-(CAPEX!EB85+CAPEX!EB95)","v":0},{"$f":"-(CAPEX!EC85+CAPEX!EC95)","v":0},{"$f":"-(CAPEX!ED85+CAPEX!ED95)","v":0},{"$f":"-(CAPEX!EE85+CAPEX!EE95)","v":0},{"$f":"-(CAPEX!EF85+CAPEX!EF95)","v":0},{"$f":"-(CAPEX!EG85+CAPEX!EG95)","v":0},{"$f":"-(CAPEX!EH85+CAPEX!EH95)","v":0},{"$f":"-(CAPEX!EI85+CAPEX!EI95)","v":0},{"$f":"-(CAPEX!EJ85+CAPEX!EJ95)","v":0},{"$f":"-(CAPEX!EK85+CAPEX!EK95)","v":0}]
[null,null,"Less: Additions ",null,null,null,null,null,0]
[null,null,"Net Cash flows from Investing ",null,null,null,null,null,-140,{"$f":"SUM(J44:J46)","v":-4.666666666666667},{"$f":"SUM(K44:K46)","v":-21},{"$f":"SUM(L44:L46)","v":-21},{"$f":"SUM(M44:M46)","v":0},{"$f":"SUM(N44:N46)","v":0},{"$f":"SUM(O44:O46)","v":0},{"$f":"SUM(P44:P46)","v":0},{"$f":"SUM(Q44:Q46)","v":0},{"$f":"SUM(R44:R46)","v":0},{"$f":"SUM(S44:S46)","v":-23.333333333333332},{"$f":"SUM(T44:T46)","v":-23.333333333333332},{"$f":"SUM(U44:U46)","v":0},{"$f":"SUM(V44:V46)","v":-23.333333333333332},{"$f":"SUM(W44:W46)","v":-23.333333333333332},{"$f":"SUM(X44:X46)","v":0},{"$f":"SUM(Y44:Y46)","v":0},{"$f":"SUM(Z44:Z46)","v":0},{"$f":"SUM(AA44:AA46)","v":0},{"$f":"SUM(AB44:AB46)","v":0},{"$f":"SUM(AC44:AC46)","v":0},{"$f":"SUM(AD44:AD46)","v":0},{"$f":"SUM(AE44:AE46)","v":0},{"$f":"SUM(AF44:AF46)","v":0},{"$f":"SUM(AG44:AG46)","v":0},{"$f":"SUM(AH44:AH46)","v":0},{"$f":"SUM(AI44:AI46)","v":0},{"$f":"SUM(AJ44:AJ46)","v":0},{"$f":"SUM(AK44:AK46)","v":0},{"$f":"SUM(AL44:AL46)","v":0},{"$f":"SUM(AM44:AM46)","v":0},{"$f":"SUM(AN44:AN46)","v":0},{"$f":"SUM(AO44:AO46)","v":0},{"$f":"SUM(AP44:AP46)","v":0},{"$f":"SUM(AQ44:AQ46)","v":0},{"$f":"SUM(AR44:AR46)","v":0},{"$f":"SUM(AS44:AS46)","v":0},{"$f":"SUM(AT44:AT46)","v":0},{"$f":"SUM(AU44:AU46)","v":0},{"$f":"SUM(AV44:AV46)","v":0},{"$f":"SUM(AW44:AW46)","v":0},{"$f":"SUM(AX44:AX46)","v":0},{"$f":"SUM(AY44:AY46)","v":0},{"$f":"SUM(AZ44:AZ46)","v":0},{"$f":"SUM(BA44:BA46)","v":0},{"$f":"SUM(BB44:BB46)","v":0},{"$f":"SUM(BC44:BC46)","v":0},{"$f":"SUM(BD44:BD46)","v":0},{"$f":"SUM(BE44:BE46)","v":0},{"$f":"SUM(BF44:BF46)","v":0},{"$f":"SUM(BG44:BG46)","v":0},{"$f":"SUM(BH44:BH46)","v":0},{"$f":"SUM(BI44:BI46)","v":0},{"$f":"SUM(BJ44:BJ46)","v":0},{"$f":"SUM(BK44:BK46)","v":0},{"$f":"SUM(BL44:BL46)","v":0},{"$f":"SUM(BM44:BM46)","v":0},{"$f":"SUM(BN44:BN46)","v":0},{"$f":"SUM(BO44:BO46)","v":0},{"$f":"SUM(BP44:BP46)","v":0},{"$f":"SUM(BQ44:BQ46)","v":0},{"$f":"SUM(BR44:BR46)","v":0},{"$f":"SUM(BS44:BS46)","v":0},{"$f":"SUM(BT44:BT46)","v":0},{"$f":"SUM(BU44:BU46)","v":0},{"$f":"SUM(BV44:BV46)","v":0},{"$f":"SUM(BW44:BW46)","v":0},{"$f":"SUM(BX44:BX46)","v":0},{"$f":"SUM(BY44:BY46)","v":0},{"$f":"SUM(BZ44:BZ46)","v":0},{"$f":"SUM(CA44:CA46)","v":0},{"$f":"SUM(CB44:CB46)","v":0},{"$f":"SUM(CC44:CC46)","v":0},{"$f":"SUM(CD44:CD46)","v":0},{"$f":"SUM(CE44:CE46)","v":0},{"$f":"SUM(CF44:CF46)","v":0},{"$f":"SUM(CG44:CG46)","v":0},{"$f":"SUM(CH44:CH46)","v":0},{"$f":"SUM(CI44:CI46)","v":0},{"$f":"SUM(CJ44:CJ46)","v":0},{"$f":"SUM(CK44:CK46)","v":0},{"$f":"SUM(CL44:CL46)","v":0},{"$f":"SUM(CM44:CM46)","v":0},{"$f":"SUM(CN44:CN46)","v":0},{"$f":"SUM(CO44:CO46)","v":0},{"$f":"SUM(CP44:CP46)","v":0},{"$f":"SUM(CQ44:CQ46)","v":0},{"$f":"SUM(CR44:CR46)","v":0},{"$f":"SUM(CS44:CS46)","v":0},{"$f":"SUM(CT44:CT46)","v":0},{"$f":"SUM(CU44:CU46)","v":0},{"$f":"SUM(CV44:CV46)","v":0},{"$f":"SUM(CW44:CW46)","v":0},{"$f":"SUM(CX44:CX46)","v":0},{"$f":"SUM(CY44:CY46)","v":0},{"$f":"SUM(CZ44:CZ46)","v":0},{"$f":"SUM(DA44:DA46)","v":0},{"$f":"SUM(DB44:DB46)","v":0},{"$f":"SUM(DC44:DC46)","v":0},{"$f":"SUM(DD44:DD46)","v":0},{"$f":"SUM(DE44:DE46)","v":0},{"$f":"SUM(DF44:DF46)","v":0},{"$f":"SUM(DG44:DG46)","v":0},{"$f":"SUM(DH44:DH46)","v":0},{"$f":"SUM(DI44:DI46)","v":0},{"$f":"SUM(DJ44:DJ46)","v":0},{"$f":"SUM(DK44:DK46)","v":0},{"$f":"SUM(DL44:DL46)","v":0},{"$f":"SUM(DM44:DM46)","v":0},{"$f":"SUM(DN44:DN46)","v":0},{"$f":"SUM(DO44:DO46)","v":0},{"$f":"SUM(DP44:DP46)","v":0},{"$f":"SUM(DQ44:DQ46)","v":0},{"$f":"SUM(DR44:DR46)","v":0},{"$f":"SUM(DS44:DS46)","v":0},{"$f":"SUM(DT44:DT46)","v":0},{"$f":"SUM(DU44:DU46)","v":0},{"$f":"SUM(DV44:DV46)","v":0},{"$f":"SUM(DW44:DW46)","v":0},{"$f":"SUM(DX44:DX46)","v":0},{"$f":"SUM(DY44:DY46)","v":0},{"$f":"SUM(DZ44:DZ46)","v":0},{"$f":"SUM(EA44:EA46)","v":0},{"$f":"SUM(EB44:EB46)","v":0},{"$f":"SUM(EC44:EC46)","v":0},{"$f":"SUM(ED44:ED46)","v":0},{"$f":"SUM(EE44:EE46)","v":0},{"$f":"SUM(EF44:EF46)","v":0},{"$f":"SUM(EG44:EG46)","v":0},{"$f":"SUM(EH44:EH46)","v":0},{"$f":"SUM(EI44:EI46)","v":0},{"$f":"SUM(EJ44:EJ46)","v":0},{"$f":"SUM(EK44:EK46)","v":0}]
[]
[null,null,"Issuance(s) / Repayment(s) of Debt(s)",null,null,null,null,null,-160.60733333333334,{"$f":"-Debt!J106+Debt!J68","v":0},{"$f":"-Debt!K106+Debt!K68","v":0},{"$f":"-Debt!L106+Debt!L68","v":0},{"$f":"-Debt!M106+Debt!M68","v":0},{"$f":"-Debt!N106+Debt!N68","v":0},{"$f":"-Debt!O106+Debt!O68","v":0},{"$f":"-Debt!P106+Debt!P68","v":0},{"$f":"-Debt!Q106+Debt!Q68","v":0},{"$f":"-Debt!R106+Debt!R68","v":0},{"$f":"-Debt!S106+Debt!S68","v":0},{"$f":"-Debt!T106+Debt!T68","v":0},{"$f":"-Debt!U106+Debt!U68","v":0},{"$f":"-Debt!V106+Debt!V68","v":0},{"$f":"-Debt!W106+Debt!W68","v":0},{"$f":"-Debt!X106+Debt!X68","v":0},{"$f":"-Debt!Y106+Debt!Y68","v":0},{"$f":"-Debt!Z106+Debt!Z68","v":0},{"$f":"-Debt!AA106+Debt!AA68","v":0},{"$f":"-Debt!AB106+Debt!AB68","v":-160.60733333333334},{"$f":"-Debt!AC106+Debt!AC68","v":0},{"$f":"-Debt!AD106+Debt!AD68","v":0},{"$f":"-Debt!AE106+Debt!AE68","v":0},{"$f":"-Debt!AF106+Debt!AF68","v":0},{"$f":"-Debt!AG106+Debt!AG68","v":0},{"$f":"-Debt!AH106+Debt!AH68","v":0},{"$f":"-Debt!AI106+Debt!AI68","v":0},{"$f":"-Debt!AJ106+Debt!AJ68","v":0},{"$f":"-Debt!AK106+Debt!AK68","v":0},{"$f":"-Debt!AL106+Debt!AL68","v":0},{"$f":"-Debt!AM106+Debt!AM68","v":0},{"$f":"-Debt!AN106+Debt!AN68","v":0},{"$f":"-Debt!AO106+Debt!AO68","v":0},{"$f":"-Debt!AP106+Debt!AP68","v":0},{"$f":"-Debt!AQ106+Debt!AQ68","v":0},{"$f":"-Debt!AR106+Debt!AR68","v":0},{"$f":"-Debt!AS106+Debt!AS68","v":0},{"$f":"-Debt!AT106+Debt!AT68","v":0},{"$f":"-Debt!AU106+Debt!AU68","v":0},{"$f":"-Debt!AV106+Debt!AV68","v":0},{"$f":"-Debt!AW106+Debt!AW68","v":0},{"$f":"-Debt!AX106+Debt!AX68","v":0},{"$f":"-Debt!AY106+Debt!AY68","v":0},{"$f":"-Debt!AZ106+Debt!AZ68","v":0},{"$f":"-Debt!BA106+Debt!BA68","v":0},{"$f":"-Debt!BB106+Debt!BB68","v":0},{"$f":"-Debt!BC106+Debt!BC68","v":0},{"$f":"-Debt!BD106+Debt!BD68","v":0},{"$f":"-Debt!BE106+Debt!BE68","v":0},{"$f":"-Debt!BF106+Debt!BF68","v":0},{"$f":"-Debt!BG106+Debt!BG68","v":0},{"$f":"-Debt!BH106+Debt!BH68","v":0},{"$f":"-Debt!BI106+Debt!BI68","v":0},{"$f":"-Debt!BJ106+Debt!BJ68","v":0},{"$f":"-Debt!BK106+Debt!BK68","v":0},{"$f":"-Debt!BL106+Debt!BL68","v":0},{"$f":"-Debt!BM106+Debt!BM68","v":0},{"$f":"-Debt!BN106+Debt!BN68","v":0},{"$f":"-Debt!BO106+Debt!BO68","v":0},{"$f":"-Debt!BP106+Debt!BP68","v":0},{"$f":"-Debt!BQ106+Debt!BQ68","v":0},{"$f":"-Debt!BR106+Debt!BR68","v":0},{"$f":"-Debt!BS106+Debt!BS68","v":0},{"$f":"-Debt!BT106+Debt!BT68","v":0},{"$f":"-Debt!BU106+Debt!BU68","v":0},{"$f":"-Debt!BV106+Debt!BV68","v":0},{"$f":"-Debt!BW106+Debt!BW68","v":0},{"$f":"-Debt!BX106+Debt!BX68","v":0},{"$f":"-Debt!BY106+Debt!BY68","v":0},{"$f":"-Debt!BZ106+Debt!BZ68","v":0},{"$f":"-Debt!CA106+Debt!CA68","v":0},{"$f":"-Debt!CB106+Debt!CB68","v":0},{"$f":"-Debt!CC106+Debt!CC68","v":0},{"$f":"-Debt!CD106+Debt!CD68","v":0},{"$f":"-Debt!CE106+Debt!CE68","v":0},{"$f":"-Debt!CF106+Debt!CF68","v":0},{"$f":"-Debt!CG106+Debt!CG68","v":0},{"$f":"-Debt!CH106+Debt!CH68","v":0},{"$f":"-Debt!CI106+Debt!CI68","v":0},{"$f":"-Debt!CJ106+Debt!CJ68","v":0},{"$f":"-Debt!CK106+Debt!CK68","v":0},{"$f":"-Debt!CL106+Debt!CL68","v":0},{"$f":"-Debt!CM106+Debt!CM68","v":0},{"$f":"-Debt!CN106+Debt!CN68","v":0},{"$f":"-Debt!CO106+Debt!CO68","v":0},{"$f":"-Debt!CP106+Debt!CP68","v":0},{"$f":"-Debt!CQ106+Debt!CQ68","v":0},{"$f":"-Debt!CR106+Debt!CR68","v":0},{"$f":"-Debt!CS106+Debt!CS68","v":0},{"$f":"-Debt!CT106+Debt!CT68","v":0},{"$f":"-Debt!CU106+Debt!CU68","v":0},{"$f":"-Debt!CV106+Debt!CV68","v":0},{"$f":"-Debt!CW106+Debt!CW68","v":0},{"$f":"-Debt!CX106+Debt!CX68","v":0},{"$f":"-Debt!CY106+Debt!CY68","v":0},{"$f":"-Debt!CZ106+Debt!CZ68","v":0},{"$f":"-Debt!DA106+Debt!DA68","v":0},{"$f":"-Debt!DB106+Debt!DB68","v":0},{"$f":"-Debt!DC106+Debt!DC68","v":0},{"$f":"-Debt!DD106+Debt!DD68","v":0},{"$f":"-Debt!DE106+Debt!DE68","v":0},{"$f":"-Debt!DF106+Debt!DF68","v":0},{"$f":"-Debt!DG106+Debt!DG68","v":0},{"$f":"-Debt!DH106+Debt!DH68","v":0},{"$f":"-Debt!DI106+Debt!DI68","v":0},{"$f":"-Debt!DJ106+Debt!DJ68","v":0},{"$f":"-Debt!DK106+Debt!DK68","v":0},{"$f":"-Debt!DL106+Debt!DL68","v":0},{"$f":"-Debt!DM106+Debt!DM68","v":0},{"$f":"-Debt!DN106+Debt!DN68","v":0},{"$f":"-Debt!DO106+Debt!DO68","v":0},{"$f":"-Debt!DP106+Debt!DP68","v":0},{"$f":"-Debt!DQ106+Debt!DQ68","v":0},{"$f":"-Debt!DR106+Debt!DR68","v":0},{"$f":"-Debt!DS106+Debt!DS68","v":0},{"$f":"-Debt!DT106+Debt!DT68","v":0},{"$f":"-Debt!DU106+Debt!DU68","v":0},{"$f":"-Debt!DV106+Debt!DV68","v":0},{"$f":"-Debt!DW106+Debt!DW68","v":0},{"$f":"-Debt!DX106+Debt!DX68","v":0},{"$f":"-Debt!DY106+Debt!DY68","v":0},{"$f":"-Debt!DZ106+Debt!DZ68","v":0},{"$f":"-Debt!EA106+Debt!EA68","v":0},{"$f":"-Debt!EB106+Debt!EB68","v":0},{"$f":"-Debt!EC106+Debt!EC68","v":0},{"$f":"-Debt!ED106+Debt!ED68","v":0},{"$f":"-Debt!EE106+Debt!EE68","v":0},{"$f":"-Debt!EF106+Debt!EF68","v":0},{"$f":"-Debt!EG106+Debt!EG68","v":0},{"$f":"-Debt!EH106+Debt!EH68","v":0},{"$f":"-Debt!EI106+Debt!EI68","v":0},{"$f":"-Debt!EJ106+Debt!EJ68","v":0},{"$f":"-Debt!EK106+Debt!EK68","v":0}]
[null,null,"Less: Disrtibutions ",null,null,null,null,null,0,{"$f":"J89","v":0},{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DZ89","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Required Borrowing ",null,null,null,null,null,122.76710222480735,{"$f":"Debt!J87","v":0},{"$f":"Debt!K87","v":0},{"$f":"Debt!L87","v":0},{"$f":"Debt!M87","v":0},{"$f":"Debt!N87","v":0},{"$f":"Debt!O87","v":0},{"$f":"Debt!P87","v":0},{"$f":"Debt!Q87","v":0},{"$f":"Debt!R87","v":0},{"$f":"Debt!S87","v":0},{"$f":"Debt!T87","v":15.492170707255276},{"$f":"Debt!U87","v":12.211404397940768},{"$f":"Debt!V87","v":0},{"$f":"Debt!W87","v":8.0379675925244101},{"$f":"Debt!X87","v":0.76701167684310079},{"$f":"Debt!Y87","v":0},{"$f":"Debt!Z87","v":0},{"$f":"Debt!AA87","v":0},{"$f":"Debt!AB87","v":0},{"$f":"Debt!AC87","v":86.258547850243787},{"$f":"Debt!AD87","v":0},{"$f":"Debt!AE87","v":0},{"$f":"Debt!AF87","v":0},{"$f":"Debt!AG87","v":0},{"$f":"Debt!AH87","v":0},{"$f":"Debt!AI87","v":0},{"$f":"Debt!AJ87","v":0},{"$f":"Debt!AK87","v":0},{"$f":"Debt!AL87","v":0},{"$f":"Debt!AM87","v":0},{"$f":"Debt!AN87","v":0},{"$f":"Debt!AO87","v":0},{"$f":"Debt!AP87","v":0},{"$f":"Debt!AQ87","v":0},{"$f":"Debt!AR87","v":0},{"$f":"Debt!AS87","v":0},{"$f":"Debt!AT87","v":0},{"$f":"Debt!AU87","v":0},{"$f":"Debt!AV87","v":0},{"$f":"Debt!AW87","v":0},{"$f":"Debt!AX87","v":0},{"$f":"Debt!AY87","v":0},{"$f":"Debt!AZ87","v":0},{"$f":"Debt!BA87","v":0},{"$f":"Debt!BB87","v":0},{"$f":"Debt!BC87","v":0},{"$f":"Debt!BD87","v":0},{"$f":"Debt!BE87","v":0},{"$f":"Debt!BF87","v":0},{"$f":"Debt!BG87","v":0},{"$f":"Debt!BH87","v":0},{"$f":"Debt!BI87","v":0},{"$f":"Debt!BJ87","v":0},{"$f":"Debt!BK87","v":0},{"$f":"Debt!BL87","v":0},{"$f":"Debt!BM87","v":0},{"$f":"Debt!BN87","v":0},{"$f":"Debt!BO87","v":0},{"$f":"Debt!BP87","v":0},{"$f":"Debt!BQ87","v":0},{"$f":"Debt!BR87","v":0},{"$f":"Debt!BS87","v":0},{"$f":"Debt!BT87","v":0},{"$f":"Debt!BU87","v":0},{"$f":"Debt!BV87","v":0},{"$f":"Debt!BW87","v":0},{"$f":"Debt!BX87","v":0},{"$f":"Debt!BY87","v":0},{"$f":"Debt!BZ87","v":0},{"$f":"Debt!CA87","v":0},{"$f":"Debt!CB87","v":0},{"$f":"Debt!CC87","v":0},{"$f":"Debt!CD87","v":0},{"$f":"Debt!CE87","v":0},{"$f":"Debt!CF87","v":0},{"$f":"Debt!CG87","v":0},{"$f":"Debt!CH87","v":0},{"$f":"Debt!CI87","v":0},{"$f":"Debt!CJ87","v":0},{"$f":"Debt!CK87","v":0},{"$f":"Debt!CL87","v":0},{"$f":"Debt!CM87","v":0},{"$f":"Debt!CN87","v":0},{"$f":"Debt!CO87","v":0},{"$f":"Debt!CP87","v":0},{"$f":"Debt!CQ87","v":0},{"$f":"Debt!CR87","v":0},{"$f":"Debt!CS87","v":0},{"$f":"Debt!CT87","v":0},{"$f":"Debt!CU87","v":0},{"$f":"Debt!CV87","v":0},{"$f":"Debt!CW87","v":0},{"$f":"Debt!CX87","v":0},{"$f":"Debt!CY87","v":0},{"$f":"Debt!CZ87","v":0},{"$f":"Debt!DA87","v":0},{"$f":"Debt!DB87","v":0},{"$f":"Debt!DC87","v":0},{"$f":"Debt!DD87","v":0},{"$f":"Debt!DE87","v":0},{"$f":"Debt!DF87","v":0},{"$f":"Debt!DG87","v":0},{"$f":"Debt!DH87","v":0},{"$f":"Debt!DI87","v":0},{"$f":"Debt!DJ87","v":0},{"$f":"Debt!DK87","v":0},{"$f":"Debt!DL87","v":0},{"$f":"Debt!DM87","v":0},{"$f":"Debt!DN87","v":0},{"$f":"Debt!DO87","v":0},{"$f":"Debt!DP87","v":0},{"$f":"Debt!DQ87","v":0},{"$f":"Debt!DR87","v":0},{"$f":"Debt!DS87","v":0},{"$f":"Debt!DT87","v":0},{"$f":"Debt!DU87","v":0},{"$f":"Debt!DV87","v":0},{"$f":"Debt!DW87","v":0},{"$f":"Debt!DX87","v":0},{"$f":"Debt!DY87","v":0},{"$f":"Debt!DZ87","v":0},{"$f":"Debt!EA87","v":0},{"$f":"Debt!EB87","v":0},{"$f":"Debt!EC87","v":0},{"$f":"Debt!ED87","v":0},{"$f":"Debt!EE87","v":0},{"$f":"Debt!EF87","v":0},{"$f":"Debt!EG87","v":0},{"$f":"Debt!EH87","v":0},{"$f":"Debt!EI87","v":0},{"$f":"Debt!EJ87","v":0},{"$f":"Debt!EK87","v":0}]
[null,null,"Net Cash flows from Financing ",null,null,null,null,null,-37.840231108525998,{"$f":"SUM(J49:J51)","v":0},{"$f":"SUM(K49:K51)","v":0},0,0,0,0,0,0,0,0,15.492170707255276,12.211404397940768,0,8.0379675925244101,0.76701167684310079,0,0,0,-160.60733333333334,86.258547850243787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW49:BW51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI49:EI51)","v":0},0,0]
[]
[]
[null,null,"Net cashflow",null,null,null,null,null,{"$f":"SUM(J55:EK55)","v":2221.3449496765829},{"$f":"SUM(J41,J47,J52)","v":-5.1919997573090351},-21.662453188951922,-25.800598136179577,1.8480788822862102,-6.0007873256167494,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-27.676680032556813,-12.211404397940768,28.239670873933306,-8.5740633612616719,-0.76701167684310079,15.53924739490953,21.173146137302531,20.865355645794555,15.101947490485486,-150.13326524936838,98.50243918030985,12.342753344499609,12.374262968530415,15.621065191652098,22.710317576618248,22.568045859529562,15.787145725552527,22.232612398903143,22.372144303212124,22.145218077231824,15.285931549220239,21.651020462196986,14.281869827893601,{"$f":"SUM(AP41,AP47,AP52)","v":14.014038604887714},7.1071162863543069,5.8014743093623355,12.462048077871042,13.59366883857194,6.8520453377599759,13.340189638522896,29.880203091367328,29.755798266750077,23.011644940021974,29.50412274503423,25.381341696690725,25.707632903210261,16.415126893482878,25.320035941466013,26.054643431078727,25.851972316309485,16.544581714796632,26.739489937104896,40.55357968721917,40.367188805470562,31.078416843193466,39.98977237063238,39.798672735239663,41.546868622471507,32.251583572427855,41.156259740264971,40.958304627955613,40.75851560078879,31.455990543053581,40.353216788076836,40.147588982160407,{"$f":"SUM(BV41,BV47,BV52)","v":39.939890746409098},30.629205270289219,39.518004175192388,39.303665307246249,39.086954323037645,29.76693520173923,38.646059021541632,38.421681659233982,38.194545276170913,28.863688723660715,37.731536205187815,37.495414853789292,37.256036087264143,27.912405873651064,36.766913243747439,36.51684770830331,36.262880441836145,26.903974364716731,35.742472459459385,35.475614977951722,35.204020400608037,25.82659527806813,34.645622290273856,34.358277178480726,34.065109409928347,24.664951704442956,33.460007756361648,33.147368805791125,32.827493917273593,23.399119093364536,32.164344554621088,31.820150837990109,{"$f":"SUM(DB41,DB47,DB52)","v":31.466878569502704},22.003137036463404,30.730890888153063,30.346975614382242,29.951576654962881,20.443137262249842,29.123444442521141,-12.845347211884876,-8.622095163795505,-3.2738673935249096,-5.1621679665096876,-8.2923841609792923,-7.8914250688489345,-7.460346568941528,-6.9970275945430913,-6.4991985255775475,-5.9644307893840942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash balance b/f",null,null,null,null,null,null,{"$f":"I58","v":92.1},{"$f":"J58","v":86.90800024269096},65.245547053739045,39.444948917559472,41.293027799845682,35.292240474228933,29.804829060352368,24.291178551218017,18.751126467884681,13.184509325301537,-14.492170707255276,-26.703575105196045,1.5360957687372618,-7.0379675925244101,-7.8049792693675109,7.7342681255420196,28.907414262844551,49.772769908639106,64.874717399124592,-85.258547850243787,13.243891330066063,25.586644674565672,37.960907643096085,53.581972834748186,76.292290411366437,98.860336270895999,114.64748199644853,136.88009439535168,159.25223869856381,181.39745677579563,196.68338832501587,218.33440878721285,232.61627861510647,246.63031721999417,253.73743350634848,259.53890781571084,272.00095589358187,285.59462473215382,292.44667006991381,305.78685970843668,335.667062799804,365.42286106655411,388.4345060065761,417.93862875161034,443.31997044830109,469.02760335151135,485.44273024499421,510.76276618646023,536.81740961753894,562.6693819338484,579.21396364864506,605.95345358574991,646.50703327296912,686.87422207843974,717.95263892163325,757.94241129226566,{"$f":"BM58","v":797.74108402750528},{"$f":"BN58","v":839.28795264997677},{"$f":"BO58","v":871.53953622240465},{"$f":"BP58","v":912.69579596266965},{"$f":"BQ58","v":953.65410059062526},{"$f":"BR58","v":994.41261619141403},{"$f":"BS58","v":1025.8686067344677},{"$f":"BT58","v":1066.2218235225446},{"$f":"BU58","v":1106.369412504705},{"$f":"BV58","v":1146.309303251114},{"$f":"BW58","v":1176.9385085214033},{"$f":"BX58","v":1216.4565126965956},{"$f":"BY58","v":1255.7601780038419},{"$f":"BZ58","v":1294.8471323268795},{"$f":"CA58","v":1324.6140675286188},{"$f":"CB58","v":1363.2601265501603},{"$f":"CC58","v":1401.6818082093944},{"$f":"CD58","v":1439.8763534855652},{"$f":"CE58","v":1468.740042209226},{"$f":"CF58","v":1506.4715784144139},{"$f":"CG58","v":1543.9669932682032},{"$f":"CH58","v":1581.2230293554674},{"$f":"CI58","v":1609.1354352291185},{"$f":"CJ58","v":1645.9023484728659},{"$f":"CK58","v":1682.4191961811691},{"$f":"CL58","v":1718.6820766230053},{"$f":"CM58","v":1745.586050987722},{"$f":"CN58","v":1781.3285234471814},{"$f":"CO58","v":1816.804138425133},{"$f":"CP58","v":1852.008158825741},{"$f":"CQ58","v":1877.8347541038092},{"$f":"CR58","v":1912.4803763940831},{"$f":"CS58","v":1946.8386535725638},{"$f":"CT58","v":1980.903762982492},{"$f":"CU58","v":2005.568714686935},{"$f":"CV58","v":2039.0287224432966},{"$f":"CW58","v":2072.1760912490877},{"$f":"CX58","v":2105.0035851663611},{"$f":"CY58","v":2128.4027042597254},{"$f":"CZ58","v":2160.5670488143464},{"$f":"DA58","v":2192.3871996523367},{"$f":"DB58","v":2223.8540782218392},{"$f":"DC58","v":2245.8572152583029},{"$f":"DD58","v":2276.5881061464561},{"$f":"DE58","v":2306.9350817608383},{"$f":"DF58","v":2336.8866584158013},{"$f":"DG58","v":2357.3297956780511},{"$f":"DH58","v":2386.4532401205724},{"$f":"DI58","v":2373.6078929086875},{"$f":"DJ58","v":2364.9857977448919},{"$f":"DK58","v":2361.7119303513668},{"$f":"DL58","v":2356.5497623848573},{"$f":"DM58","v":2348.2573782238778},{"$f":"DN58","v":2340.3659531550288},{"$f":"DO58","v":2332.9056065860873},{"$f":"DP58","v":2325.9085789915443},{"$f":"DQ58","v":2319.4093804659669},{"$f":"DR58","v":2313.4449496765828},{"$f":"DS58","v":2313.4449496765828},{"$f":"DT58","v":2313.4449496765828},{"$f":"DU58","v":2313.4449496765828},{"$f":"DV58","v":2313.4449496765828},{"$f":"DW58","v":2313.4449496765828},{"$f":"DX58","v":2313.4449496765828},{"$f":"DY58","v":2313.4449496765828},{"$f":"DZ58","v":2313.4449496765828},{"$f":"EA58","v":2313.4449496765828},{"$f":"EB58","v":2313.4449496765828},{"$f":"EC58","v":2313.4449496765828},{"$f":"ED58","v":2313.4449496765828},{"$f":"EE58","v":2313.4449496765828},{"$f":"EF58","v":2313.4449496765828},{"$f":"EG58","v":2313.4449496765828},{"$f":"EH58","v":2313.4449496765828},{"$f":"EI58","v":2313.4449496765828},{"$f":"EJ58","v":2313.4449496765828}]
[null,null,"Cash balance c/f",null,null,null,null,null,{"$f":"AFS!I53","v":92.1},{"$f":"J55+J57","v":86.90800024269096},{"$f":"K55+K57","v":65.245547053739045},39.444948917559472,41.293027799845682,35.292240474228933,29.804829060352368,24.291178551218017,18.751126467884681,13.184509325301537,-14.492170707255276,-26.703575105196045,1.5360957687372618,-7.0379675925244101,-7.8049792693675109,7.7342681255420196,28.907414262844551,49.772769908639106,64.874717399124592,-85.258547850243787,13.243891330066063,25.586644674565672,37.960907643096085,53.581972834748186,76.292290411366437,98.860336270895999,114.64748199644853,136.88009439535168,159.25223869856381,181.39745677579563,196.68338832501587,218.33440878721285,232.61627861510647,246.63031721999417,253.73743350634848,259.53890781571084,272.00095589358187,285.59462473215382,292.44667006991381,305.78685970843668,335.667062799804,365.42286106655411,388.4345060065761,417.93862875161034,443.31997044830109,469.02760335151135,485.44273024499421,510.76276618646023,536.81740961753894,562.6693819338484,579.21396364864506,605.95345358574991,646.50703327296912,686.87422207843974,717.95263892163325,757.94241129226566,797.74108402750528,{"$f":"BN55+BN57","v":839.28795264997677},871.53953622240465,912.69579596266965,953.65410059062526,994.41261619141403,1025.8686067344677,1066.2218235225446,1106.369412504705,1146.309303251114,1176.9385085214033,1216.4565126965956,1255.7601780038419,1294.8471323268795,1324.6140675286188,1363.2601265501603,1401.6818082093944,1439.8763534855652,1468.740042209226,1506.4715784144139,1543.9669932682032,1581.2230293554674,1609.1354352291185,1645.9023484728659,1682.4191961811691,1718.6820766230053,1745.586050987722,1781.3285234471814,1816.804138425133,1852.008158825741,1877.8347541038092,1912.4803763940831,1946.8386535725638,1980.903762982492,2005.568714686935,2039.0287224432966,2072.1760912490877,2105.0035851663611,2128.4027042597254,2160.5670488143464,2192.3871996523367,2223.8540782218392,2245.8572152583029,2276.5881061464561,2306.9350817608383,2336.8866584158013,2357.3297956780511,2386.4532401205724,2373.6078929086875,2364.9857977448919,2361.7119303513668,2356.5497623848573,2348.2573782238778,2340.3659531550288,2332.9056065860873,2325.9085789915443,2319.4093804659669,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,{"$f":"DZ55+DZ57","v":2313.4449496765828},2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828]
[null,null,"Cash balance > 0",null,null,null,null,null,{"$f":"SUM(J59:BM59)","v":5},{"$f":"IF(ROUND(J58,Rounding_Tolerance)<0,1,0)","v":0},0,0,0,0,0,0,0,0,1,1,0,1,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(AP58,Rounding_Tolerance)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(BN58,Rounding_Tolerance)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(DZ58,Rounding_Tolerance)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income statement"]
[]
[null,null,"LHM",{"$f":"'Inputs - 2'!E295","v":0.75},null,null,null,null,{"$f":"SUM(J63:EK63)","v":4815.1200523452471},{"$f":"Ops!J196*$D$63","v":11.364992469599999},{"$f":"Ops!K196*$D$63","v":11.364992469600001},{"$f":"Ops!L196*$D$63","v":13.394455410599999},{"$f":"Ops!M196*$D$63","v":13.394455410599999},{"$f":"Ops!N196*$D$63","v":0},{"$f":"Ops!O196*$D$63","v":0},{"$f":"Ops!P196*$D$63","v":0},{"$f":"Ops!Q196*$D$63","v":0},{"$f":"Ops!R196*$D$63","v":0},{"$f":"Ops!S196*$D$63","v":0},{"$f":"Ops!T196*$D$63","v":0},{"$f":"Ops!U196*$D$63","v":31.503729825080903},{"$f":"Ops!V196*$D$63","v":33.428818050117926},{"$f":"Ops!W196*$D$63","v":33.603156892367068},{"$f":"Ops!X196*$D$63","v":39.821244238631444},{"$f":"Ops!Y196*$D$63","v":41.422918602589476},{"$f":"Ops!Z196*$D$63","v":41.867634132841687},{"$f":"Ops!AA196*$D$63","v":42.294038086993886},{"$f":"Ops!AB196*$D$63","v":44.22808771796668},{"$f":"Ops!AC196*$D$63","v":45.093690543272665},{"$f":"Ops!AD196*$D$63","v":45.858690523939266},{"$f":"Ops!AE196*$D$63","v":46.538566363540582},{"$f":"Ops!AF196*$D$63","v":48.771600253940974},{"$f":"Ops!AG196*$D$63","v":49.160182159232832},{"$f":"Ops!AH196*$D$63","v":49.524860789842165},{"$f":"Ops!AI196*$D$63","v":49.867518499966536},{"$f":"Ops!AJ196*$D$63","v":50.189858138956907},{"$f":"Ops!AK196*$D$63","v":50.486944744436443},{"$f":"Ops!AL196*$D$63","v":50.767525306246355},{"$f":"Ops!AM196*$D$63","v":51.032770687890249},{"$f":"Ops!AN196*$D$63","v":51.283751271053724},{"$f":"Ops!AO196*$D$63","v":51.620391765768275},{"$f":"Ops!AP196*$D$63","v":51.929549539377433},{"$f":"Ops!AQ196*$D$63","v":52.214217956560859},{"$f":"Ops!AR196*$D$63","v":52.476987403300143},{"$f":"Ops!AS196*$D$63","v":52.664604368779294},{"$f":"Ops!AT196*$D$63","v":52.84240409446447},{"$f":"Ops!AU196*$D$63","v":53.011054637012094},{"$f":"Ops!AV196*$D$63","v":53.171168431036193},{"$f":"Ops!AW196*$D$63","v":53.188475831818181},{"$f":"Ops!AX196*$D$63","v":53.205968620250928},{"$f":"Ops!AY196*$D$63","v":53.223651559555492},{"$f":"Ops!AZ196*$D$63","v":53.241529608845077},{"$f":"Ops!BA196*$D$63","v":53.335912655501645},{"$f":"Ops!BB196*$D$63","v":53.428080882907331},{"$f":"Ops!BC196*$D$63","v":53.518091113163742},{"$f":"Ops!BD196*$D$63","v":53.605998586743468},{"$f":"Ops!BE196*$D$63","v":53.686906828510459},{"$f":"Ops!BF196*$D$63","v":53.766129376287367},{"$f":"Ops!BG196*$D$63","v":53.843702986852477},{"$f":"Ops!BH196*$D$63","v":53.913281019857223},{"$f":"Ops!BI196*$D$63","v":53.913281019857223},{"$f":"Ops!BJ196*$D$63","v":53.913281019857223},{"$f":"Ops!BK196*$D$63","v":53.913281019857223},{"$f":"Ops!BL196*$D$63","v":53.913281019857223},{"$f":"Ops!BM196*$D$63","v":53.913281019857223},{"$f":"Ops!BN196*$D$63","v":53.913281019857209},{"$f":"Ops!BO196*$D$63","v":53.913281019857209},{"$f":"Ops!BP196*$D$63","v":53.913281019857209},{"$f":"Ops!BQ196*$D$63","v":53.913281019857209},{"$f":"Ops!BR196*$D$63","v":53.913281019857209},{"$f":"Ops!BS196*$D$63","v":53.913281019857209},{"$f":"Ops!BT196*$D$63","v":53.913281019857209},{"$f":"Ops!BU196*$D$63","v":53.913281019857209},{"$f":"Ops!BV196*$D$63","v":53.913281019857209},{"$f":"Ops!BW196*$D$63","v":53.913281019857209},{"$f":"Ops!BX196*$D$63","v":53.913281019857209},{"$f":"Ops!BY196*$D$63","v":53.913281019857209},{"$f":"Ops!BZ196*$D$63","v":53.913281019857195},{"$f":"Ops!CA196*$D$63","v":53.913281019857195},{"$f":"Ops!CB196*$D$63","v":53.913281019857195},{"$f":"Ops!CC196*$D$63","v":53.913281019857195},{"$f":"Ops!CD196*$D$63","v":53.913281019857187},{"$f":"Ops!CE196*$D$63","v":53.913281019857187},{"$f":"Ops!CF196*$D$63","v":53.913281019857187},{"$f":"Ops!CG196*$D$63","v":53.913281019857187},{"$f":"Ops!CH196*$D$63","v":53.913281019857187},{"$f":"Ops!CI196*$D$63","v":53.91328101985718},{"$f":"Ops!CJ196*$D$63","v":53.91328101985718},{"$f":"Ops!CK196*$D$63","v":53.91328101985718},{"$f":"Ops!CL196*$D$63","v":53.913281019857166},{"$f":"Ops!CM196*$D$63","v":53.913281019857152},{"$f":"Ops!CN196*$D$63","v":53.913281019857152},{"$f":"Ops!CO196*$D$63","v":53.913281019857152},{"$f":"Ops!CP196*$D$63","v":53.913281019857152},{"$f":"Ops!CQ196*$D$63","v":53.913281019857152},{"$f":"Ops!CR196*$D$63","v":53.913281019857152},{"$f":"Ops!CS196*$D$63","v":53.913281019857152},{"$f":"Ops!CT196*$D$63","v":53.913281019857152},{"$f":"Ops!CU196*$D$63","v":53.913281019857152},{"$f":"Ops!CV196*$D$63","v":53.913281019857166},{"$f":"Ops!CW196*$D$63","v":53.913281019857166},{"$f":"Ops!CX196*$D$63","v":53.913281019857166},{"$f":"Ops!CY196*$D$63","v":53.913281019857166},{"$f":"Ops!CZ196*$D$63","v":53.91328101985718},{"$f":"Ops!DA196*$D$63","v":53.91328101985718},{"$f":"Ops!DB196*$D$63","v":53.91328101985718},{"$f":"Ops!DC196*$D$63","v":53.913281019857187},{"$f":"Ops!DD196*$D$63","v":53.913281019857187},{"$f":"Ops!DE196*$D$63","v":53.913281019857187},{"$f":"Ops!DF196*$D$63","v":53.913281019857187},{"$f":"Ops!DG196*$D$63","v":53.913281019857187},{"$f":"Ops!DH196*$D$63","v":53.913281019857187},{"$f":"Ops!DI196*$D$63","v":3.4768494567783277},{"$f":"Ops!DJ196*$D$63","v":0},{"$f":"Ops!DK196*$D$63","v":0},{"$f":"Ops!DL196*$D$63","v":0},{"$f":"Ops!DM196*$D$63","v":0},{"$f":"Ops!DN196*$D$63","v":0},{"$f":"Ops!DO196*$D$63","v":0},{"$f":"Ops!DP196*$D$63","v":0},{"$f":"Ops!DQ196*$D$63","v":0},{"$f":"Ops!DR196*$D$63","v":0},{"$f":"Ops!DS196*$D$63","v":0},{"$f":"Ops!DT196*$D$63","v":0},{"$f":"Ops!DU196*$D$63","v":0},{"$f":"Ops!DV196*$D$63","v":0},{"$f":"Ops!DW196*$D$63","v":0},{"$f":"Ops!DX196*$D$63","v":0},{"$f":"Ops!DY196*$D$63","v":0},{"$f":"Ops!DZ196*$D$63","v":0},{"$f":"Ops!EA196*$D$63","v":0},{"$f":"Ops!EB196*$D$63","v":0},{"$f":"Ops!EC196*$D$63","v":0},{"$f":"Ops!ED196*$D$63","v":0},{"$f":"Ops!EE196*$D$63","v":0},{"$f":"Ops!EF196*$D$63","v":0},{"$f":"Ops!EG196*$D$63","v":0},{"$f":"Ops!EH196*$D$63","v":0},{"$f":"Ops!EI196*$D$63","v":0},{"$f":"Ops!EJ196*$D$63","v":0},{"$f":"Ops!EK196*$D$63","v":0}]
[null,null,"KM",{"$f":"'Inputs - 2'!E296","v":0.85},null,null,null,null,796.73750956681693,{"$f":"Ops!J197*$D$64","v":0},{"$f":"Ops!K197*$D$64","v":0},{"$f":"Ops!L197*$D$64","v":0},{"$f":"Ops!M197*$D$64","v":0},{"$f":"Ops!N197*$D$64","v":0},{"$f":"Ops!O197*$D$64","v":0},{"$f":"Ops!P197*$D$64","v":0},{"$f":"Ops!Q197*$D$64","v":0},{"$f":"Ops!R197*$D$64","v":0},{"$f":"Ops!S197*$D$64","v":0},{"$f":"Ops!T197*$D$64","v":0},{"$f":"Ops!U197*$D$64","v":0},{"$f":"Ops!V197*$D$64","v":0},{"$f":"Ops!W197*$D$64","v":0},{"$f":"Ops!X197*$D$64","v":29.860563901694857},{"$f":"Ops!Y197*$D$64","v":31.726883780007984},{"$f":"Ops!Z197*$D$64","v":31.982912064021768},{"$f":"Ops!AA197*$D$64","v":34.023732503805128},{"$f":"Ops!AB197*$D$64","v":38.106315494716497},{"$f":"Ops!AC197*$D$64","v":39.254409122511092},{"$f":"Ops!AD197*$D$64","v":39.783844648161086},{"$f":"Ops!AE197*$D$64","v":40.05423734827955},{"$f":"Ops!AF197*$D$64","v":41.513569076764782},{"$f":"Ops!AG197*$D$64","v":41.590790535436227},{"$f":"Ops!AH197*$D$64","v":41.66684749733021},{"$f":"Ops!AI197*$D$64","v":41.741338313915904},{"$f":"Ops!AJ197*$D$64","v":41.839954318718611},{"$f":"Ops!AK197*$D$64","v":41.852402844521777},{"$f":"Ops!AL197*$D$64","v":41.856121113854797},{"$f":"Ops!AM197*$D$64","v":41.857661573058664},{"$f":"Ops!AN197*$D$64","v":41.858201516414994},{"$f":"Ops!AO197*$D$64","v":41.858373465169961},{"$f":"Ops!AP197*$D$64","v":41.858373465169947},{"$f":"Ops!AQ197*$D$64","v":41.858373465169947},{"$f":"Ops!AR197*$D$64","v":10.592603518093224},{"$f":"Ops!AS197*$D$64","v":0},{"$f":"Ops!AT197*$D$64","v":0},{"$f":"Ops!AU197*$D$64","v":0},{"$f":"Ops!AV197*$D$64","v":0},{"$f":"Ops!AW197*$D$64","v":0},{"$f":"Ops!AX197*$D$64","v":0},{"$f":"Ops!AY197*$D$64","v":0},{"$f":"Ops!AZ197*$D$64","v":0},{"$f":"Ops!BA197*$D$64","v":0},{"$f":"Ops!BB197*$D$64","v":0},{"$f":"Ops!BC197*$D$64","v":0},{"$f":"Ops!BD197*$D$64","v":0},{"$f":"Ops!BE197*$D$64","v":0},{"$f":"Ops!BF197*$D$64","v":0},{"$f":"Ops!BG197*$D$64","v":0},{"$f":"Ops!BH197*$D$64","v":0},{"$f":"Ops!BI197*$D$64","v":0},{"$f":"Ops!BJ197*$D$64","v":0},{"$f":"Ops!BK197*$D$64","v":0},{"$f":"Ops!BL197*$D$64","v":0},{"$f":"Ops!BM197*$D$64","v":0},{"$f":"Ops!BN197*$D$64","v":0},{"$f":"Ops!BO197*$D$64","v":0},{"$f":"Ops!BP197*$D$64","v":0},{"$f":"Ops!BQ197*$D$64","v":0},{"$f":"Ops!BR197*$D$64","v":0},{"$f":"Ops!BS197*$D$64","v":0},{"$f":"Ops!BT197*$D$64","v":0},{"$f":"Ops!BU197*$D$64","v":0},{"$f":"Ops!BV197*$D$64","v":0},{"$f":"Ops!BW197*$D$64","v":0},{"$f":"Ops!BX197*$D$64","v":0},{"$f":"Ops!BY197*$D$64","v":0},{"$f":"Ops!BZ197*$D$64","v":0},{"$f":"Ops!CA197*$D$64","v":0},{"$f":"Ops!CB197*$D$64","v":0},{"$f":"Ops!CC197*$D$64","v":0},{"$f":"Ops!CD197*$D$64","v":0},{"$f":"Ops!CE197*$D$64","v":0},{"$f":"Ops!CF197*$D$64","v":0},{"$f":"Ops!CG197*$D$64","v":0},{"$f":"Ops!CH197*$D$64","v":0},{"$f":"Ops!CI197*$D$64","v":0},{"$f":"Ops!CJ197*$D$64","v":0},{"$f":"Ops!CK197*$D$64","v":0},{"$f":"Ops!CL197*$D$64","v":0},{"$f":"Ops!CM197*$D$64","v":0},{"$f":"Ops!CN197*$D$64","v":0},{"$f":"Ops!CO197*$D$64","v":0},{"$f":"Ops!CP197*$D$64","v":0},{"$f":"Ops!CQ197*$D$64","v":0},{"$f":"Ops!CR197*$D$64","v":0},{"$f":"Ops!CS197*$D$64","v":0},{"$f":"Ops!CT197*$D$64","v":0},{"$f":"Ops!CU197*$D$64","v":0},{"$f":"Ops!CV197*$D$64","v":0},{"$f":"Ops!CW197*$D$64","v":0},{"$f":"Ops!CX197*$D$64","v":0},{"$f":"Ops!CY197*$D$64","v":0},{"$f":"Ops!CZ197*$D$64","v":0},{"$f":"Ops!DA197*$D$64","v":0},{"$f":"Ops!DB197*$D$64","v":0},{"$f":"Ops!DC197*$D$64","v":0},{"$f":"Ops!DD197*$D$64","v":0},{"$f":"Ops!DE197*$D$64","v":0},{"$f":"Ops!DF197*$D$64","v":0},{"$f":"Ops!DG197*$D$64","v":0},{"$f":"Ops!DH197*$D$64","v":0},{"$f":"Ops!DI197*$D$64","v":0},{"$f":"Ops!DJ197*$D$64","v":0},{"$f":"Ops!DK197*$D$64","v":0},{"$f":"Ops!DL197*$D$64","v":0},{"$f":"Ops!DM197*$D$64","v":0},{"$f":"Ops!DN197*$D$64","v":0},{"$f":"Ops!DO197*$D$64","v":0},{"$f":"Ops!DP197*$D$64","v":0},{"$f":"Ops!DQ197*$D$64","v":0},{"$f":"Ops!DR197*$D$64","v":0},{"$f":"Ops!DS197*$D$64","v":0},{"$f":"Ops!DT197*$D$64","v":0},{"$f":"Ops!DU197*$D$64","v":0},{"$f":"Ops!DV197*$D$64","v":0},{"$f":"Ops!DW197*$D$64","v":0},{"$f":"Ops!DX197*$D$64","v":0},{"$f":"Ops!DY197*$D$64","v":0},{"$f":"Ops!DZ197*$D$64","v":0},{"$f":"Ops!EA197*$D$64","v":0},{"$f":"Ops!EB197*$D$64","v":0},{"$f":"Ops!EC197*$D$64","v":0},{"$f":"Ops!ED197*$D$64","v":0},{"$f":"Ops!EE197*$D$64","v":0},{"$f":"Ops!EF197*$D$64","v":0},{"$f":"Ops!EG197*$D$64","v":0},{"$f":"Ops!EH197*$D$64","v":0},{"$f":"Ops!EI197*$D$64","v":0},{"$f":"Ops!EJ197*$D$64","v":0},{"$f":"Ops!EK197*$D$64","v":0}]
[null,null,"Revenue",null,null,null,null,null,5611.8575619120638,{"$f":"SUM(J63:J64)","v":11.364992469599999},{"$f":"SUM(K63:K64)","v":11.364992469600001},13.394455410599999,13.394455410599999,0,0,0,0,0,0,0,31.503729825080903,33.428818050117926,33.603156892367068,69.681808140326297,73.149802382597457,73.850546196863462,76.317770590799014,82.334403212683185,84.348099665783764,85.642535172100352,86.592803711820125,90.285169330705756,90.750972694669059,91.191708287172375,91.60885681388244,92.029812457675519,92.339347588958219,92.623646420101153,92.890432260948913,93.141952787468711,93.478765230938237,93.78792300454738,94.072591421730806,63.06959092139337,52.664604368779294,52.84240409446447,53.011054637012094,53.171168431036193,53.188475831818181,53.205968620250928,53.223651559555492,53.241529608845077,53.335912655501645,53.428080882907331,53.518091113163742,53.605998586743468,53.686906828510459,53.766129376287367,53.843702986852477,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,53.913281019857223,{"$f":"SUM(BN63:BN64)","v":53.913281019857209},53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857209,53.913281019857195,53.913281019857195,53.913281019857195,53.913281019857195,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.91328101985718,53.91328101985718,53.91328101985718,53.913281019857166,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857152,53.913281019857166,53.913281019857166,53.913281019857166,53.913281019857166,53.91328101985718,53.91328101985718,53.91328101985718,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,53.913281019857187,3.4768494567783277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DZ63:DZ64)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"C&M",null,null,null,null,null,-5.0000000000000018,{"$f":"-Ops!J377*$D$63","v":0},{"$f":"-Ops!K377*$D$63","v":0},{"$f":"-Ops!L377*$D$63","v":0},{"$f":"-Ops!M377*$D$63","v":0},{"$f":"-Ops!N377*$D$63","v":0},{"$f":"-Ops!O377*$D$63","v":-1.2500000000000004},{"$f":"-Ops!P377*$D$63","v":-1.2500000000000004},{"$f":"-Ops!Q377*$D$63","v":-1.2500000000000004},{"$f":"-Ops!R377*$D$63","v":-1.2500000000000004},{"$f":"-Ops!S377*$D$63","v":0},{"$f":"-Ops!T377*$D$63","v":0},{"$f":"-Ops!U377*$D$63","v":0},{"$f":"-Ops!V377*$D$63","v":0},{"$f":"-Ops!W377*$D$63","v":0},{"$f":"-Ops!X377*$D$63","v":0},{"$f":"-Ops!Y377*$D$63","v":0},{"$f":"-Ops!Z377*$D$63","v":0},{"$f":"-Ops!AA377*$D$63","v":0},{"$f":"-Ops!AB377*$D$63","v":0},{"$f":"-Ops!AC377*$D$63","v":0},{"$f":"-Ops!AD377*$D$63","v":0},{"$f":"-Ops!AE377*$D$63","v":0},{"$f":"-Ops!AF377*$D$63","v":0},{"$f":"-Ops!AG377*$D$63","v":0},{"$f":"-Ops!AH377*$D$63","v":0},{"$f":"-Ops!AI377*$D$63","v":0},{"$f":"-Ops!AJ377*$D$63","v":0},{"$f":"-Ops!AK377*$D$63","v":0},{"$f":"-Ops!AL377*$D$63","v":0},{"$f":"-Ops!AM377*$D$63","v":0},{"$f":"-Ops!AN377*$D$63","v":0},{"$f":"-Ops!AO377*$D$63","v":0},{"$f":"-Ops!AP377*$D$63","v":0},{"$f":"-Ops!AQ377*$D$63","v":0},{"$f":"-Ops!AR377*$D$63","v":0},{"$f":"-Ops!AS377*$D$63","v":0},{"$f":"-Ops!AT377*$D$63","v":0},{"$f":"-Ops!AU377*$D$63","v":0},{"$f":"-Ops!AV377*$D$63","v":0},{"$f":"-Ops!AW377*$D$63","v":0},{"$f":"-Ops!AX377*$D$63","v":0},{"$f":"-Ops!AY377*$D$63","v":0},{"$f":"-Ops!AZ377*$D$63","v":0},{"$f":"-Ops!BA377*$D$63","v":0},{"$f":"-Ops!BB377*$D$63","v":0},{"$f":"-Ops!BC377*$D$63","v":0},{"$f":"-Ops!BD377*$D$63","v":0},{"$f":"-Ops!BE377*$D$63","v":0},{"$f":"-Ops!BF377*$D$63","v":0},{"$f":"-Ops!BG377*$D$63","v":0},{"$f":"-Ops!BH377*$D$63","v":0},{"$f":"-Ops!BI377*$D$63","v":0},{"$f":"-Ops!BJ377*$D$63","v":0},{"$f":"-Ops!BK377*$D$63","v":0},{"$f":"-Ops!BL377*$D$63","v":0},{"$f":"-Ops!BM377*$D$63","v":0},{"$f":"-Ops!BN377*$D$63","v":0},{"$f":"-Ops!BO377*$D$63","v":0},{"$f":"-Ops!BP377*$D$63","v":0},{"$f":"-Ops!BQ377*$D$63","v":0},{"$f":"-Ops!BR377*$D$63","v":0},{"$f":"-Ops!BS377*$D$63","v":0},{"$f":"-Ops!BT377*$D$63","v":0},{"$f":"-Ops!BU377*$D$63","v":0},{"$f":"-Ops!BV377*$D$63","v":0},{"$f":"-Ops!BW377*$D$63","v":0},{"$f":"-Ops!BX377*$D$63","v":0},{"$f":"-Ops!BY377*$D$63","v":0},{"$f":"-Ops!BZ377*$D$63","v":0},{"$f":"-Ops!CA377*$D$63","v":0},{"$f":"-Ops!CB377*$D$63","v":0},{"$f":"-Ops!CC377*$D$63","v":0},{"$f":"-Ops!CD377*$D$63","v":0},{"$f":"-Ops!CE377*$D$63","v":0},{"$f":"-Ops!CF377*$D$63","v":0},{"$f":"-Ops!CG377*$D$63","v":0},{"$f":"-Ops!CH377*$D$63","v":0},{"$f":"-Ops!CI377*$D$63","v":0},{"$f":"-Ops!CJ377*$D$63","v":0},{"$f":"-Ops!CK377*$D$63","v":0},{"$f":"-Ops!CL377*$D$63","v":0},{"$f":"-Ops!CM377*$D$63","v":0},{"$f":"-Ops!CN377*$D$63","v":0},{"$f":"-Ops!CO377*$D$63","v":0},{"$f":"-Ops!CP377*$D$63","v":0},{"$f":"-Ops!CQ377*$D$63","v":0},{"$f":"-Ops!CR377*$D$63","v":0},{"$f":"-Ops!CS377*$D$63","v":0},{"$f":"-Ops!CT377*$D$63","v":0},{"$f":"-Ops!CU377*$D$63","v":0},{"$f":"-Ops!CV377*$D$63","v":0},{"$f":"-Ops!CW377*$D$63","v":0},{"$f":"-Ops!CX377*$D$63","v":0},{"$f":"-Ops!CY377*$D$63","v":0},{"$f":"-Ops!CZ377*$D$63","v":0},{"$f":"-Ops!DA377*$D$63","v":0},{"$f":"-Ops!DB377*$D$63","v":0},{"$f":"-Ops!DC377*$D$63","v":0},{"$f":"-Ops!DD377*$D$63","v":0},{"$f":"-Ops!DE377*$D$63","v":0},{"$f":"-Ops!DF377*$D$63","v":0},{"$f":"-Ops!DG377*$D$63","v":0},{"$f":"-Ops!DH377*$D$63","v":0},{"$f":"-Ops!DI377*$D$63","v":0},{"$f":"-Ops!DJ377*$D$63","v":0},{"$f":"-Ops!DK377*$D$63","v":0},{"$f":"-Ops!DL377*$D$63","v":0},{"$f":"-Ops!DM377*$D$63","v":0},{"$f":"-Ops!DN377*$D$63","v":0},{"$f":"-Ops!DO377*$D$63","v":0},{"$f":"-Ops!DP377*$D$63","v":0},{"$f":"-Ops!DQ377*$D$63","v":0},{"$f":"-Ops!DR377*$D$63","v":0},{"$f":"-Ops!DS377*$D$63","v":0},{"$f":"-Ops!DT377*$D$63","v":0},{"$f":"-Ops!DU377*$D$63","v":0},{"$f":"-Ops!DV377*$D$63","v":0},{"$f":"-Ops!DW377*$D$63","v":0},{"$f":"-Ops!DX377*$D$63","v":0},{"$f":"-Ops!DY377*$D$63","v":0},{"$f":"-Ops!DZ377*$D$63","v":0},{"$f":"-Ops!EA377*$D$63","v":0},{"$f":"-Ops!EB377*$D$63","v":0},{"$f":"-Ops!EC377*$D$63","v":0},{"$f":"-Ops!ED377*$D$63","v":0},{"$f":"-Ops!EE377*$D$63","v":0},{"$f":"-Ops!EF377*$D$63","v":0},{"$f":"-Ops!EG377*$D$63","v":0},{"$f":"-Ops!EH377*$D$63","v":0},{"$f":"-Ops!EI377*$D$63","v":0},{"$f":"-Ops!EJ377*$D$63","v":0},{"$f":"-Ops!EK377*$D$63","v":0}]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"-Ops!J378*$D$63","v":0},{"$f":"-Ops!K378*$D$63","v":0},{"$f":"-Ops!L378*$D$63","v":0},{"$f":"-Ops!M378*$D$63","v":0},{"$f":"-Ops!N378*$D$63","v":0},{"$f":"-Ops!O378*$D$63","v":0},{"$f":"-Ops!P378*$D$63","v":0},{"$f":"-Ops!Q378*$D$63","v":0},{"$f":"-Ops!R378*$D$63","v":0},{"$f":"-Ops!S378*$D$63","v":0},{"$f":"-Ops!T378*$D$63","v":0},{"$f":"-Ops!U378*$D$63","v":0},{"$f":"-Ops!V378*$D$63","v":0},{"$f":"-Ops!W378*$D$63","v":0},{"$f":"-Ops!X378*$D$63","v":0},{"$f":"-Ops!Y378*$D$63","v":0},{"$f":"-Ops!Z378*$D$63","v":0},{"$f":"-Ops!AA378*$D$63","v":0},{"$f":"-Ops!AB378*$D$63","v":0},{"$f":"-Ops!AC378*$D$63","v":0},{"$f":"-Ops!AD378*$D$63","v":0},{"$f":"-Ops!AE378*$D$63","v":0},{"$f":"-Ops!AF378*$D$63","v":0},{"$f":"-Ops!AG378*$D$63","v":0},{"$f":"-Ops!AH378*$D$63","v":0},{"$f":"-Ops!AI378*$D$63","v":0},{"$f":"-Ops!AJ378*$D$63","v":0},{"$f":"-Ops!AK378*$D$63","v":0},{"$f":"-Ops!AL378*$D$63","v":0},{"$f":"-Ops!AM378*$D$63","v":0},{"$f":"-Ops!AN378*$D$63","v":0},{"$f":"-Ops!AO378*$D$63","v":0},{"$f":"-Ops!AP378*$D$63","v":0},{"$f":"-Ops!AQ378*$D$63","v":0},{"$f":"-Ops!AR378*$D$63","v":0},{"$f":"-Ops!AS378*$D$63","v":0},{"$f":"-Ops!AT378*$D$63","v":0},{"$f":"-Ops!AU378*$D$63","v":0},{"$f":"-Ops!AV378*$D$63","v":0},{"$f":"-Ops!AW378*$D$63","v":0},{"$f":"-Ops!AX378*$D$63","v":0},{"$f":"-Ops!AY378*$D$63","v":0},{"$f":"-Ops!AZ378*$D$63","v":0},{"$f":"-Ops!BA378*$D$63","v":0},{"$f":"-Ops!BB378*$D$63","v":0},{"$f":"-Ops!BC378*$D$63","v":0},{"$f":"-Ops!BD378*$D$63","v":0},{"$f":"-Ops!BE378*$D$63","v":0},{"$f":"-Ops!BF378*$D$63","v":0},{"$f":"-Ops!BG378*$D$63","v":0},{"$f":"-Ops!BH378*$D$63","v":0},{"$f":"-Ops!BI378*$D$63","v":0},{"$f":"-Ops!BJ378*$D$63","v":0},{"$f":"-Ops!BK378*$D$63","v":0},{"$f":"-Ops!BL378*$D$63","v":0},{"$f":"-Ops!BM378*$D$63","v":0},{"$f":"-Ops!BN378*$D$63","v":0},{"$f":"-Ops!BO378*$D$63","v":0},{"$f":"-Ops!BP378*$D$63","v":0},{"$f":"-Ops!BQ378*$D$63","v":0},{"$f":"-Ops!BR378*$D$63","v":0},{"$f":"-Ops!BS378*$D$63","v":0},{"$f":"-Ops!BT378*$D$63","v":0},{"$f":"-Ops!BU378*$D$63","v":0},{"$f":"-Ops!BV378*$D$63","v":0},{"$f":"-Ops!BW378*$D$63","v":0},{"$f":"-Ops!BX378*$D$63","v":0},{"$f":"-Ops!BY378*$D$63","v":0},{"$f":"-Ops!BZ378*$D$63","v":0},{"$f":"-Ops!CA378*$D$63","v":0},{"$f":"-Ops!CB378*$D$63","v":0},{"$f":"-Ops!CC378*$D$63","v":0},{"$f":"-Ops!CD378*$D$63","v":0},{"$f":"-Ops!CE378*$D$63","v":0},{"$f":"-Ops!CF378*$D$63","v":0},{"$f":"-Ops!CG378*$D$63","v":0},{"$f":"-Ops!CH378*$D$63","v":0},{"$f":"-Ops!CI378*$D$63","v":0},{"$f":"-Ops!CJ378*$D$63","v":0},{"$f":"-Ops!CK378*$D$63","v":0},{"$f":"-Ops!CL378*$D$63","v":0},{"$f":"-Ops!CM378*$D$63","v":0},{"$f":"-Ops!CN378*$D$63","v":0},{"$f":"-Ops!CO378*$D$63","v":0},{"$f":"-Ops!CP378*$D$63","v":0},{"$f":"-Ops!CQ378*$D$63","v":0},{"$f":"-Ops!CR378*$D$63","v":0},{"$f":"-Ops!CS378*$D$63","v":0},{"$f":"-Ops!CT378*$D$63","v":0},{"$f":"-Ops!CU378*$D$63","v":0},{"$f":"-Ops!CV378*$D$63","v":0},{"$f":"-Ops!CW378*$D$63","v":0},{"$f":"-Ops!CX378*$D$63","v":0},{"$f":"-Ops!CY378*$D$63","v":0},{"$f":"-Ops!CZ378*$D$63","v":0},{"$f":"-Ops!DA378*$D$63","v":0},{"$f":"-Ops!DB378*$D$63","v":0},{"$f":"-Ops!DC378*$D$63","v":0},{"$f":"-Ops!DD378*$D$63","v":0},{"$f":"-Ops!DE378*$D$63","v":0},{"$f":"-Ops!DF378*$D$63","v":0},{"$f":"-Ops!DG378*$D$63","v":0},{"$f":"-Ops!DH378*$D$63","v":0},{"$f":"-Ops!DI378*$D$63","v":0},{"$f":"-Ops!DJ378*$D$63","v":0},{"$f":"-Ops!DK378*$D$63","v":0},{"$f":"-Ops!DL378*$D$63","v":0},{"$f":"-Ops!DM378*$D$63","v":0},{"$f":"-Ops!DN378*$D$63","v":0},{"$f":"-Ops!DO378*$D$63","v":0},{"$f":"-Ops!DP378*$D$63","v":0},{"$f":"-Ops!DQ378*$D$63","v":0},{"$f":"-Ops!DR378*$D$63","v":0},{"$f":"-Ops!DS378*$D$63","v":0},{"$f":"-Ops!DT378*$D$63","v":0},{"$f":"-Ops!DU378*$D$63","v":0},{"$f":"-Ops!DV378*$D$63","v":0},{"$f":"-Ops!DW378*$D$63","v":0},{"$f":"-Ops!DX378*$D$63","v":0},{"$f":"-Ops!DY378*$D$63","v":0},{"$f":"-Ops!DZ378*$D$63","v":0},{"$f":"-Ops!EA378*$D$63","v":0},{"$f":"-Ops!EB378*$D$63","v":0},{"$f":"-Ops!EC378*$D$63","v":0},{"$f":"-Ops!ED378*$D$63","v":0},{"$f":"-Ops!EE378*$D$63","v":0},{"$f":"-Ops!EF378*$D$63","v":0},{"$f":"-Ops!EG378*$D$63","v":0},{"$f":"-Ops!EH378*$D$63","v":0},{"$f":"-Ops!EI378*$D$63","v":0},{"$f":"-Ops!EJ378*$D$63","v":0},{"$f":"-Ops!EK378*$D$63","v":0}]
[null,null,"Variable",null,null,null,null,null,-2225.1258483044626,{"$f":"-Ops!J379*$D$63","v":-7.4288576226857153},{"$f":"-Ops!K379*$D$63","v":-7.5211451068031554},{"$f":"-Ops!L379*$D$63","v":-6.8797435363230299},{"$f":"-Ops!M379*$D$63","v":-6.9223446029571454},{"$f":"-Ops!N379*$D$63","v":0},{"$f":"-Ops!O379*$D$63","v":0},{"$f":"-Ops!P379*$D$63","v":0},{"$f":"-Ops!Q379*$D$63","v":0},{"$f":"-Ops!R379*$D$63","v":0},{"$f":"-Ops!S379*$D$63","v":0},{"$f":"-Ops!T379*$D$63","v":0},{"$f":"-Ops!U379*$D$63","v":-14.249123844241037},{"$f":"-Ops!V379*$D$63","v":-14.944240697878495},{"$f":"-Ops!W379*$D$63","v":-15.092079647369182},{"$f":"-Ops!X379*$D$63","v":-15.808393354020442},{"$f":"-Ops!Y379*$D$63","v":-21.645838201250442},{"$f":"-Ops!Z379*$D$63","v":-21.904615169885741},{"$f":"-Ops!AA379*$D$63","v":-22.160598857875929},{"$f":"-Ops!AB379*$D$63","v":-22.413954351412507},{"$f":"-Ops!AC379*$D$63","v":-35.442617306444212},{"$f":"-Ops!AD379*$D$63","v":-35.874445824413002},{"$f":"-Ops!AE379*$D$63","v":-36.286487071483634},{"$f":"-Ops!AF379*$D$63","v":-36.681862708463406},{"$f":"-Ops!AG379*$D$63","v":-29.35270820737933},{"$f":"-Ops!AH379*$D$63","v":-29.634771897880896},{"$f":"-Ops!AI379*$D$63","v":-29.913108968898101},{"$f":"-Ops!AJ379*$D$63","v":-30.188098900524448},{"$f":"-Ops!AK379*$D$63","v":-30.095775715855737},{"$f":"-Ops!AL379*$D$63","v":-30.361238909116977},{"$f":"-Ops!AM379*$D$63","v":-30.624485594049851},{"$f":"-Ops!AN379*$D$63","v":-30.885756720655003},{"$f":"-Ops!AO379*$D$63","v":-38.35715454514316},{"$f":"-Ops!AP379*$D$63","v":-38.684009852168387},{"$f":"-Ops!AQ379*$D$63","v":-39.006321740390838},{"$f":"-Ops!AR379*$D$63","v":-39.324735168161268},{"$f":"-Ops!AS379*$D$63","v":-33.910761534411066},{"$f":"-Ops!AT379*$D$63","v":-34.173409189966847},{"$f":"-Ops!AU379*$D$63","v":-34.435282584497543},{"$f":"-Ops!AV379*$D$63","v":-34.69652882877925},{"$f":"-Ops!AW379*$D$63","v":-18.130749024919247},{"$f":"-Ops!AX379*$D$63","v":-18.248329945464},{"$f":"-Ops!AY379*$D$63","v":-18.366729929948086},{"$f":"-Ops!AZ379*$D$63","v":-18.485956497547555},{"$f":"-Ops!BA379*$D$63","v":-27.832557325641893},{"$f":"-Ops!BB379*$D$63","v":-28.03358545529921},{"$f":"-Ops!BC379*$D$63","v":-28.235360295787004},{"$f":"-Ops!BD379*$D$63","v":-28.437896606348744},{"$f":"-Ops!BE379*$D$63","v":-27.956087996221111},{"$f":"-Ops!BF379*$D$63","v":-28.154468794271189},{"$f":"-Ops!BG379*$D$63","v":-28.353705269458054},{"$f":"-Ops!BH379*$D$63","v":-27.598312890283417},{"$f":"-Ops!BI379*$D$63","v":-17.518298289668266},{"$f":"-Ops!BJ379*$D$63","v":-17.626775907883861},{"$f":"-Ops!BK379*$D$63","v":-17.735925246232267},{"$f":"-Ops!BL379*$D$63","v":-17.845750464170003},{"$f":"-Ops!BM379*$D$63","v":-17.956255746909981},{"$f":"-Ops!BN379*$D$63","v":-18.067445305580968},{"$f":"-Ops!BO379*$D$63","v":-18.17932337738808},{"$f":"-Ops!BP379*$D$63","v":-18.291894225774257},{"$f":"-Ops!BQ379*$D$63","v":-18.405162140582732},{"$f":"-Ops!BR379*$D$63","v":-18.519131438220491},{"$f":"-Ops!BS379*$D$63","v":-18.633806461822786},{"$f":"-Ops!BT379*$D$63","v":-18.749191581418625},{"$f":"-Ops!BU379*$D$63","v":-18.865291194097303},{"$f":"-Ops!BV379*$D$63","v":-18.982109724176006},{"$f":"-Ops!BW379*$D$63","v":-19.099651623368359},{"$f":"-Ops!BX379*$D$63","v":-19.217921370954087},{"$f":"-Ops!BY379*$D$63","v":-19.336923473949746},{"$f":"-Ops!BZ379*$D$63","v":-19.456662467280417},{"$f":"-Ops!CA379*$D$63","v":-19.577142913952571},{"$f":"-Ops!CB379*$D$63","v":-19.698369405227947},{"$f":"-Ops!CC379*$D$63","v":-19.820346560798495},{"$f":"-Ops!CD379*$D$63","v":-19.94307902896243},{"$f":"-Ops!CE379*$D$63","v":-20.066571486801394},{"$f":"-Ops!CF379*$D$63","v":-20.190828640358649},{"$f":"-Ops!CG379*$D$63","v":-20.315855224818453},{"$f":"-Ops!CH379*$D$63","v":-20.441656004686493},{"$f":"-Ops!CI379*$D$63","v":-20.568235773971431},{"$f":"-Ops!CJ379*$D$63","v":-20.695599356367616},{"$f":"-Ops!CK379*$D$63","v":-20.823751605438922},{"$f":"-Ops!CL379*$D$63","v":-20.952697404803658},{"$f":"-Ops!CM379*$D$63","v":-21.082441668320712},{"$f":"-Ops!CN379*$D$63","v":-21.212989340276806},{"$f":"-Ops!CO379*$D$63","v":-21.344345395574891},{"$f":"-Ops!CP379*$D$63","v":-21.476514839923745},{"$f":"-Ops!CQ379*$D$63","v":-21.609502710028735},{"$f":"-Ops!CR379*$D$63","v":-21.743314073783736},{"$f":"-Ops!CS379*$D$63","v":-21.877954030464277},{"$f":"-Ops!CT379*$D$63","v":-22.013427710921853},{"$f":"-Ops!CU379*$D$63","v":-22.149740277779465},{"$f":"-Ops!CV379*$D$63","v":-22.286896925628341},{"$f":"-Ops!CW379*$D$63","v":-22.424902881225897},{"$f":"-Ops!CX379*$D$63","v":-22.56376340369491},{"$f":"-Ops!CY379*$D$63","v":-22.703483784723964},{"$f":"-Ops!CZ379*$D$63","v":-22.844069348769064},{"$f":"-Ops!DA379*$D$63","v":-22.985525453256557},{"$f":"-Ops!DB379*$D$63","v":-23.127857488787296},{"$f":"-Ops!DC379*$D$63","v":-23.271070879342076},{"$f":"-Ops!DD379*$D$63","v":-23.4151710824883},{"$f":"-Ops!DE379*$D$63","v":-23.56016358958798},{"$f":"-Ops!DF379*$D$63","v":-23.706053926006991},{"$f":"-Ops!DG379*$D$63","v":-23.852847651325636},{"$f":"-Ops!DH379*$D$63","v":-24.00055035955052},{"$f":"-Ops!DI379*$D$63","v":-1.5573717447579232},{"$f":"-Ops!DJ379*$D$63","v":0},{"$f":"-Ops!DK379*$D$63","v":0},{"$f":"-Ops!DL379*$D$63","v":0},{"$f":"-Ops!DM379*$D$63","v":0},{"$f":"-Ops!DN379*$D$63","v":0},{"$f":"-Ops!DO379*$D$63","v":0},{"$f":"-Ops!DP379*$D$63","v":0},{"$f":"-Ops!DQ379*$D$63","v":0},{"$f":"-Ops!DR379*$D$63","v":0},{"$f":"-Ops!DS379*$D$63","v":0},{"$f":"-Ops!DT379*$D$63","v":0},{"$f":"-Ops!DU379*$D$63","v":0},{"$f":"-Ops!DV379*$D$63","v":0},{"$f":"-Ops!DW379*$D$63","v":0},{"$f":"-Ops!DX379*$D$63","v":0},{"$f":"-Ops!DY379*$D$63","v":0},{"$f":"-Ops!DZ379*$D$63","v":0},{"$f":"-Ops!EA379*$D$63","v":0},{"$f":"-Ops!EB379*$D$63","v":0},{"$f":"-Ops!EC379*$D$63","v":0},{"$f":"-Ops!ED379*$D$63","v":0},{"$f":"-Ops!EE379*$D$63","v":0},{"$f":"-Ops!EF379*$D$63","v":0},{"$f":"-Ops!EG379*$D$63","v":0},{"$f":"-Ops!EH379*$D$63","v":0},{"$f":"-Ops!EI379*$D$63","v":0},{"$f":"-Ops!EJ379*$D$63","v":0},{"$f":"-Ops!EK379*$D$63","v":0}]
[null,null,"Royalty",null,null,null,null,null,-156.49140170122075,{"$f":"-Ops!J380*$D$63","v":-0.36936225526199995},{"$f":"-Ops!K380*$D$63","v":-0.36936225526200001},{"$f":"-Ops!L380*$D$63","v":-0.43531980084449995},{"$f":"-Ops!M380*$D$63","v":-0.43531980084449995},{"$f":"-Ops!N380*$D$63","v":0},{"$f":"-Ops!O380*$D$63","v":0},{"$f":"-Ops!P380*$D$63","v":0},{"$f":"-Ops!Q380*$D$63","v":0},{"$f":"-Ops!R380*$D$63","v":0},{"$f":"-Ops!S380*$D$63","v":0},{"$f":"-Ops!T380*$D$63","v":0},{"$f":"-Ops!U380*$D$63","v":-1.0238712193151294},{"$f":"-Ops!V380*$D$63","v":-1.0864365866288328},{"$f":"-Ops!W380*$D$63","v":-1.0921025990019297},{"$f":"-Ops!X380*$D$63","v":-1.294190437755522},{"$f":"-Ops!Y380*$D$63","v":-1.3462448545841581},{"$f":"-Ops!Z380*$D$63","v":-1.3606981093173547},{"$f":"-Ops!AA380*$D$63","v":-1.3745562378273013},{"$f":"-Ops!AB380*$D$63","v":-1.4374128508339172},{"$f":"-Ops!AC380*$D$63","v":-1.4655449426563618},{"$f":"-Ops!AD380*$D$63","v":-1.4904074420280262},{"$f":"-Ops!AE380*$D$63","v":-1.5125034068150689},{"$f":"-Ops!AF380*$D$63","v":-1.5850770082530818},{"$f":"-Ops!AG380*$D$63","v":-1.5977059201750672},{"$f":"-Ops!AH380*$D$63","v":-1.6095579756698704},{"$f":"-Ops!AI380*$D$63","v":-1.6206943512489125},{"$f":"-Ops!AJ380*$D$63","v":-1.6311703895160994},{"$f":"-Ops!AK380*$D$63","v":-1.6408257041941843},{"$f":"-Ops!AL380*$D$63","v":-1.6499445724530066},{"$f":"-Ops!AM380*$D$63","v":-1.6585650473564331},{"$f":"-Ops!AN380*$D$63","v":-1.6667219163092462},{"$f":"-Ops!AO380*$D$63","v":-1.6776627323874691},{"$f":"-Ops!AP380*$D$63","v":-1.6877103600297667},{"$f":"-Ops!AQ380*$D$63","v":-1.696962083588228},{"$f":"-Ops!AR380*$D$63","v":-1.7055020906072547},{"$f":"-Ops!AS380*$D$63","v":-1.7115996419853272},{"$f":"-Ops!AT380*$D$63","v":-1.7173781330700955},{"$f":"-Ops!AU380*$D$63","v":-1.7228592757028931},{"$f":"-Ops!AV380*$D$63","v":-1.7280629740086764},{"$f":"-Ops!AW380*$D$63","v":-1.7286254645340908},{"$f":"-Ops!AX380*$D$63","v":-1.7291939801581551},{"$f":"-Ops!AY380*$D$63","v":-1.7297686756855537},{"$f":"-Ops!AZ380*$D$63","v":-1.7303497122874651},{"$f":"-Ops!BA380*$D$63","v":-1.7334171613038036},{"$f":"-Ops!BB380*$D$63","v":-1.7364126286944885},{"$f":"-Ops!BC380*$D$63","v":-1.7393379611778217},{"$f":"-Ops!BD380*$D$63","v":-1.7421949540691628},{"$f":"-Ops!BE380*$D$63","v":-1.7448244719265897},{"$f":"-Ops!BF380*$D$63","v":-1.7473992047293398},{"$f":"-Ops!BG380*$D$63","v":-1.7499203470727056},{"$f":"-Ops!BH380*$D$63","v":-1.7521816331453597},{"$f":"-Ops!BI380*$D$63","v":-1.7521816331453597},{"$f":"-Ops!BJ380*$D$63","v":-1.7521816331453597},{"$f":"-Ops!BK380*$D$63","v":-1.7521816331453597},{"$f":"-Ops!BL380*$D$63","v":-1.7521816331453597},{"$f":"-Ops!BM380*$D$63","v":-1.7521816331453597},{"$f":"-Ops!BN380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BO380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BP380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BQ380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BR380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BS380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BT380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BU380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BV380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BW380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BX380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BY380*$D$63","v":-1.7521816331453595},{"$f":"-Ops!BZ380*$D$63","v":-1.752181633145359},{"$f":"-Ops!CA380*$D$63","v":-1.752181633145359},{"$f":"-Ops!CB380*$D$63","v":-1.752181633145359},{"$f":"-Ops!CC380*$D$63","v":-1.752181633145359},{"$f":"-Ops!CD380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!CE380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!CF380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!CG380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!CH380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!CI380*$D$63","v":-1.7521816331453584},{"$f":"-Ops!CJ380*$D$63","v":-1.7521816331453584},{"$f":"-Ops!CK380*$D$63","v":-1.7521816331453584},{"$f":"-Ops!CL380*$D$63","v":-1.7521816331453581},{"$f":"-Ops!CM380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CN380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CO380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CP380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CQ380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CR380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CS380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CT380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CU380*$D$63","v":-1.7521816331453577},{"$f":"-Ops!CV380*$D$63","v":-1.7521816331453581},{"$f":"-Ops!CW380*$D$63","v":-1.7521816331453581},{"$f":"-Ops!CX380*$D$63","v":-1.7521816331453581},{"$f":"-Ops!CY380*$D$63","v":-1.7521816331453581},{"$f":"-Ops!CZ380*$D$63","v":-1.7521816331453584},{"$f":"-Ops!DA380*$D$63","v":-1.7521816331453584},{"$f":"-Ops!DB380*$D$63","v":-1.7521816331453584},{"$f":"-Ops!DC380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!DD380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!DE380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!DF380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!DG380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!DH380*$D$63","v":-1.7521816331453586},{"$f":"-Ops!DI380*$D$63","v":-0.11299760734529564},{"$f":"-Ops!DJ380*$D$63","v":0},{"$f":"-Ops!DK380*$D$63","v":0},{"$f":"-Ops!DL380*$D$63","v":0},{"$f":"-Ops!DM380*$D$63","v":0},{"$f":"-Ops!DN380*$D$63","v":0},{"$f":"-Ops!DO380*$D$63","v":0},{"$f":"-Ops!DP380*$D$63","v":0},{"$f":"-Ops!DQ380*$D$63","v":0},{"$f":"-Ops!DR380*$D$63","v":0},{"$f":"-Ops!DS380*$D$63","v":0},{"$f":"-Ops!DT380*$D$63","v":0},{"$f":"-Ops!DU380*$D$63","v":0},{"$f":"-Ops!DV380*$D$63","v":0},{"$f":"-Ops!DW380*$D$63","v":0},{"$f":"-Ops!DX380*$D$63","v":0},{"$f":"-Ops!DY380*$D$63","v":0},{"$f":"-Ops!DZ380*$D$63","v":0},{"$f":"-Ops!EA380*$D$63","v":0},{"$f":"-Ops!EB380*$D$63","v":0},{"$f":"-Ops!EC380*$D$63","v":0},{"$f":"-Ops!ED380*$D$63","v":0},{"$f":"-Ops!EE380*$D$63","v":0},{"$f":"-Ops!EF380*$D$63","v":0},{"$f":"-Ops!EG380*$D$63","v":0},{"$f":"-Ops!EH380*$D$63","v":0},{"$f":"-Ops!EI380*$D$63","v":0},{"$f":"-Ops!EJ380*$D$63","v":0},{"$f":"-Ops!EK380*$D$63","v":0}]
[null,null,"C&M",null,null,null,null,null,-17.700022099777076,{"$f":"-Ops!J381*$D$64","v":-1.4254390156279846},{"$f":"-Ops!K381*$D$64","v":-1.4342656851349249},{"$f":"-Ops!L381*$D$64","v":-1.4431470115536875},{"$f":"-Ops!M381*$D$64","v":-1.4520833333333336},{"$f":"-Ops!N381*$D$64","v":-1.4610749910186842},{"$f":"-Ops!O381*$D$64","v":-1.4701223272632984},{"$f":"-Ops!P381*$D$64","v":-1.47922568684253},{"$f":"-Ops!Q381*$D$64","v":-1.4883854166666672},{"$f":"-Ops!R381*$D$64","v":-1.4976018657941517},{"$f":"-Ops!S381*$D$64","v":-1.5068753854448815},{"$f":"-Ops!T381*$D$64","v":-1.5162063290135941},{"$f":"-Ops!U381*$D$64","v":-1.5255950520833348},{"$f":"-Ops!V381*$D$64","v":0},{"$f":"-Ops!W381*$D$64","v":0},{"$f":"-Ops!X381*$D$64","v":0},{"$f":"-Ops!Y381*$D$64","v":0},{"$f":"-Ops!Z381*$D$64","v":0},{"$f":"-Ops!AA381*$D$64","v":0},{"$f":"-Ops!AB381*$D$64","v":0},{"$f":"-Ops!AC381*$D$64","v":0},{"$f":"-Ops!AD381*$D$64","v":0},{"$f":"-Ops!AE381*$D$64","v":0},{"$f":"-Ops!AF381*$D$64","v":0},{"$f":"-Ops!AG381*$D$64","v":0},{"$f":"-Ops!AH381*$D$64","v":0},{"$f":"-Ops!AI381*$D$64","v":0},{"$f":"-Ops!AJ381*$D$64","v":0},{"$f":"-Ops!AK381*$D$64","v":0},{"$f":"-Ops!AL381*$D$64","v":0},{"$f":"-Ops!AM381*$D$64","v":0},{"$f":"-Ops!AN381*$D$64","v":0},{"$f":"-Ops!AO381*$D$64","v":0},{"$f":"-Ops!AP381*$D$64","v":0},{"$f":"-Ops!AQ381*$D$64","v":0},{"$f":"-Ops!AR381*$D$64","v":0},{"$f":"-Ops!AS381*$D$64","v":0},{"$f":"-Ops!AT381*$D$64","v":0},{"$f":"-Ops!AU381*$D$64","v":0},{"$f":"-Ops!AV381*$D$64","v":0},{"$f":"-Ops!AW381*$D$64","v":0},{"$f":"-Ops!AX381*$D$64","v":0},{"$f":"-Ops!AY381*$D$64","v":0},{"$f":"-Ops!AZ381*$D$64","v":0},{"$f":"-Ops!BA381*$D$64","v":0},{"$f":"-Ops!BB381*$D$64","v":0},{"$f":"-Ops!BC381*$D$64","v":0},{"$f":"-Ops!BD381*$D$64","v":0},{"$f":"-Ops!BE381*$D$64","v":0},{"$f":"-Ops!BF381*$D$64","v":0},{"$f":"-Ops!BG381*$D$64","v":0},{"$f":"-Ops!BH381*$D$64","v":0},{"$f":"-Ops!BI381*$D$64","v":0},{"$f":"-Ops!BJ381*$D$64","v":0},{"$f":"-Ops!BK381*$D$64","v":0},{"$f":"-Ops!BL381*$D$64","v":0},{"$f":"-Ops!BM381*$D$64","v":0},{"$f":"-Ops!BN381*$D$64","v":0},{"$f":"-Ops!BO381*$D$64","v":0},{"$f":"-Ops!BP381*$D$64","v":0},{"$f":"-Ops!BQ381*$D$64","v":0},{"$f":"-Ops!BR381*$D$64","v":0},{"$f":"-Ops!BS381*$D$64","v":0},{"$f":"-Ops!BT381*$D$64","v":0},{"$f":"-Ops!BU381*$D$64","v":0},{"$f":"-Ops!BV381*$D$64","v":0},{"$f":"-Ops!BW381*$D$64","v":0},{"$f":"-Ops!BX381*$D$64","v":0},{"$f":"-Ops!BY381*$D$64","v":0},{"$f":"-Ops!BZ381*$D$64","v":0},{"$f":"-Ops!CA381*$D$64","v":0},{"$f":"-Ops!CB381*$D$64","v":0},{"$f":"-Ops!CC381*$D$64","v":0},{"$f":"-Ops!CD381*$D$64","v":0},{"$f":"-Ops!CE381*$D$64","v":0},{"$f":"-Ops!CF381*$D$64","v":0},{"$f":"-Ops!CG381*$D$64","v":0},{"$f":"-Ops!CH381*$D$64","v":0},{"$f":"-Ops!CI381*$D$64","v":0},{"$f":"-Ops!CJ381*$D$64","v":0},{"$f":"-Ops!CK381*$D$64","v":0},{"$f":"-Ops!CL381*$D$64","v":0},{"$f":"-Ops!CM381*$D$64","v":0},{"$f":"-Ops!CN381*$D$64","v":0},{"$f":"-Ops!CO381*$D$64","v":0},{"$f":"-Ops!CP381*$D$64","v":0},{"$f":"-Ops!CQ381*$D$64","v":0},{"$f":"-Ops!CR381*$D$64","v":0},{"$f":"-Ops!CS381*$D$64","v":0},{"$f":"-Ops!CT381*$D$64","v":0},{"$f":"-Ops!CU381*$D$64","v":0},{"$f":"-Ops!CV381*$D$64","v":0},{"$f":"-Ops!CW381*$D$64","v":0},{"$f":"-Ops!CX381*$D$64","v":0},{"$f":"-Ops!CY381*$D$64","v":0},{"$f":"-Ops!CZ381*$D$64","v":0},{"$f":"-Ops!DA381*$D$64","v":0},{"$f":"-Ops!DB381*$D$64","v":0},{"$f":"-Ops!DC381*$D$64","v":0},{"$f":"-Ops!DD381*$D$64","v":0},{"$f":"-Ops!DE381*$D$64","v":0},{"$f":"-Ops!DF381*$D$64","v":0},{"$f":"-Ops!DG381*$D$64","v":0},{"$f":"-Ops!DH381*$D$64","v":0},{"$f":"-Ops!DI381*$D$64","v":0},{"$f":"-Ops!DJ381*$D$64","v":0},{"$f":"-Ops!DK381*$D$64","v":0},{"$f":"-Ops!DL381*$D$64","v":0},{"$f":"-Ops!DM381*$D$64","v":0},{"$f":"-Ops!DN381*$D$64","v":0},{"$f":"-Ops!DO381*$D$64","v":0},{"$f":"-Ops!DP381*$D$64","v":0},{"$f":"-Ops!DQ381*$D$64","v":0},{"$f":"-Ops!DR381*$D$64","v":0},{"$f":"-Ops!DS381*$D$64","v":0},{"$f":"-Ops!DT381*$D$64","v":0},{"$f":"-Ops!DU381*$D$64","v":0},{"$f":"-Ops!DV381*$D$64","v":0},{"$f":"-Ops!DW381*$D$64","v":0},{"$f":"-Ops!DX381*$D$64","v":0},{"$f":"-Ops!DY381*$D$64","v":0},{"$f":"-Ops!DZ381*$D$64","v":0},{"$f":"-Ops!EA381*$D$64","v":0},{"$f":"-Ops!EB381*$D$64","v":0},{"$f":"-Ops!EC381*$D$64","v":0},{"$f":"-Ops!ED381*$D$64","v":0},{"$f":"-Ops!EE381*$D$64","v":0},{"$f":"-Ops!EF381*$D$64","v":0},{"$f":"-Ops!EG381*$D$64","v":0},{"$f":"-Ops!EH381*$D$64","v":0},{"$f":"-Ops!EI381*$D$64","v":0},{"$f":"-Ops!EJ381*$D$64","v":0},{"$f":"-Ops!EK381*$D$64","v":0}]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"-Ops!J382*$D$64","v":0},{"$f":"-Ops!K382*$D$64","v":0},{"$f":"-Ops!L382*$D$64","v":0},{"$f":"-Ops!M382*$D$64","v":0},{"$f":"-Ops!N382*$D$64","v":0},{"$f":"-Ops!O382*$D$64","v":0},{"$f":"-Ops!P382*$D$64","v":0},{"$f":"-Ops!Q382*$D$64","v":0},{"$f":"-Ops!R382*$D$64","v":0},{"$f":"-Ops!S382*$D$64","v":0},{"$f":"-Ops!T382*$D$64","v":0},{"$f":"-Ops!U382*$D$64","v":0},{"$f":"-Ops!V382*$D$64","v":0},{"$f":"-Ops!W382*$D$64","v":0},{"$f":"-Ops!X382*$D$64","v":0},{"$f":"-Ops!Y382*$D$64","v":0},{"$f":"-Ops!Z382*$D$64","v":0},{"$f":"-Ops!AA382*$D$64","v":0},{"$f":"-Ops!AB382*$D$64","v":0},{"$f":"-Ops!AC382*$D$64","v":0},{"$f":"-Ops!AD382*$D$64","v":0},{"$f":"-Ops!AE382*$D$64","v":0},{"$f":"-Ops!AF382*$D$64","v":0},{"$f":"-Ops!AG382*$D$64","v":0},{"$f":"-Ops!AH382*$D$64","v":0},{"$f":"-Ops!AI382*$D$64","v":0},{"$f":"-Ops!AJ382*$D$64","v":0},{"$f":"-Ops!AK382*$D$64","v":0},{"$f":"-Ops!AL382*$D$64","v":0},{"$f":"-Ops!AM382*$D$64","v":0},{"$f":"-Ops!AN382*$D$64","v":0},{"$f":"-Ops!AO382*$D$64","v":0},{"$f":"-Ops!AP382*$D$64","v":0},{"$f":"-Ops!AQ382*$D$64","v":0},{"$f":"-Ops!AR382*$D$64","v":0},{"$f":"-Ops!AS382*$D$64","v":0},{"$f":"-Ops!AT382*$D$64","v":0},{"$f":"-Ops!AU382*$D$64","v":0},{"$f":"-Ops!AV382*$D$64","v":0},{"$f":"-Ops!AW382*$D$64","v":0},{"$f":"-Ops!AX382*$D$64","v":0},{"$f":"-Ops!AY382*$D$64","v":0},{"$f":"-Ops!AZ382*$D$64","v":0},{"$f":"-Ops!BA382*$D$64","v":0},{"$f":"-Ops!BB382*$D$64","v":0},{"$f":"-Ops!BC382*$D$64","v":0},{"$f":"-Ops!BD382*$D$64","v":0},{"$f":"-Ops!BE382*$D$64","v":0},{"$f":"-Ops!BF382*$D$64","v":0},{"$f":"-Ops!BG382*$D$64","v":0},{"$f":"-Ops!BH382*$D$64","v":0},{"$f":"-Ops!BI382*$D$64","v":0},{"$f":"-Ops!BJ382*$D$64","v":0},{"$f":"-Ops!BK382*$D$64","v":0},{"$f":"-Ops!BL382*$D$64","v":0},{"$f":"-Ops!BM382*$D$64","v":0},{"$f":"-Ops!BN382*$D$64","v":0},{"$f":"-Ops!BO382*$D$64","v":0},{"$f":"-Ops!BP382*$D$64","v":0},{"$f":"-Ops!BQ382*$D$64","v":0},{"$f":"-Ops!BR382*$D$64","v":0},{"$f":"-Ops!BS382*$D$64","v":0},{"$f":"-Ops!BT382*$D$64","v":0},{"$f":"-Ops!BU382*$D$64","v":0},{"$f":"-Ops!BV382*$D$64","v":0},{"$f":"-Ops!BW382*$D$64","v":0},{"$f":"-Ops!BX382*$D$64","v":0},{"$f":"-Ops!BY382*$D$64","v":0},{"$f":"-Ops!BZ382*$D$64","v":0},{"$f":"-Ops!CA382*$D$64","v":0},{"$f":"-Ops!CB382*$D$64","v":0},{"$f":"-Ops!CC382*$D$64","v":0},{"$f":"-Ops!CD382*$D$64","v":0},{"$f":"-Ops!CE382*$D$64","v":0},{"$f":"-Ops!CF382*$D$64","v":0},{"$f":"-Ops!CG382*$D$64","v":0},{"$f":"-Ops!CH382*$D$64","v":0},{"$f":"-Ops!CI382*$D$64","v":0},{"$f":"-Ops!CJ382*$D$64","v":0},{"$f":"-Ops!CK382*$D$64","v":0},{"$f":"-Ops!CL382*$D$64","v":0},{"$f":"-Ops!CM382*$D$64","v":0},{"$f":"-Ops!CN382*$D$64","v":0},{"$f":"-Ops!CO382*$D$64","v":0},{"$f":"-Ops!CP382*$D$64","v":0},{"$f":"-Ops!CQ382*$D$64","v":0},{"$f":"-Ops!CR382*$D$64","v":0},{"$f":"-Ops!CS382*$D$64","v":0},{"$f":"-Ops!CT382*$D$64","v":0},{"$f":"-Ops!CU382*$D$64","v":0},{"$f":"-Ops!CV382*$D$64","v":0},{"$f":"-Ops!CW382*$D$64","v":0},{"$f":"-Ops!CX382*$D$64","v":0},{"$f":"-Ops!CY382*$D$64","v":0},{"$f":"-Ops!CZ382*$D$64","v":0},{"$f":"-Ops!DA382*$D$64","v":0},{"$f":"-Ops!DB382*$D$64","v":0},{"$f":"-Ops!DC382*$D$64","v":0},{"$f":"-Ops!DD382*$D$64","v":0},{"$f":"-Ops!DE382*$D$64","v":0},{"$f":"-Ops!DF382*$D$64","v":0},{"$f":"-Ops!DG382*$D$64","v":0},{"$f":"-Ops!DH382*$D$64","v":0},{"$f":"-Ops!DI382*$D$64","v":0},{"$f":"-Ops!DJ382*$D$64","v":0},{"$f":"-Ops!DK382*$D$64","v":0},{"$f":"-Ops!DL382*$D$64","v":0},{"$f":"-Ops!DM382*$D$64","v":0},{"$f":"-Ops!DN382*$D$64","v":0},{"$f":"-Ops!DO382*$D$64","v":0},{"$f":"-Ops!DP382*$D$64","v":0},{"$f":"-Ops!DQ382*$D$64","v":0},{"$f":"-Ops!DR382*$D$64","v":0},{"$f":"-Ops!DS382*$D$64","v":0},{"$f":"-Ops!DT382*$D$64","v":0},{"$f":"-Ops!DU382*$D$64","v":0},{"$f":"-Ops!DV382*$D$64","v":0},{"$f":"-Ops!DW382*$D$64","v":0},{"$f":"-Ops!DX382*$D$64","v":0},{"$f":"-Ops!DY382*$D$64","v":0},{"$f":"-Ops!DZ382*$D$64","v":0},{"$f":"-Ops!EA382*$D$64","v":0},{"$f":"-Ops!EB382*$D$64","v":0},{"$f":"-Ops!EC382*$D$64","v":0},{"$f":"-Ops!ED382*$D$64","v":0},{"$f":"-Ops!EE382*$D$64","v":0},{"$f":"-Ops!EF382*$D$64","v":0},{"$f":"-Ops!EG382*$D$64","v":0},{"$f":"-Ops!EH382*$D$64","v":0},{"$f":"-Ops!EI382*$D$64","v":0},{"$f":"-Ops!EJ382*$D$64","v":0},{"$f":"-Ops!EK382*$D$64","v":0}]
[null,null,"Variable",null,null,null,null,null,-644.03293876989551,{"$f":"-Ops!J383*$D$64","v":0},{"$f":"-Ops!K383*$D$64","v":0},{"$f":"-Ops!L383*$D$64","v":0},{"$f":"-Ops!M383*$D$64","v":0},{"$f":"-Ops!N383*$D$64","v":0},{"$f":"-Ops!O383*$D$64","v":0},{"$f":"-Ops!P383*$D$64","v":0},{"$f":"-Ops!Q383*$D$64","v":0},{"$f":"-Ops!R383*$D$64","v":0},{"$f":"-Ops!S383*$D$64","v":0},{"$f":"-Ops!T383*$D$64","v":0},{"$f":"-Ops!U383*$D$64","v":0},{"$f":"-Ops!V383*$D$64","v":0},{"$f":"-Ops!W383*$D$64","v":0},{"$f":"-Ops!X383*$D$64","v":-23.866274764314642},{"$f":"-Ops!Y383*$D$64","v":-25.514967258320556},{"$f":"-Ops!Z383*$D$64","v":-25.880136820779953},{"$f":"-Ops!AA383*$D$64","v":-27.702023006898784},{"$f":"-Ops!AB383*$D$64","v":-30.141682367763575},{"$f":"-Ops!AC383*$D$64","v":-31.242080062651983},{"$f":"-Ops!AD383*$D$64","v":-31.859518885891273},{"$f":"-Ops!AE383*$D$64","v":-32.274676372160897},{"$f":"-Ops!AF383*$D$64","v":-32.53577916193111},{"$f":"-Ops!AG383*$D$64","v":-32.798144908707208},{"$f":"-Ops!AH383*$D$64","v":-33.061588374305188},{"$f":"-Ops!AI383*$D$64","v":-33.325786452573965},{"$f":"-Ops!AJ383*$D$64","v":-33.611369312174119},{"$f":"-Ops!AK383*$D$64","v":-33.829561412284981},{"$f":"-Ops!AL383*$D$64","v":-34.042066501011405},{"$f":"-Ops!AM383*$D$64","v":-34.254123993573167},{"$f":"-Ops!AN383*$D$64","v":-34.466678564566564},{"$f":"-Ops!AO383*$D$64","v":-34.680247190210544},{"$f":"-Ops!AP383*$D$64","v":-34.894995823446266},{"$f":"-Ops!AQ383*$D$64","v":-35.111074233117094},{"$f":"-Ops!AR383*$D$64","v":-8.9401633032122465},{"$f":"-Ops!AS383*$D$64","v":0},{"$f":"-Ops!AT383*$D$64","v":0},{"$f":"-Ops!AU383*$D$64","v":0},{"$f":"-Ops!AV383*$D$64","v":0},{"$f":"-Ops!AW383*$D$64","v":0},{"$f":"-Ops!AX383*$D$64","v":0},{"$f":"-Ops!AY383*$D$64","v":0},{"$f":"-Ops!AZ383*$D$64","v":0},{"$f":"-Ops!BA383*$D$64","v":0},{"$f":"-Ops!BB383*$D$64","v":0},{"$f":"-Ops!BC383*$D$64","v":0},{"$f":"-Ops!BD383*$D$64","v":0},{"$f":"-Ops!BE383*$D$64","v":0},{"$f":"-Ops!BF383*$D$64","v":0},{"$f":"-Ops!BG383*$D$64","v":0},{"$f":"-Ops!BH383*$D$64","v":0},{"$f":"-Ops!BI383*$D$64","v":0},{"$f":"-Ops!BJ383*$D$64","v":0},{"$f":"-Ops!BK383*$D$64","v":0},{"$f":"-Ops!BL383*$D$64","v":0},{"$f":"-Ops!BM383*$D$64","v":0},{"$f":"-Ops!BN383*$D$64","v":0},{"$f":"-Ops!BO383*$D$64","v":0},{"$f":"-Ops!BP383*$D$64","v":0},{"$f":"-Ops!BQ383*$D$64","v":0},{"$f":"-Ops!BR383*$D$64","v":0},{"$f":"-Ops!BS383*$D$64","v":0},{"$f":"-Ops!BT383*$D$64","v":0},{"$f":"-Ops!BU383*$D$64","v":0},{"$f":"-Ops!BV383*$D$64","v":0},{"$f":"-Ops!BW383*$D$64","v":0},{"$f":"-Ops!BX383*$D$64","v":0},{"$f":"-Ops!BY383*$D$64","v":0},{"$f":"-Ops!BZ383*$D$64","v":0},{"$f":"-Ops!CA383*$D$64","v":0},{"$f":"-Ops!CB383*$D$64","v":0},{"$f":"-Ops!CC383*$D$64","v":0},{"$f":"-Ops!CD383*$D$64","v":0},{"$f":"-Ops!CE383*$D$64","v":0},{"$f":"-Ops!CF383*$D$64","v":0},{"$f":"-Ops!CG383*$D$64","v":0},{"$f":"-Ops!CH383*$D$64","v":0},{"$f":"-Ops!CI383*$D$64","v":0},{"$f":"-Ops!CJ383*$D$64","v":0},{"$f":"-Ops!CK383*$D$64","v":0},{"$f":"-Ops!CL383*$D$64","v":0},{"$f":"-Ops!CM383*$D$64","v":0},{"$f":"-Ops!CN383*$D$64","v":0},{"$f":"-Ops!CO383*$D$64","v":0},{"$f":"-Ops!CP383*$D$64","v":0},{"$f":"-Ops!CQ383*$D$64","v":0},{"$f":"-Ops!CR383*$D$64","v":0},{"$f":"-Ops!CS383*$D$64","v":0},{"$f":"-Ops!CT383*$D$64","v":0},{"$f":"-Ops!CU383*$D$64","v":0},{"$f":"-Ops!CV383*$D$64","v":0},{"$f":"-Ops!CW383*$D$64","v":0},{"$f":"-Ops!CX383*$D$64","v":0},{"$f":"-Ops!CY383*$D$64","v":0},{"$f":"-Ops!CZ383*$D$64","v":0},{"$f":"-Ops!DA383*$D$64","v":0},{"$f":"-Ops!DB383*$D$64","v":0},{"$f":"-Ops!DC383*$D$64","v":0},{"$f":"-Ops!DD383*$D$64","v":0},{"$f":"-Ops!DE383*$D$64","v":0},{"$f":"-Ops!DF383*$D$64","v":0},{"$f":"-Ops!DG383*$D$64","v":0},{"$f":"-Ops!DH383*$D$64","v":0},{"$f":"-Ops!DI383*$D$64","v":0},{"$f":"-Ops!DJ383*$D$64","v":0},{"$f":"-Ops!DK383*$D$64","v":0},{"$f":"-Ops!DL383*$D$64","v":0},{"$f":"-Ops!DM383*$D$64","v":0},{"$f":"-Ops!DN383*$D$64","v":0},{"$f":"-Ops!DO383*$D$64","v":0},{"$f":"-Ops!DP383*$D$64","v":0},{"$f":"-Ops!DQ383*$D$64","v":0},{"$f":"-Ops!DR383*$D$64","v":0},{"$f":"-Ops!DS383*$D$64","v":0},{"$f":"-Ops!DT383*$D$64","v":0},{"$f":"-Ops!DU383*$D$64","v":0},{"$f":"-Ops!DV383*$D$64","v":0},{"$f":"-Ops!DW383*$D$64","v":0},{"$f":"-Ops!DX383*$D$64","v":0},{"$f":"-Ops!DY383*$D$64","v":0},{"$f":"-Ops!DZ383*$D$64","v":0},{"$f":"-Ops!EA383*$D$64","v":0},{"$f":"-Ops!EB383*$D$64","v":0},{"$f":"-Ops!EC383*$D$64","v":0},{"$f":"-Ops!ED383*$D$64","v":0},{"$f":"-Ops!EE383*$D$64","v":0},{"$f":"-Ops!EF383*$D$64","v":0},{"$f":"-Ops!EG383*$D$64","v":0},{"$f":"-Ops!EH383*$D$64","v":0},{"$f":"-Ops!EI383*$D$64","v":0},{"$f":"-Ops!EJ383*$D$64","v":0},{"$f":"-Ops!EK383*$D$64","v":0}]
[null,null,"Royalty",null,null,null,null,null,-23.902125287004516,{"$f":"-Ops!J384*$D$64","v":0},{"$f":"-Ops!K384*$D$64","v":0},{"$f":"-Ops!L384*$D$64","v":0},{"$f":"-Ops!M384*$D$64","v":0},{"$f":"-Ops!N384*$D$64","v":0},{"$f":"-Ops!O384*$D$64","v":0},{"$f":"-Ops!P384*$D$64","v":0},{"$f":"-Ops!Q384*$D$64","v":0},{"$f":"-Ops!R384*$D$64","v":0},{"$f":"-Ops!S384*$D$64","v":0},{"$f":"-Ops!T384*$D$64","v":0},{"$f":"-Ops!U384*$D$64","v":0},{"$f":"-Ops!V384*$D$64","v":0},{"$f":"-Ops!W384*$D$64","v":0},{"$f":"-Ops!X384*$D$64","v":-0.89581691705084565},{"$f":"-Ops!Y384*$D$64","v":-0.95180651340023958},{"$f":"-Ops!Z384*$D$64","v":-0.95948736192065298},{"$f":"-Ops!AA384*$D$64","v":-1.0207119751141538},{"$f":"-Ops!AB384*$D$64","v":-1.1431894648414949},{"$f":"-Ops!AC384*$D$64","v":-1.1776322736753329},{"$f":"-Ops!AD384*$D$64","v":-1.1935153394448326},{"$f":"-Ops!AE384*$D$64","v":-1.2016271204483864},{"$f":"-Ops!AF384*$D$64","v":-1.2454070723029433},{"$f":"-Ops!AG384*$D$64","v":-1.2477237160630867},{"$f":"-Ops!AH384*$D$64","v":-1.2500054249199062},{"$f":"-Ops!AI384*$D$64","v":-1.2522401494174771},{"$f":"-Ops!AJ384*$D$64","v":-1.2551986295615583},{"$f":"-Ops!AK384*$D$64","v":-1.2555720853356531},{"$f":"-Ops!AL384*$D$64","v":-1.2556836334156438},{"$f":"-Ops!AM384*$D$64","v":-1.25572984719176},{"$f":"-Ops!AN384*$D$64","v":-1.2557460454924498},{"$f":"-Ops!AO384*$D$64","v":-1.2557512039550986},{"$f":"-Ops!AP384*$D$64","v":-1.2557512039550984},{"$f":"-Ops!AQ384*$D$64","v":-1.2557512039550984},{"$f":"-Ops!AR384*$D$64","v":-0.31777810554279667},{"$f":"-Ops!AS384*$D$64","v":0},{"$f":"-Ops!AT384*$D$64","v":0},{"$f":"-Ops!AU384*$D$64","v":0},{"$f":"-Ops!AV384*$D$64","v":0},{"$f":"-Ops!AW384*$D$64","v":0},{"$f":"-Ops!AX384*$D$64","v":0},{"$f":"-Ops!AY384*$D$64","v":0},{"$f":"-Ops!AZ384*$D$64","v":0},{"$f":"-Ops!BA384*$D$64","v":0},{"$f":"-Ops!BB384*$D$64","v":0},{"$f":"-Ops!BC384*$D$64","v":0},{"$f":"-Ops!BD384*$D$64","v":0},{"$f":"-Ops!BE384*$D$64","v":0},{"$f":"-Ops!BF384*$D$64","v":0},{"$f":"-Ops!BG384*$D$64","v":0},{"$f":"-Ops!BH384*$D$64","v":0},{"$f":"-Ops!BI384*$D$64","v":0},{"$f":"-Ops!BJ384*$D$64","v":0},{"$f":"-Ops!BK384*$D$64","v":0},{"$f":"-Ops!BL384*$D$64","v":0},{"$f":"-Ops!BM384*$D$64","v":0},{"$f":"-Ops!BN384*$D$64","v":0},{"$f":"-Ops!BO384*$D$64","v":0},{"$f":"-Ops!BP384*$D$64","v":0},{"$f":"-Ops!BQ384*$D$64","v":0},{"$f":"-Ops!BR384*$D$64","v":0},{"$f":"-Ops!BS384*$D$64","v":0},{"$f":"-Ops!BT384*$D$64","v":0},{"$f":"-Ops!BU384*$D$64","v":0},{"$f":"-Ops!BV384*$D$64","v":0},{"$f":"-Ops!BW384*$D$64","v":0},{"$f":"-Ops!BX384*$D$64","v":0},{"$f":"-Ops!BY384*$D$64","v":0},{"$f":"-Ops!BZ384*$D$64","v":0},{"$f":"-Ops!CA384*$D$64","v":0},{"$f":"-Ops!CB384*$D$64","v":0},{"$f":"-Ops!CC384*$D$64","v":0},{"$f":"-Ops!CD384*$D$64","v":0},{"$f":"-Ops!CE384*$D$64","v":0},{"$f":"-Ops!CF384*$D$64","v":0},{"$f":"-Ops!CG384*$D$64","v":0},{"$f":"-Ops!CH384*$D$64","v":0},{"$f":"-Ops!CI384*$D$64","v":0},{"$f":"-Ops!CJ384*$D$64","v":0},{"$f":"-Ops!CK384*$D$64","v":0},{"$f":"-Ops!CL384*$D$64","v":0},{"$f":"-Ops!CM384*$D$64","v":0},{"$f":"-Ops!CN384*$D$64","v":0},{"$f":"-Ops!CO384*$D$64","v":0},{"$f":"-Ops!CP384*$D$64","v":0},{"$f":"-Ops!CQ384*$D$64","v":0},{"$f":"-Ops!CR384*$D$64","v":0},{"$f":"-Ops!CS384*$D$64","v":0},{"$f":"-Ops!CT384*$D$64","v":0},{"$f":"-Ops!CU384*$D$64","v":0},{"$f":"-Ops!CV384*$D$64","v":0},{"$f":"-Ops!CW384*$D$64","v":0},{"$f":"-Ops!CX384*$D$64","v":0},{"$f":"-Ops!CY384*$D$64","v":0},{"$f":"-Ops!CZ384*$D$64","v":0},{"$f":"-Ops!DA384*$D$64","v":0},{"$f":"-Ops!DB384*$D$64","v":0},{"$f":"-Ops!DC384*$D$64","v":0},{"$f":"-Ops!DD384*$D$64","v":0},{"$f":"-Ops!DE384*$D$64","v":0},{"$f":"-Ops!DF384*$D$64","v":0},{"$f":"-Ops!DG384*$D$64","v":0},{"$f":"-Ops!DH384*$D$64","v":0},{"$f":"-Ops!DI384*$D$64","v":0},{"$f":"-Ops!DJ384*$D$64","v":0},{"$f":"-Ops!DK384*$D$64","v":0},{"$f":"-Ops!DL384*$D$64","v":0},{"$f":"-Ops!DM384*$D$64","v":0},{"$f":"-Ops!DN384*$D$64","v":0},{"$f":"-Ops!DO384*$D$64","v":0},{"$f":"-Ops!DP384*$D$64","v":0},{"$f":"-Ops!DQ384*$D$64","v":0},{"$f":"-Ops!DR384*$D$64","v":0},{"$f":"-Ops!DS384*$D$64","v":0},{"$f":"-Ops!DT384*$D$64","v":0},{"$f":"-Ops!DU384*$D$64","v":0},{"$f":"-Ops!DV384*$D$64","v":0},{"$f":"-Ops!DW384*$D$64","v":0},{"$f":"-Ops!DX384*$D$64","v":0},{"$f":"-Ops!DY384*$D$64","v":0},{"$f":"-Ops!DZ384*$D$64","v":0},{"$f":"-Ops!EA384*$D$64","v":0},{"$f":"-Ops!EB384*$D$64","v":0},{"$f":"-Ops!EC384*$D$64","v":0},{"$f":"-Ops!ED384*$D$64","v":0},{"$f":"-Ops!EE384*$D$64","v":0},{"$f":"-Ops!EF384*$D$64","v":0},{"$f":"-Ops!EG384*$D$64","v":0},{"$f":"-Ops!EH384*$D$64","v":0},{"$f":"-Ops!EI384*$D$64","v":0},{"$f":"-Ops!EJ384*$D$64","v":0},{"$f":"-Ops!EK384*$D$64","v":0}]
[null,null,"Corporate ",null,null,null,null,null,-432.00404552150502,{"$f":"-Ops!J372","v":-2.666666666666667},{"$f":"-Ops!K372","v":-2.6997942308422118},{"$f":"-Ops!L372","v":-2.7165120217481178},{"$f":"-Ops!M372","v":-2.7333333333333338},{"$f":"-Ops!N372","v":-2.7502588066234059},{"$f":"-Ops!O372","v":-2.7672890866132676},{"$f":"-Ops!P372","v":-2.7844248222918213},{"$f":"-Ops!Q372","v":-2.8016666666666676},{"$f":"-Ops!R372","v":-2.8190152767889916},{"$f":"-Ops!S372","v":-2.8364713137786004},{"$f":"-Ops!T372","v":-2.8540354428491184},{"$f":"-Ops!U372","v":-2.871708333333336},{"$f":"-Ops!V372","v":-2.8894906587087181},{"$f":"-Ops!W372","v":-2.9073830966230672},{"$f":"-Ops!X372","v":-2.9253863289203479},{"$f":"-Ops!Y372","v":-2.9435010416666709},{"$f":"-Ops!Z372","v":-2.9617279251764375},{"$f":"-Ops!AA372","v":-2.9800676740386449},{"$f":"-Ops!AB372","v":-2.9985209871433578},{"$f":"-Ops!AC372","v":-3.0170885677083392},{"$f":"-Ops!AD372","v":-3.0357711233058495},{"$f":"-Ops!AE372","v":-3.0545693658896123},{"$f":"-Ops!AF372","v":-3.0734840118219426},{"$f":"-Ops!AG372","v":-3.0925157819010485},{"$f":"-Ops!AH372","v":-3.111665401388497},{"$f":"-Ops!AI372","v":-3.1309336000368537},{"$f":"-Ops!AJ372","v":-3.1503211121174921},{"$f":"-Ops!AK372","v":-3.1698286764485757},{"$f":"-Ops!AL372","v":-3.1894570364232102},{"$f":"-Ops!AM372","v":-3.2092069400377765},{"$f":"-Ops!AN372","v":-3.2290791399204308},{"$f":"-Ops!AO372","v":-3.2490743933597912},{"$f":"-Ops!AP372","v":-3.2691934623337913},{"$f":"-Ops!AQ372","v":-3.2894371135387219},{"$f":"-Ops!AR372","v":-3.3098061184184422},{"$f":"-Ops!AS372","v":-3.3303012531937872},{"$f":"-Ops!AT372","v":-3.3509232988921376},{"$f":"-Ops!AU372","v":-3.3716730413771909},{"$f":"-Ops!AV372","v":-3.3925512713789052},{"$f":"-Ops!AW372","v":-3.4135587845236328},{"$f":"-Ops!AX372","v":-3.434696381364442},{"$f":"-Ops!AY372","v":-3.4559648674116223},{"$f":"-Ops!AZ372","v":-3.4773650531633793},{"$f":"-Ops!BA372","v":-3.4988977541367254},{"$f":"-Ops!BB372","v":-3.5205637908985548},{"$f":"-Ops!BC372","v":-3.5423639890969141},{"$f":"-Ops!BD372","v":-3.5642991794924646},{"$f":"-Ops!BE372","v":-3.5863701979901448},{"$f":"-Ops!BF372","v":-3.6085778856710196},{"$f":"-Ops!BG372","v":-3.6309230888243373},{"$f":"-Ops!BH372","v":-3.6534066589797773},{"$f":"-Ops!BI372","v":-3.6760294529398996},{"$f":"-Ops!BJ372","v":-3.6987923328127961},{"$f":"-Ops!BK372","v":-3.7216961660449477},{"$f":"-Ops!BL372","v":-3.7447418254542733},{"$f":"-Ops!BM372","v":-3.7679301892633985},{"$f":"-Ops!BN372","v":-3.7912621411331182},{"$f":"-Ops!BO372","v":-3.8147385701960728},{"$f":"-Ops!BP372","v":-3.8383603710906313},{"$f":"-Ops!BQ372","v":-3.8621284439949846},{"$f":"-Ops!BR372","v":-3.8860436946614469},{"$f":"-Ops!BS372","v":-3.9101070344509754},{"$f":"-Ops!BT372","v":-3.9343193803678984},{"$f":"-Ops!BU372","v":-3.9586816550948596},{"$f":"-Ops!BV372","v":-3.9831947870279842},{"$f":"-Ops!BW372","v":-4.0078597103122515},{"$f":"-Ops!BX372","v":-4.032677364877097},{"$f":"-Ops!BY372","v":-4.0576486964722331},{"$f":"-Ops!BZ372","v":-4.0827746567036858},{"$f":"-Ops!CA372","v":-4.1080562030700589},{"$f":"-Ops!CB372","v":-4.1334942989990262},{"$f":"-Ops!CC372","v":-4.1590899138840403},{"$f":"-Ops!CD372","v":-4.1848440231212782},{"$f":"-Ops!CE372","v":-4.2107576081468121},{"$f":"-Ops!CF372","v":-4.2368316564740027},{"$f":"-Ops!CG372","v":-4.2630671617311426},{"$f":"-Ops!CH372","v":-4.289465123699312},{"$f":"-Ops!CI372","v":-4.316026548350484},{"$f":"-Ops!CJ372","v":-4.3427524478858546},{"$f":"-Ops!CK372","v":-4.3696438407744225},{"$f":"-Ops!CL372","v":-4.396701751791797},{"$f":"-Ops!CM372","v":-4.4239272120592465},{"$f":"-Ops!CN372","v":-4.4513212590830022},{"$f":"-Ops!CO372","v":-4.4788849367937846},{"$f":"-Ops!CP372","v":-4.5066192955865931},{"$f":"-Ops!CQ372","v":-4.53452539236073},{"$f":"-Ops!CR372","v":-4.5626042905600794},{"$f":"-Ops!CS372","v":-4.5908570602136312},{"$f":"-Ops!CT372","v":-4.6192847779762598},{"$f":"-Ops!CU372","v":-4.6478885271697497},{"$f":"-Ops!CV372","v":-4.6766693978240834},{"$f":"-Ops!CW372","v":-4.7056284867189735},{"$f":"-Ops!CX372","v":-4.7347668974256676},{"$f":"-Ops!CY372","v":-4.7640857403489951},{"$f":"-Ops!CZ372","v":-4.7935861327696863},{"$f":"-Ops!DA372","v":-4.8232691988869494},{"$f":"-Ops!DB372","v":-4.8531360698613106},{"$f":"-Ops!DC372","v":-4.8831878838577216},{"$f":"-Ops!DD372","v":-4.9134257860889301},{"$f":"-Ops!DE372","v":-4.943850928859125},{"$f":"-Ops!DF372","v":-4.9744644716078454},{"$f":"-Ops!DG372","v":-5.0052675809541665},{"$f":"-Ops!DH372","v":-5.0362614307411553},{"$f":"-Ops!DI372","v":-5.0674472020806061},{"$f":"-Ops!DJ372","v":-5.0988260833980439},{"$f":"-Ops!DK372","v":0},{"$f":"-Ops!DL372","v":-5.1621679665096876},{"$f":"-Ops!DM372","v":-5.1941333821326232},{"$f":"-Ops!DN372","v":-5.2262967354829986},{"$f":"-Ops!DO372","v":-5.2586592522399762},{"$f":"-Ops!DP372","v":-5.2912221656724316},{"$f":"-Ops!DQ372","v":-5.3239867166859414},{"$f":"-Ops!DR372","v":-5.3569541538700758},{"$f":"-Ops!DS372","v":0},{"$f":"-Ops!DT372","v":0},{"$f":"-Ops!DU372","v":0},{"$f":"-Ops!DV372","v":0},{"$f":"-Ops!DW372","v":0},{"$f":"-Ops!DX372","v":0},{"$f":"-Ops!DY372","v":0},{"$f":"-Ops!DZ372","v":0},{"$f":"-Ops!EA372","v":0},{"$f":"-Ops!EB372","v":0},{"$f":"-Ops!EC372","v":0},{"$f":"-Ops!ED372","v":0},{"$f":"-Ops!EE372","v":0},{"$f":"-Ops!EF372","v":0},{"$f":"-Ops!EG372","v":0},{"$f":"-Ops!EH372","v":0},{"$f":"-Ops!EI372","v":0},{"$f":"-Ops!EJ372","v":0},{"$f":"-Ops!EK372","v":0}]
[null,null,"Operating costs",null,null,null,null,null,-3504.2563816838642,{"$f":"SUM(J66:J74)","v":-11.890325560242367},{"$f":"SUM(K66:K74)","v":-12.024567278042293},-11.474722370469335,-11.543081070468313,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,-19.670298448972837,-18.920167943216043,-19.09156534299418,-44.7900618020618,-52.402357869222065,-53.066665387080143,-55.237957751754813,-58.134760021994857,-72.344963153136234,-73.453658615082986,-74.329863336797601,-75.121609962772482,-68.088798534225731,-68.667589074164354,-69.242763522175309,-69.836158343893729,-69.991563594119128,-70.498390652420241,-71.002111422208984,-71.50398238694369,-79.219890065056063,-79.79166070193331,-80.359546374589982,-53.59798478594201,-38.952662429590184,-39.241710621929087,-39.52981490157763,-39.817143074166836,-23.272933273976971,-23.412220306986598,-23.552463473045265,-23.6936712629984,-33.064872241082426,-33.290561874892255,-33.517062246061741,-33.744390739910372,-33.287282666137841,-33.510445884671547,-33.734548705355095,-33.003901182408555,-22.946509375753525,-23.077749873842016,-23.209803045422571,-23.342673922769634,-23.476367569318739,{"$f":"SUM(BN66:BN74)","v":-23.610889079859444},-23.746243580729512,-23.882436230010246,-24.019472217723074,-24.157356766027295,-24.296095129419122,-24.435692594931883,-24.576154482337522,-24.717486144349348,-24.859692966825968,-25.002780368976545,-25.146753803567336,-25.291618757129463,-25.437380750167989,-25.584045337372331,-25.731618107827892,-25.880104685229067,-26.029510728093562,-26.179841929978011,-26.331104019694955,-26.483302761531164,-26.636443955467271,-26.790533437398828,-26.945577079358703,-27.101580789740815,-27.258550513525318,-27.416492232505167,-27.575411965514036,-27.735315768655695,-27.896209735534825,-28.058099997489172,-28.220992723823265,-28.38489412204347,-28.549810438094575,-28.715747956597781,-28.882713001090231,-29.050711934265937,-29.219751158218319,-29.389837114684109,-29.560976285288866,-29.733175191793965,-29.906440396345157,-30.080778501722587,-30.256196151592462,-30.432700030760195,-30.610296865425163,-30.788993423437034,-6.7378165541838246,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"SUM(DZ66:DZ74)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,2107.6011802282046,{"$f":"J65+J75","v":-0.52533309064236811},{"$f":"K65+K75","v":-0.65957480844229188},1.919733040130664,1.8513743401316862,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,11.833431376108067,14.508650106901882,14.511591549372888,24.891746338264497,20.747444513375392,20.783880809783319,21.079812839044202,24.199643190688327,12.003136512647529,12.188876557017366,12.262940375022524,15.163559367933274,22.662174160443328,22.524119213008021,22.366093291707131,22.19365411378179,22.347783994839091,22.125255767680912,21.888320838739929,21.63797040052502,14.258875165882174,13.99626230261407,13.713045047140824,9.4716061354513599,13.71194193918911,13.600693472535383,13.481239735434464,13.354025356869357,29.91554255784121,29.793748313264331,29.671188086510227,29.547858345846677,20.271040414419218,20.137519008015076,20.001028867102001,19.861607846833095,20.399624162372618,20.255683491615819,20.109154281497382,20.909379837448668,30.966771644103698,30.835531146015207,30.703477974434652,30.570607097087588,30.436913450538484,{"$f":"BN65+BN75","v":30.302391939997765},30.167037439127697,30.030844789846963,29.893808802134135,29.755924253829914,29.617185890438087,29.477588424925326,29.337126537519687,29.195794875507861,29.053588053031241,28.910500650880664,28.766527216289873,28.621662262727732,28.475900269689205,28.329235682484864,28.181662912029303,28.03317633462812,27.883770291763625,27.733439089879177,27.582177000162233,27.429978258326024,27.276837064389909,27.122747582458352,26.967703940498478,26.811700230116351,26.654730506331834,26.496788787351985,26.337869054343116,26.177965251201456,26.017071284322327,25.855181022367979,25.692288296033887,25.528386897813682,25.363470581762577,25.197533063259385,25.030568018766935,24.862569085591229,24.693529861638847,24.523443905173071,24.352304734568314,24.180105828063216,24.00684062351203,23.8325025181346,23.657084868264725,23.480580989096993,23.302984154432025,23.124287596420153,-3.260967097405497,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ65+DZ75","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,-244.90362134347112,{"$f":"'T&A'!J56","v":-3.1648305084745765},{"$f":"'T&A'!K56","v":-3.3758947406706916},{"$f":"'T&A'!L56","v":-3.3794215180545315},{"$f":"'T&A'!M56","v":-3.1055084745762711},{"$f":"'T&A'!N56","v":0},{"$f":"'T&A'!O56","v":0},{"$f":"'T&A'!P56","v":0},{"$f":"'T&A'!Q56","v":0},{"$f":"'T&A'!R56","v":0},{"$f":"'T&A'!S56","v":0},{"$f":"'T&A'!T56","v":0},{"$f":"'T&A'!U56","v":-4.6582627118644062},{"$f":"'T&A'!V56","v":-4.9170550847457619},{"$f":"'T&A'!W56","v":-4.9170550847457619},{"$f":"'T&A'!X56","v":-5.1758474576271176},{"$f":"'T&A'!Y56","v":-5.1758474576271176},{"$f":"'T&A'!Z56","v":-5.1758474576271176},{"$f":"'T&A'!AA56","v":-5.1758474576271167},{"$f":"'T&A'!AB56","v":-5.1758474576271167},{"$f":"'T&A'!AC56","v":-5.1758474576271167},{"$f":"'T&A'!AD56","v":-5.1758474576271158},{"$f":"'T&A'!AE56","v":-5.1758474576271158},{"$f":"'T&A'!AF56","v":-5.1758474576271158},{"$f":"'T&A'!AG56","v":-5.1758474576271158},{"$f":"'T&A'!AH56","v":-5.175847457627115},{"$f":"'T&A'!AI56","v":-5.1758474576271141},{"$f":"'T&A'!AJ56","v":-5.175847457627115},{"$f":"'T&A'!AK56","v":-5.1758474576271141},{"$f":"'T&A'!AL56","v":-5.1758474576271141},{"$f":"'T&A'!AM56","v":-5.1758474576271132},{"$f":"'T&A'!AN56","v":-5.1758474576271141},{"$f":"'T&A'!AO56","v":-5.175847457627115},{"$f":"'T&A'!AP56","v":-5.1758474576271141},{"$f":"'T&A'!AQ56","v":-5.175847457627115},{"$f":"'T&A'!AR56","v":-5.175847457627115},{"$f":"'T&A'!AS56","v":-5.1758474576271141},{"$f":"'T&A'!AT56","v":-5.175847457627115},{"$f":"'T&A'!AU56","v":-5.175847457627115},{"$f":"'T&A'!AV56","v":-5.175847457627115},{"$f":"'T&A'!AW56","v":-5.175847457627115},{"$f":"'T&A'!AX56","v":-5.175847457627115},{"$f":"'T&A'!AY56","v":-5.175847457627115},{"$f":"'T&A'!AZ56","v":-5.175847457627115},{"$f":"'T&A'!BA56","v":-5.1758474576271158},{"$f":"'T&A'!BB56","v":-5.175847457627115},{"$f":"'T&A'!BC56","v":-5.1758474576271158},{"$f":"'T&A'!BD56","v":-5.1758474576271158},{"$f":"'T&A'!BE56","v":-5.175847457627115},{"$f":"'T&A'!BF56","v":-5.1758474576271158},{"$f":"'T&A'!BG56","v":-5.1758474576271158},{"$f":"'T&A'!BH56","v":-5.1758474576271158},{"$f":"'T&A'!BI56","v":-5.1758474576271176},{"$f":"'T&A'!BJ56","v":-5.1758474576271167},{"$f":"'T&A'!BK56","v":-5.1758474576271158},{"$f":"'T&A'!BL56","v":-5.1758474576271167},{"$f":"'T&A'!BM56","v":-5.1758474576271167},{"$f":"'T&A'!BN56","v":0},{"$f":"'T&A'!BO56","v":0},{"$f":"'T&A'!BP56","v":0},{"$f":"'T&A'!BQ56","v":0},{"$f":"'T&A'!BR56","v":0},{"$f":"'T&A'!BS56","v":0},{"$f":"'T&A'!BT56","v":0},{"$f":"'T&A'!BU56","v":0},{"$f":"'T&A'!BV56","v":0},{"$f":"'T&A'!BW56","v":0},{"$f":"'T&A'!BX56","v":0},{"$f":"'T&A'!BY56","v":0},{"$f":"'T&A'!BZ56","v":0},{"$f":"'T&A'!CA56","v":0},{"$f":"'T&A'!CB56","v":0},{"$f":"'T&A'!CC56","v":0},{"$f":"'T&A'!CD56","v":0},{"$f":"'T&A'!CE56","v":0},{"$f":"'T&A'!CF56","v":0},{"$f":"'T&A'!CG56","v":0},{"$f":"'T&A'!CH56","v":0},{"$f":"'T&A'!CI56","v":0},{"$f":"'T&A'!CJ56","v":0},{"$f":"'T&A'!CK56","v":0},{"$f":"'T&A'!CL56","v":0},{"$f":"'T&A'!CM56","v":0},{"$f":"'T&A'!CN56","v":0},{"$f":"'T&A'!CO56","v":0},{"$f":"'T&A'!CP56","v":0},{"$f":"'T&A'!CQ56","v":0},{"$f":"'T&A'!CR56","v":0},{"$f":"'T&A'!CS56","v":0},{"$f":"'T&A'!CT56","v":0},{"$f":"'T&A'!CU56","v":0},{"$f":"'T&A'!CV56","v":0},{"$f":"'T&A'!CW56","v":0},{"$f":"'T&A'!CX56","v":0},{"$f":"'T&A'!CY56","v":0},{"$f":"'T&A'!CZ56","v":0},{"$f":"'T&A'!DA56","v":0},{"$f":"'T&A'!DB56","v":0},{"$f":"'T&A'!DC56","v":0},{"$f":"'T&A'!DD56","v":0},{"$f":"'T&A'!DE56","v":0},{"$f":"'T&A'!DF56","v":0},{"$f":"'T&A'!DG56","v":0},{"$f":"'T&A'!DH56","v":0},{"$f":"'T&A'!DI56","v":0},{"$f":"'T&A'!DJ56","v":0},{"$f":"'T&A'!DK56","v":0},{"$f":"'T&A'!DL56","v":0},{"$f":"'T&A'!DM56","v":0},{"$f":"'T&A'!DN56","v":0},{"$f":"'T&A'!DO56","v":0},{"$f":"'T&A'!DP56","v":0},{"$f":"'T&A'!DQ56","v":0},{"$f":"'T&A'!DR56","v":0},{"$f":"'T&A'!DS56","v":0},{"$f":"'T&A'!DT56","v":0},{"$f":"'T&A'!DU56","v":0},{"$f":"'T&A'!DV56","v":0},{"$f":"'T&A'!DW56","v":0},{"$f":"'T&A'!DX56","v":0},{"$f":"'T&A'!DY56","v":0},{"$f":"'T&A'!DZ56","v":0},{"$f":"'T&A'!EA56","v":0},{"$f":"'T&A'!EB56","v":0},{"$f":"'T&A'!EC56","v":0},{"$f":"'T&A'!ED56","v":0},{"$f":"'T&A'!EE56","v":0},{"$f":"'T&A'!EF56","v":0},{"$f":"'T&A'!EG56","v":0},{"$f":"'T&A'!EH56","v":0},{"$f":"'T&A'!EI56","v":0},{"$f":"'T&A'!EJ56","v":0},{"$f":"'T&A'!EK56","v":0}]
[null,null,"EBIT",null,null,null,null,null,1862.697558884734,{"$f":"J76+J78","v":-3.6901635991169446},{"$f":"K76+K78","v":-4.0354695491129835},-1.4596884779238675,-1.2541341344445849,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1751686642436603,9.5915950221561204,9.5945364646271258,19.715898880637379,15.571597055748274,15.608033352156202,15.903965381417084,19.02379573306121,6.8272890550204126,7.0130290993902502,7.0870929173954078,9.9877119103061585,17.486326702816214,17.348271755380907,17.190245834080017,17.017806656154676,17.171936537211977,16.949408310053798,16.712473381112815,16.462122942897906,9.0830277082550595,8.8204148449869564,8.5371975895137098,4.2957586778242449,8.5360944815619959,8.4248460149082689,8.3053922778073499,8.1781778992422431,24.739695100214096,24.617900855637217,24.495340628883113,24.372010888219563,15.095192956792102,14.961671550387962,14.825181409474885,14.68576038920598,15.223776704745504,15.079836033988704,14.933306823870266,15.733532379821552,25.79092418647658,25.659683688388089,25.527630516807534,25.394759639460471,25.261065992911366,{"$f":"BN76+BN78","v":30.302391939997765},30.167037439127697,30.030844789846963,29.893808802134135,29.755924253829914,29.617185890438087,29.477588424925326,29.337126537519687,29.195794875507861,29.053588053031241,28.910500650880664,28.766527216289873,28.621662262727732,28.475900269689205,28.329235682484864,28.181662912029303,28.03317633462812,27.883770291763625,27.733439089879177,27.582177000162233,27.429978258326024,27.276837064389909,27.122747582458352,26.967703940498478,26.811700230116351,26.654730506331834,26.496788787351985,26.337869054343116,26.177965251201456,26.017071284322327,25.855181022367979,25.692288296033887,25.528386897813682,25.363470581762577,25.197533063259385,25.030568018766935,24.862569085591229,24.693529861638847,24.523443905173071,24.352304734568314,24.180105828063216,24.00684062351203,23.8325025181346,23.657084868264725,23.480580989096993,23.302984154432025,23.124287596420153,-3.260967097405497,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ76+DZ78","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest expense",null,null,null,null,null,-167.5516119636888,{"$f":"-Debt!J102","v":0},{"$f":"-Debt!K102","v":0},{"$f":"-Debt!L102","v":0},{"$f":"-Debt!M102","v":0},{"$f":"-Debt!N102","v":0},{"$f":"-Debt!O102","v":0},{"$f":"-Debt!P102","v":0},{"$f":"-Debt!Q102","v":0},{"$f":"-Debt!R102","v":0},{"$f":"-Debt!S102","v":0},{"$f":"-Debt!T102","v":0},{"$f":"-Debt!U102","v":0},{"$f":"-Debt!V102","v":0},{"$f":"-Debt!W102","v":0},{"$f":"-Debt!X102","v":-14.454659999999999},{"$f":"-Debt!Y102","v":0},{"$f":"-Debt!Z102","v":0},{"$f":"-Debt!AA102","v":-6.266318280844688},{"$f":"-Debt!AB102","v":-14.454659999999999},{"$f":"-Debt!AC102","v":0},{"$f":"-Debt!AD102","v":0},{"$f":"-Debt!AE102","v":0},{"$f":"-Debt!AF102","v":0},{"$f":"-Debt!AG102","v":0},{"$f":"-Debt!AH102","v":0},{"$f":"-Debt!AI102","v":-6.6187986841422024},{"$f":"-Debt!AJ102","v":0},{"$f":"-Debt!AK102","v":0},{"$f":"-Debt!AL102","v":0},{"$f":"-Debt!AM102","v":-6.6187986841422024},{"$f":"-Debt!AN102","v":0},{"$f":"-Debt!AO102","v":0},{"$f":"-Debt!AP102","v":0},{"$f":"-Debt!AQ102","v":-6.6187986841422024},{"$f":"-Debt!AR102","v":0},{"$f":"-Debt!AS102","v":0},{"$f":"-Debt!AT102","v":0},{"$f":"-Debt!AU102","v":-6.6187986841422024},{"$f":"-Debt!AV102","v":0},{"$f":"-Debt!AW102","v":0},{"$f":"-Debt!AX102","v":0},{"$f":"-Debt!AY102","v":-6.6187986841422024},{"$f":"-Debt!AZ102","v":0},{"$f":"-Debt!BA102","v":0},{"$f":"-Debt!BB102","v":0},{"$f":"-Debt!BC102","v":-6.6187986841422024},{"$f":"-Debt!BD102","v":0},{"$f":"-Debt!BE102","v":0},{"$f":"-Debt!BF102","v":0},{"$f":"-Debt!BG102","v":-6.6187986841422024},{"$f":"-Debt!BH102","v":0},{"$f":"-Debt!BI102","v":0},{"$f":"-Debt!BJ102","v":0},{"$f":"-Debt!BK102","v":-6.6187986841422024},{"$f":"-Debt!BL102","v":0},{"$f":"-Debt!BM102","v":0},{"$f":"-Debt!BN102","v":0},{"$f":"-Debt!BO102","v":-6.6187986841422024},{"$f":"-Debt!BP102","v":0},{"$f":"-Debt!BQ102","v":0},{"$f":"-Debt!BR102","v":0},{"$f":"-Debt!BS102","v":-6.6187986841422024},{"$f":"-Debt!BT102","v":0},{"$f":"-Debt!BU102","v":0},{"$f":"-Debt!BV102","v":0},{"$f":"-Debt!BW102","v":-6.6187986841422024},{"$f":"-Debt!BX102","v":0},{"$f":"-Debt!BY102","v":0},{"$f":"-Debt!BZ102","v":0},{"$f":"-Debt!CA102","v":-6.6187986841422024},{"$f":"-Debt!CB102","v":0},{"$f":"-Debt!CC102","v":0},{"$f":"-Debt!CD102","v":0},{"$f":"-Debt!CE102","v":-6.6187986841422024},{"$f":"-Debt!CF102","v":0},{"$f":"-Debt!CG102","v":0},{"$f":"-Debt!CH102","v":0},{"$f":"-Debt!CI102","v":-6.6187986841422024},{"$f":"-Debt!CJ102","v":0},{"$f":"-Debt!CK102","v":0},{"$f":"-Debt!CL102","v":0},{"$f":"-Debt!CM102","v":-6.6187986841422024},{"$f":"-Debt!CN102","v":0},{"$f":"-Debt!CO102","v":0},{"$f":"-Debt!CP102","v":0},{"$f":"-Debt!CQ102","v":-6.6187986841422024},{"$f":"-Debt!CR102","v":0},{"$f":"-Debt!CS102","v":0},{"$f":"-Debt!CT102","v":0},{"$f":"-Debt!CU102","v":-6.6187986841422024},{"$f":"-Debt!CV102","v":0},{"$f":"-Debt!CW102","v":0},{"$f":"-Debt!CX102","v":0},{"$f":"-Debt!CY102","v":-6.6187986841422024},{"$f":"-Debt!CZ102","v":0},{"$f":"-Debt!DA102","v":0},{"$f":"-Debt!DB102","v":0},{"$f":"-Debt!DC102","v":-6.6187986841422024},{"$f":"-Debt!DD102","v":0},{"$f":"-Debt!DE102","v":0},{"$f":"-Debt!DF102","v":0},{"$f":"-Debt!DG102","v":-6.6187986841422024},{"$f":"-Debt!DH102","v":0},{"$f":"-Debt!DI102","v":0},{"$f":"-Debt!DJ102","v":0},{"$f":"-Debt!DK102","v":0},{"$f":"-Debt!DL102","v":0},{"$f":"-Debt!DM102","v":0},{"$f":"-Debt!DN102","v":0},{"$f":"-Debt!DO102","v":0},{"$f":"-Debt!DP102","v":0},{"$f":"-Debt!DQ102","v":0},{"$f":"-Debt!DR102","v":0},{"$f":"-Debt!DS102","v":0},{"$f":"-Debt!DT102","v":0},{"$f":"-Debt!DU102","v":0},{"$f":"-Debt!DV102","v":0},{"$f":"-Debt!DW102","v":0},{"$f":"-Debt!DX102","v":0},{"$f":"-Debt!DY102","v":0},{"$f":"-Debt!DZ102","v":0},{"$f":"-Debt!EA102","v":0},{"$f":"-Debt!EB102","v":0},{"$f":"-Debt!EC102","v":0},{"$f":"-Debt!ED102","v":0},{"$f":"-Debt!EE102","v":0},{"$f":"-Debt!EF102","v":0},{"$f":"-Debt!EG102","v":0},{"$f":"-Debt!EH102","v":0},{"$f":"-Debt!EI102","v":0},{"$f":"-Debt!EJ102","v":0},{"$f":"-Debt!EK102","v":0}]
[null,null,"EBT",null,null,null,null,null,1695.1459469210452,{"$f":"J79+J81","v":-3.6901635991169446},{"$f":"K79+K81","v":-4.0354695491129835},-1.4596884779238675,-1.2541341344445849,-4.2113337976420899,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1751686642436603,9.5915950221561204,9.5945364646271258,5.2612388806373804,15.571597055748274,15.608033352156202,9.637647100572396,4.569135733061211,6.8272890550204126,7.0130290993902502,7.0870929173954078,9.9877119103061585,17.486326702816214,17.348271755380907,10.571447149937814,17.017806656154676,17.171936537211977,16.949408310053798,10.093674696970613,16.462122942897906,9.0830277082550595,8.8204148449869564,1.9183989053715074,4.2957586778242449,8.5360944815619959,8.4248460149082689,1.6865935936651475,8.1781778992422431,24.739695100214096,24.617900855637217,17.876541944740911,24.372010888219563,15.095192956792102,14.961671550387962,8.2063827253326824,14.68576038920598,15.223776704745504,15.079836033988704,8.3145081397280638,15.733532379821552,25.79092418647658,25.659683688388089,18.908831832665332,25.394759639460471,25.261065992911366,{"$f":"BN79+BN81","v":30.302391939997765},23.548238754985494,30.030844789846963,29.893808802134135,29.755924253829914,22.998387206295885,29.477588424925326,29.337126537519687,29.195794875507861,22.434789368889039,28.910500650880664,28.766527216289873,28.621662262727732,21.857101585547003,28.329235682484864,28.181662912029303,28.03317633462812,21.264971607621423,27.733439089879177,27.582177000162233,27.429978258326024,20.658038380247707,27.122747582458352,26.967703940498478,26.811700230116351,20.035931822189632,26.496788787351985,26.337869054343116,26.177965251201456,19.398272600180125,25.855181022367979,25.692288296033887,25.528386897813682,18.744671897620375,25.197533063259385,25.030568018766935,24.862569085591229,18.074731177496645,24.523443905173071,24.352304734568314,24.180105828063216,17.388041939369828,23.8325025181346,23.657084868264725,23.480580989096993,16.684185470289822,23.124287596420153,-3.260967097405497,-5.0988260833980439,0,-5.1621679665096876,-5.1941333821326232,-5.2262967354829986,-5.2586592522399762,-5.2912221656724316,-5.3239867166859414,-5.3569541538700758,0,0,0,0,0,0,0,{"$f":"DZ79+DZ81","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income tax expense",null,null,null,null,null,529.06764423607058,{"$f":"'T&A'!J88","v":0},{"$f":"'T&A'!K88","v":0},{"$f":"'T&A'!L88","v":0},{"$f":"'T&A'!M88","v":0},{"$f":"'T&A'!N88","v":0},{"$f":"'T&A'!O88","v":0},{"$f":"'T&A'!P88","v":0},{"$f":"'T&A'!Q88","v":0},{"$f":"'T&A'!R88","v":0},{"$f":"'T&A'!S88","v":0},{"$f":"'T&A'!T88","v":0},{"$f":"'T&A'!U88","v":0},{"$f":"'T&A'!V88","v":0},{"$f":"'T&A'!W88","v":0},{"$f":"'T&A'!X88","v":0},{"$f":"'T&A'!Y88","v":0},{"$f":"'T&A'!Z88","v":0},{"$f":"'T&A'!AA88","v":0},{"$f":"'T&A'!AB88","v":0},{"$f":"'T&A'!AC88","v":0},{"$f":"'T&A'!AD88","v":0},{"$f":"'T&A'!AE88","v":0},{"$f":"'T&A'!AF88","v":0},{"$f":"'T&A'!AG88","v":0},{"$f":"'T&A'!AH88","v":0},{"$f":"'T&A'!AI88","v":0},{"$f":"'T&A'!AJ88","v":0},{"$f":"'T&A'!AK88","v":0},{"$f":"'T&A'!AL88","v":0},{"$f":"'T&A'!AM88","v":0},{"$f":"'T&A'!AN88","v":0},{"$f":"'T&A'!AO88","v":0},{"$f":"'T&A'!AP88","v":0},{"$f":"'T&A'!AQ88","v":0},{"$f":"'T&A'!AR88","v":0},{"$f":"'T&A'!AS88","v":0},{"$f":"'T&A'!AT88","v":0},{"$f":"'T&A'!AU88","v":0},{"$f":"'T&A'!AV88","v":0},{"$f":"'T&A'!AW88","v":0},{"$f":"'T&A'!AX88","v":0},{"$f":"'T&A'!AY88","v":0},{"$f":"'T&A'!AZ88","v":0},{"$f":"'T&A'!BA88","v":5.1470645706185989},{"$f":"'T&A'!BB88","v":5.6106268313954857},{"$f":"'T&A'!BC88","v":3.0773935219997561},{"$f":"'T&A'!BD88","v":5.5071601459522421},{"$f":"'T&A'!BE88","v":5.7089162642795639},{"$f":"'T&A'!BF88","v":5.6549385127457636},{"$f":"'T&A'!BG88","v":3.1179405523980241},{"$f":"'T&A'!BH88","v":5.9000746424330819},{"$f":"'T&A'!BI88","v":9.6715965699287167},{"$f":"'T&A'!BJ88","v":9.6223813831455338},{"$f":"'T&A'!BK88","v":7.0908119372494998},{"$f":"'T&A'!BL88","v":9.5230348647976761},{"$f":"'T&A'!BM88","v":9.4728997473417618},{"$f":"'T&A'!BN88","v":11.363396977499162},{"$f":"'T&A'!BO88","v":8.8305895331195607},{"$f":"'T&A'!BP88","v":11.261566796192611},{"$f":"'T&A'!BQ88","v":11.210178300800301},{"$f":"'T&A'!BR88","v":11.158471595186217},{"$f":"'T&A'!BS88","v":8.6243952023609562},{"$f":"'T&A'!BT88","v":11.054095659346997},{"$f":"'T&A'!BU88","v":11.001422451569884},{"$f":"'T&A'!BV88","v":10.948423078315448},{"$f":"'T&A'!BW88","v":8.4130460133333891},{"$f":"'T&A'!BX88","v":10.841437744080249},{"$f":"'T&A'!BY88","v":10.787447706108702},{"$f":"'T&A'!BZ88","v":10.733123348522899},{"$f":"'T&A'!CA88","v":8.1964130945801266},{"$f":"'T&A'!CB88","v":10.623463380931824},{"$f":"'T&A'!CC88","v":10.568123592010988},{"$f":"'T&A'!CD88","v":10.512441125485545},{"$f":"'T&A'!CE88","v":7.9743643528580339},{"$f":"'T&A'!CF88","v":10.400039658704692},{"$f":"'T&A'!CG88","v":10.343316375060837},{"$f":"'T&A'!CH88","v":10.286241846872258},{"$f":"'T&A'!CI88","v":7.7467643925928904},{"$f":"'T&A'!CJ88","v":10.171030343421883},{"$f":"'T&A'!CK88","v":10.112888977686929},{"$f":"'T&A'!CL88","v":10.054387586293632},{"$f":"'T&A'!CM88","v":7.5134744333211119},{"$f":"'T&A'!CN88","v":9.9362957952569939},{"$f":"'T&A'!CO88","v":9.8767008953786686},{"$f":"'T&A'!CP88","v":9.8167369692005462},{"$f":"'T&A'!CQ88","v":7.2743522250675472},{"$f":"'T&A'!CR88","v":9.6956928833879914},{"$f":"'T&A'!CS88","v":9.6346081110127066},{"$f":"'T&A'!CT88","v":9.5731450866801318},{"$f":"'T&A'!CU88","v":7.0292519616076401},{"$f":"'T&A'!CV88","v":9.4490748987222695},{"$f":"'T&A'!CW88","v":9.3864630070376016},{"$f":"'T&A'!CX88","v":9.3234634070967104},{"$f":"'T&A'!CY88","v":6.7780241915612418},{"$f":"'T&A'!CZ88","v":9.1962914644399021},{"$f":"'T&A'!DA88","v":9.1321142754631168},{"$f":"'T&A'!DB88","v":9.0675396855237054},{"$f":"'T&A'!DC88","v":6.5205157272636853},{"$f":"'T&A'!DD88","v":8.9371884443004745},{"$f":"'T&A'!DE88","v":8.8714068255992728},{"$f":"'T&A'!DF88","v":8.8052178709113722},{"$f":"'T&A'!DG88","v":6.2565695513586839},{"$f":"'T&A'!DH88","v":8.6716078486575583},{"$f":"'T&A'!DI88","v":0},{"$f":"'T&A'!DJ88","v":0},{"$f":"'T&A'!DK88","v":0},{"$f":"'T&A'!DL88","v":0},{"$f":"'T&A'!DM88","v":0},{"$f":"'T&A'!DN88","v":0},{"$f":"'T&A'!DO88","v":0},{"$f":"'T&A'!DP88","v":0},{"$f":"'T&A'!DQ88","v":0},{"$f":"'T&A'!DR88","v":0},{"$f":"'T&A'!DS88","v":0},{"$f":"'T&A'!DT88","v":0},{"$f":"'T&A'!DU88","v":0},{"$f":"'T&A'!DV88","v":0},{"$f":"'T&A'!DW88","v":0},{"$f":"'T&A'!DX88","v":0},{"$f":"'T&A'!DY88","v":0},{"$f":"'T&A'!DZ88","v":0},{"$f":"'T&A'!EA88","v":0},{"$f":"'T&A'!EB88","v":0},{"$f":"'T&A'!EC88","v":0},{"$f":"'T&A'!ED88","v":0},{"$f":"'T&A'!EE88","v":0},{"$f":"'T&A'!EF88","v":0},{"$f":"'T&A'!EG88","v":0},{"$f":"'T&A'!EH88","v":0},{"$f":"'T&A'!EI88","v":0},{"$f":"'T&A'!EJ88","v":0},{"$f":"'T&A'!EK88","v":0}]
[null,null,"Rollforward of decommissioning provisions",null,null,null,null,null,-61.428853018233141,{"$f":"-Ops!J447","v":0},{"$f":"-Ops!K447","v":-2.8783805096306097E-3},{"$f":"-Ops!L447","v":-3.0798671453047522E-3},{"$f":"-Ops!M447","v":-3.2954578454760849E-3},{"$f":"-Ops!N447","v":-3.526139894659411E-3},{"$f":"-Ops!O447","v":0},{"$f":"-Ops!P447","v":0},{"$f":"-Ops!Q447","v":0},{"$f":"-Ops!R447","v":0},{"$f":"-Ops!S447","v":0},{"$f":"-Ops!T447","v":0},{"$f":"-Ops!U447","v":-5.6622101263156871E-3},{"$f":"-Ops!V447","v":-6.0585648351577856E-3},{"$f":"-Ops!W447","v":-6.4826643736188311E-3},{"$f":"-Ops!X447","v":-6.9364508797721504E-3},{"$f":"-Ops!Y447","v":-7.4220024413562012E-3},{"$f":"-Ops!Z447","v":-7.9415426122511363E-3},{"$f":"-Ops!AA447","v":-8.4974505951087159E-3},{"$f":"-Ops!AB447","v":-9.0922721367663276E-3},{"$f":"-Ops!AC447","v":-9.7287311863399704E-3},{"$f":"-Ops!AD447","v":-1.040974236938377E-2},{"$f":"-Ops!AE447","v":-1.1138424335240635E-2},{"$f":"-Ops!AF447","v":-1.191811403870748E-2},{"$f":"-Ops!AG447","v":-1.2752382021417005E-2},{"$f":"-Ops!AH447","v":-1.3645048762916195E-2},{"$f":"-Ops!AI447","v":-1.4600202176320329E-2},{"$f":"-Ops!AJ447","v":-1.5622216328662755E-2},{"$f":"-Ops!AK447","v":-1.6715771471669146E-2},{"$f":"-Ops!AL447","v":-1.7885875474685987E-2},{"$f":"-Ops!AM447","v":-1.9137886757914009E-2},{"$f":"-Ops!AN447","v":-2.0477538830967989E-2},{"$f":"-Ops!AO447","v":-2.1910966549135751E-2},{"$f":"-Ops!AP447","v":-2.3444734207575257E-2},{"$f":"-Ops!AQ447","v":-2.5085865602105524E-2},{"$f":"-Ops!AR447","v":-2.684187619425291E-2},{"$f":"-Ops!AS447","v":-2.8720807527850615E-2},{"$f":"-Ops!AT447","v":-3.0731264054800162E-2},{"$f":"-Ops!AU447","v":-3.2882452538636177E-2},{"$f":"-Ops!AV447","v":-3.5184224216340709E-2},{"$f":"-Ops!AW447","v":-3.7647119911484561E-2},{"$f":"-Ops!AX447","v":-4.0282418305288482E-2},{"$f":"-Ops!AY447","v":-4.3102187586658687E-2},{"$f":"-Ops!AZ447","v":-4.6119340717724798E-2},{"$f":"-Ops!BA447","v":-4.9347694567965533E-2},{"$f":"-Ops!BB447","v":-5.2802033187723127E-2},{"$f":"-Ops!BC447","v":-5.6498175510863745E-2},{"$f":"-Ops!BD447","v":-6.0453047796624214E-2},{"$f":"-Ops!BE447","v":-6.4684761142387914E-2},{"$f":"-Ops!BF447","v":-6.9212694422355073E-2},{"$f":"-Ops!BG447","v":-7.4057583031919935E-2},{"$f":"-Ops!BH447","v":-7.9241613844154318E-2},{"$f":"-Ops!BI447","v":-8.4788526813245127E-2},{"$f":"-Ops!BJ447","v":-9.0723723690172287E-2},{"$f":"-Ops!BK447","v":-9.7074384348484352E-2},{"$f":"-Ops!BL447","v":-0.10386959125287826},{"$f":"-Ops!BM447","v":-0.11114046264057975},{"$f":"-Ops!BN447","v":-0.11892029502542034},{"$f":"-Ops!BO447","v":-0.12724471567719978},{"$f":"-Ops!BP447","v":-0.13615184577460376},{"$f":"-Ops!BQ447","v":-0.14568247497882603},{"$f":"-Ops!BR447","v":-0.15588024822734389},{"$f":"-Ops!BS447","v":-0.16679186560325795},{"$f":"-Ops!BT447","v":-0.17846729619548601},{"$f":"-Ops!BU447","v":-0.19096000692917003},{"$f":"-Ops!BV447","v":-0.20432720741421195},{"$f":"-Ops!BW447","v":-0.21863011193320681},{"$f":"-Ops!BX447","v":-0.23393421976853129},{"$f":"-Ops!BY447","v":-0.25030961515232847},{"$f":"-Ops!BZ447","v":-0.26783128821299151},{"$f":"-Ops!CA447","v":-0.28657947838790093},{"$f":"-Ops!CB447","v":-0.30664004187505406},{"$f":"-Ops!CC447","v":-0.32810484480630786},{"$f":"-Ops!CD447","v":-0.35107218394274942},{"$f":"-Ops!CE447","v":-0.37564723681874185},{"$f":"-Ops!CF447","v":-0.40194254339605384},{"$f":"-Ops!CG447","v":-0.43007852143377762},{"$f":"-Ops!CH447","v":-0.4601840179341421},{"$f":"-Ops!CI447","v":-0.49239689918953206},{"$f":"-Ops!CJ447","v":-0.52686468213279936},{"$f":"-Ops!CK447","v":-0.56374520988209531},{"$f":"-Ops!CL447","v":-0.6032073745738421},{"$f":"-Ops!CM447","v":-0.64543189079401109},{"$f":"-Ops!CN447","v":-0.69061212314959197},{"$f":"-Ops!CO447","v":-0.73895497177006353},{"$f":"-Ops!CP447","v":-0.7906818197939679},{"$f":"-Ops!CQ447","v":-0.8460295471795457},{"$f":"-Ops!CR447","v":-0.90525161548211397},{"$f":"-Ops!CS447","v":-0.96861922856586202},{"$f":"-Ops!CT447","v":-1.0364225745654725},{"$f":"-Ops!CU447","v":-1.1089721547850555},{"$f":"-Ops!CV447","v":-1.1866002056200093},{"$f":"-Ops!CW447","v":-1.2696622200134102},{"$f":"-Ops!CX447","v":-1.3585385754143491},{"$f":"-Ops!CY447","v":-1.4536362756933536},{"$f":"-Ops!CZ447","v":-1.5553908149918885},{"$f":"-Ops!DA447","v":-1.6642681720413206},{"$f":"-Ops!DB447","v":-1.7807669440842131},{"$f":"-Ops!DC447","v":-1.905420630170108},{"$f":"-Ops!DD447","v":-2.0388000742820158},{"$f":"-Ops!DE447","v":-2.181516079481757},{"$f":"-Ops!DF447","v":-2.3342222050454802},{"$f":"-Ops!DG447","v":-2.4976177593986644},{"$f":"-Ops!DH447","v":-2.6724510025565706},{"$f":"-Ops!DI447","v":-2.8595225727355307},{"$f":"-Ops!DJ447","v":-3.0596891528270183},{"$f":"-Ops!DK447","v":-3.2738673935249096},{"$f":"-Ops!DL447","v":0},{"$f":"-Ops!DM447","v":-3.0982507788466691},{"$f":"-Ops!DN447","v":-2.6651283333659359},{"$f":"-Ops!DO447","v":-2.2016873167015514},{"$f":"-Ops!DP447","v":-1.7058054288706601},{"$f":"-Ops!DQ447","v":-1.1752118088916064},{"$f":"-Ops!DR447","v":-0.60747663551401887},{"$f":"-Ops!DS447","v":0},{"$f":"-Ops!DT447","v":0},{"$f":"-Ops!DU447","v":0},{"$f":"-Ops!DV447","v":0},{"$f":"-Ops!DW447","v":0},{"$f":"-Ops!DX447","v":0},{"$f":"-Ops!DY447","v":0},{"$f":"-Ops!DZ447","v":0},{"$f":"-Ops!EA447","v":0},{"$f":"-Ops!EB447","v":0},{"$f":"-Ops!EC447","v":0},{"$f":"-Ops!ED447","v":0},{"$f":"-Ops!EE447","v":0},{"$f":"-Ops!EF447","v":0},{"$f":"-Ops!EG447","v":0},{"$f":"-Ops!EH447","v":0},{"$f":"-Ops!EI447","v":0},{"$f":"-Ops!EJ447","v":0},{"$f":"-Ops!EK447","v":0}]
[]
[null,null,"NPAT",null,null,null,null,null,2162.7847381388833,{"$f":"J82+J84+J85","v":-3.6901635991169446},{"$f":"K82+K84+K85","v":-4.0383479296226144},-1.4627683450691722,-1.2574295922900609,-4.2148599375367493,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1695064541173448,9.5855364573209627,9.5880538002535065,5.2543024297576082,15.564175053306919,15.600091809543951,9.629149649977288,4.5600434609244447,6.8175603238340727,7.0026193570208664,7.0759544930601672,9.9757937962674514,17.473574320794796,17.334626706617989,10.556846947761494,17.002184439826014,17.155220765740307,16.931522434579112,10.074536810212699,16.441645404066939,9.0611167417059235,8.7969701107793803,1.8933130397694018,4.2689168016299917,8.5073736740341452,8.3941147508534684,1.6537111411265113,8.1429936750259024,24.702047980302613,24.577618437331928,17.833439757154252,24.32589154750184,20.192909832842734,20.519496348595723,11.227278071821575,20.132467487361598,20.868008207882681,20.665561852312113,11.358391109094168,21.554365408410479,35.377732229592048,35.191341347843448,25.902569385566348,34.813924913005266,34.622825277612549,{"$f":"BN82+BN84+BN85","v":41.546868622471507},32.251583572427855,41.156259740264971,40.958304627955613,40.75851560078879,31.455990543053581,40.353216788076836,40.147588982160407,39.939890746409098,30.629205270289219,39.518004175192388,39.303665307246249,39.086954323037645,29.76693520173923,38.646059021541632,38.421681659233982,38.194545276170913,28.863688723660715,37.731536205187815,37.495414853789292,37.256036087264143,27.912405873651064,36.766913243747439,36.51684770830331,36.262880441836145,26.903974364716731,35.742472459459385,35.475614977951722,35.204020400608037,25.82659527806813,34.645622290273856,34.358277178480726,34.065109409928347,24.664951704442956,33.460007756361648,33.147368805791125,32.827493917273593,23.399119093364536,32.164344554621088,31.820150837990109,31.466878569502704,22.003137036463404,30.730890888153063,30.346975614382242,29.951576654962881,20.443137262249842,29.123444442521141,-6.1204896701410281,-8.1585152362250621,-3.2738673935249096,-5.1621679665096876,-8.2923841609792923,-7.8914250688489345,-7.460346568941528,-6.9970275945430913,-6.4991985255775475,-5.9644307893840942,0,0,0,0,0,0,0,{"$f":"DZ82+DZ84+DZ85","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Distribution "]
[null,null,"Distributions",{"$f":"'Inputs - 2'!E301","v":0},null,null,null,null,0,{"$f":"-MAX(J87*$D$89,0)","v":0},{"$f":"-MAX(K87*$D$89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(BN87*$D$89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(DZ87*$D$89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transfer to retained earnings",null,null,null,null,null,2162.7847381388833,{"$f":"J87+J89","v":-3.6901635991169446},{"$f":"K87+K89","v":-4.0383479296226144},-1.4627683450691722,-1.2574295922900609,-4.2148599375367493,-5.4874114138765666,-5.5136505091343517,-5.5400520833333351,-5.5666171425831443,-4.3433466992234822,-4.3702417718627125,7.1695064541173448,9.5855364573209627,9.5880538002535065,5.2543024297576082,15.564175053306919,15.600091809543951,9.629149649977288,4.5600434609244447,6.8175603238340727,7.0026193570208664,7.0759544930601672,9.9757937962674514,17.473574320794796,17.334626706617989,10.556846947761494,17.002184439826014,17.155220765740307,16.931522434579112,10.074536810212699,16.441645404066939,9.0611167417059235,8.7969701107793803,1.8933130397694018,4.2689168016299917,8.5073736740341452,8.3941147508534684,1.6537111411265113,8.1429936750259024,24.702047980302613,24.577618437331928,17.833439757154252,24.32589154750184,20.192909832842734,20.519496348595723,11.227278071821575,20.132467487361598,20.868008207882681,20.665561852312113,11.358391109094168,21.554365408410479,35.377732229592048,35.191341347843448,25.902569385566348,34.813924913005266,34.622825277612549,{"$f":"BN87+BN89","v":41.546868622471507},32.251583572427855,41.156259740264971,40.958304627955613,40.75851560078879,31.455990543053581,40.353216788076836,40.147588982160407,39.939890746409098,30.629205270289219,39.518004175192388,39.303665307246249,39.086954323037645,29.76693520173923,38.646059021541632,38.421681659233982,38.194545276170913,28.863688723660715,37.731536205187815,37.495414853789292,37.256036087264143,27.912405873651064,36.766913243747439,36.51684770830331,36.262880441836145,26.903974364716731,35.742472459459385,35.475614977951722,35.204020400608037,25.82659527806813,34.645622290273856,34.358277178480726,34.065109409928347,24.664951704442956,33.460007756361648,33.147368805791125,32.827493917273593,23.399119093364536,32.164344554621088,31.820150837990109,31.466878569502704,22.003137036463404,30.730890888153063,30.346975614382242,29.951576654962881,20.443137262249842,29.123444442521141,-6.1204896701410281,-8.1585152362250621,-3.2738673935249096,-5.1621679665096876,-8.2923841609792923,-7.8914250688489345,-7.460346568941528,-6.9970275945430913,-6.4991985255775475,-5.9644307893840942,0,0,0,0,0,0,0,{"$f":"DZ87+DZ89","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Retained earnings b/f",null,null,null,null,null,null,{"$f":"I93","v":0},{"$f":"J93","v":-3.6901635991169446},-7.7285115287395589,-9.1912798738087318,-10.448709466098792,-14.663569403635542,-20.150980817512107,-25.664631326646457,-31.204683409979793,-36.771300552562934,-41.114647251786415,-45.484889023649131,-38.315382569531785,-28.729846112210822,-19.141792311957317,-13.887489882199709,1.6766851711072093,17.27677698065116,26.90592663062845,31.465970091552894,38.283530415386963,45.286149772407832,52.362104265467998,62.337898061735451,79.811472382530241,97.146099089148237,107.70294603690974,124.70513047673575,141.86035124247604,158.79187367705515,168.86641048726784,185.30805589133479,194.36917263304071,203.16614274382007,205.05945578358947,209.32837258521946,217.8357462592536,226.22986101010707,227.88357215123358,236.02656582625949,260.72861380656212,285.30623224389404,303.13967200104833,327.46556354855016,347.65847338139292,368.17796972998866,379.40524780181022,399.53771528917184,420.40572349705451,441.07128534936663,452.42967645846079,473.98404186687128,509.36177409646331,544.55311544430674,570.45568482987312,605.2696097428784,{"$f":"BM93","v":639.89243502049089},{"$f":"BN93","v":681.43930364296239},{"$f":"BO93","v":713.69088721539026},{"$f":"BP93","v":754.84714695565526},{"$f":"BQ93","v":795.80545158361087},{"$f":"BR93","v":836.56396718439964},{"$f":"BS93","v":868.01995772745317},{"$f":"BT93","v":908.37317451552997},{"$f":"BU93","v":948.52076349769038},{"$f":"BV93","v":988.46065424409949},{"$f":"BW93","v":1019.0898595143888},{"$f":"BX93","v":1058.6078636895811},{"$f":"BY93","v":1097.9115289968274},{"$f":"BZ93","v":1136.998483319865},{"$f":"CA93","v":1166.7654185216043},{"$f":"CB93","v":1205.4114775431458},{"$f":"CC93","v":1243.8331592023799},{"$f":"CD93","v":1282.0277044785507},{"$f":"CE93","v":1310.8913932022115},{"$f":"CF93","v":1348.6229294073994},{"$f":"CG93","v":1386.1183442611887},{"$f":"CH93","v":1423.3743803484529},{"$f":"CI93","v":1451.286786222104},{"$f":"CJ93","v":1488.0536994658514},{"$f":"CK93","v":1524.5705471741546},{"$f":"CL93","v":1560.8334276159908},{"$f":"CM93","v":1587.7374019807075},{"$f":"CN93","v":1623.4798744401669},{"$f":"CO93","v":1658.9554894181185},{"$f":"CP93","v":1694.1595098187265},{"$f":"CQ93","v":1719.9861050967947},{"$f":"CR93","v":1754.6317273870686},{"$f":"CS93","v":1788.9900045655493},{"$f":"CT93","v":1823.0551139754775},{"$f":"CU93","v":1847.7200656799205},{"$f":"CV93","v":1881.1800734362821},{"$f":"CW93","v":1914.3274422420732},{"$f":"CX93","v":1947.1549361593468},{"$f":"CY93","v":1970.5540552527114},{"$f":"CZ93","v":2002.7183998073324},{"$f":"DA93","v":2034.5385506453224},{"$f":"DB93","v":2066.0054292148252},{"$f":"DC93","v":2088.0085662512888},{"$f":"DD93","v":2118.739457139442},{"$f":"DE93","v":2149.0864327538243},{"$f":"DF93","v":2179.0380094087873},{"$f":"DG93","v":2199.4811466710371},{"$f":"DH93","v":2228.6045911135584},{"$f":"DI93","v":2222.4841014434173},{"$f":"DJ93","v":2214.3255862071924},{"$f":"DK93","v":2211.0517188136673},{"$f":"DL93","v":2205.8895508471578},{"$f":"DM93","v":2197.5971666861783},{"$f":"DN93","v":2189.7057416173293},{"$f":"DO93","v":2182.2453950483878},{"$f":"DP93","v":2175.2483674538448},{"$f":"DQ93","v":2168.7491689282674},{"$f":"DR93","v":2162.7847381388833},{"$f":"DS93","v":2162.7847381388833},{"$f":"DT93","v":2162.7847381388833},{"$f":"DU93","v":2162.7847381388833},{"$f":"DV93","v":2162.7847381388833},{"$f":"DW93","v":2162.7847381388833},{"$f":"DX93","v":2162.7847381388833},{"$f":"DY93","v":2162.7847381388833},{"$f":"DZ93","v":2162.7847381388833},{"$f":"EA93","v":2162.7847381388833},{"$f":"EB93","v":2162.7847381388833},{"$f":"EC93","v":2162.7847381388833},{"$f":"ED93","v":2162.7847381388833},{"$f":"EE93","v":2162.7847381388833},{"$f":"EF93","v":2162.7847381388833},{"$f":"EG93","v":2162.7847381388833},{"$f":"EH93","v":2162.7847381388833},{"$f":"EI93","v":2162.7847381388833},{"$f":"EJ93","v":2162.7847381388833}]
[null,null,"Retained earnings c/f",null,null,null,null,null,null,{"$f":"J92+J90","v":-3.6901635991169446},{"$f":"K92+K90","v":-7.7285115287395589},-9.1912798738087318,-10.448709466098792,-14.663569403635542,-20.150980817512107,-25.664631326646457,-31.204683409979793,-36.771300552562934,-41.114647251786415,-45.484889023649131,-38.315382569531785,-28.729846112210822,-19.141792311957317,-13.887489882199709,1.6766851711072093,17.27677698065116,26.90592663062845,31.465970091552894,38.283530415386963,45.286149772407832,52.362104265467998,62.337898061735451,79.811472382530241,97.146099089148237,107.70294603690974,124.70513047673575,141.86035124247604,158.79187367705515,168.86641048726784,185.30805589133479,194.36917263304071,203.16614274382007,205.05945578358947,209.32837258521946,217.8357462592536,226.22986101010707,227.88357215123358,236.02656582625949,260.72861380656212,285.30623224389404,303.13967200104833,327.46556354855016,347.65847338139292,368.17796972998866,379.40524780181022,399.53771528917184,420.40572349705451,441.07128534936663,452.42967645846079,473.98404186687128,509.36177409646331,544.55311544430674,570.45568482987312,605.2696097428784,639.89243502049089,{"$f":"BN92+BN90","v":681.43930364296239},713.69088721539026,754.84714695565526,795.80545158361087,836.56396718439964,868.01995772745317,908.37317451552997,948.52076349769038,988.46065424409949,1019.0898595143888,1058.6078636895811,1097.9115289968274,1136.998483319865,1166.7654185216043,1205.4114775431458,1243.8331592023799,1282.0277044785507,1310.8913932022115,1348.6229294073994,1386.1183442611887,1423.3743803484529,1451.286786222104,1488.0536994658514,1524.5705471741546,1560.8334276159908,1587.7374019807075,1623.4798744401669,1658.9554894181185,1694.1595098187265,1719.9861050967947,1754.6317273870686,1788.9900045655493,1823.0551139754775,1847.7200656799205,1881.1800734362821,1914.3274422420732,1947.1549361593468,1970.5540552527114,2002.7183998073324,2034.5385506453224,2066.0054292148252,2088.0085662512888,2118.739457139442,2149.0864327538243,2179.0380094087873,2199.4811466710371,2228.6045911135584,2222.4841014434173,2214.3255862071924,2211.0517188136673,2205.8895508471578,2197.5971666861783,2189.7057416173293,2182.2453950483878,2175.2483674538448,2168.7491689282674,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,{"$f":"DZ92+DZ90","v":2162.7847381388833},2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833,2162.7847381388833]

{"sheet":"AFS","index":15,"n_rows":90,"n_cols":44,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["Quarterly Summary"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,null,null,{"$f":"Master_check","v":{"$error":"#REF!"}}]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"I5+1","v":"2018-01-01"},{"$f":"J5+1","v":"2019-01-01"},"2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01",{"$f":"W5+1","v":"2032-01-01"},"2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"EOMONTH(Timing!I5,-FY_End)","v":"2017-12-31"},{"$f":"EOMONTH(J4,Months_Yr-1)","v":"2018-12-31"},"2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31",{"$f":"EOMONTH(X4,Months_Yr-1)","v":"2032-12-31"},"2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31"]
[]
[null,null,"Financial year",null,null,null,null,null,null,{"$f":"YEAR(J5)","v":2018},{"$f":"YEAR(K5)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"YEAR(X5)","v":2032},2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[]
[null,null,"Cashflow waterfall"]
[]
[]
[]
[null,null,"LHM",null,null,null,null,null,{"$f":"SUM(J13:AR13)","v":4815.1200523452508},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J18:$EK18)","v":49.5188957604},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J18:$EK18)","v":31.503729825080903},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J18:$EK18)","v":148.27613778370591},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J18:$EK18)","v":173.4834504810749},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J18:$EK18)","v":190.32903930065362},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J18:$EK18)","v":200.06918217320205},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J18:$EK18)","v":204.70443903095861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J18:$EK18)","v":209.28535926801771},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J18:$EK18)","v":212.21310299433094},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J18:$EK18)","v":213.00706244415312},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J18:$EK18)","v":214.23907741132501},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J18:$EK18)","v":215.43639440285426},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J18:$EK18)","v":215.65312407942889},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J18:$EK18)","v":215.65312407942884},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J18:$EK18)","v":215.65312407942884},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J18:$EK18)","v":215.65312407942884},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J18:$EK18)","v":215.65312407942878},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J18:$EK18)","v":215.65312407942875},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J18:$EK18)","v":215.65312407942872},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J18:$EK18)","v":215.65312407942861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J18:$EK18)","v":215.65312407942861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J18:$EK18)","v":215.65312407942861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J18:$EK18)","v":215.65312407942869},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J18:$EK18)","v":215.65312407942872},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J18:$EK18)","v":165.21669251634989},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J18:$EK18)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J18:$EK18)","v":0}]
[null,null,"KM",null,null,null,null,null,796.73750956681715,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J19:$EK19)","v":61.587447681702841},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J19:$EK19)","v":143.36736918505449},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J19:$EK19)","v":162.94244160864164},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J19:$EK19)","v":167.1005429744865},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J19:$EK19)","v":167.4303576684984},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J19:$EK19)","v":94.309350448433122},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J19:$EK19)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J19:$EK19)","v":0}]
[null,null,"Revenue",null,null,null,null,null,5611.8575619120675,{"$f":"SUM(J13:J14)","v":0},{"$f":"SUM(K13:K14)","v":49.5188957604},0,31.503729825080903,209.86358546540873,316.85081966612938,353.27148090929529,367.16972514768855,372.13479669945701,303.59470971645084,212.21310299433094,213.00706244415312,214.23907741132501,215.43639440285426,215.65312407942889,215.65312407942884,215.65312407942884,215.65312407942884,215.65312407942878,215.65312407942875,215.65312407942872,215.65312407942861,215.65312407942861,215.65312407942861,215.65312407942869,215.65312407942872,165.21669251634989,0,0,0,0,0,0,0,0]
[null,null,"C&M",null,null,null,null,null,-5.0000000000000018,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J21:$EK21)","v":-3.7500000000000013},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J21:$EK21)","v":-1.2500000000000004},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J21:$EK21)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J21:$EK21)","v":0}]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J22:$EK22)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J22:$EK22)","v":0}]
[null,null,"Variable",null,null,null,null,null,-2225.1258483044612,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J23:$EK23)","v":-28.752090868769045},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J23:$EK23)","v":-14.249123844241037},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J23:$EK23)","v":-67.490551900518568},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J23:$EK23)","v":-101.9217856856184},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J23:$EK23)","v":-138.19550381173937},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J23:$EK23)","v":-119.83175548315918},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J23:$EK23)","v":-130.22863576896498},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J23:$EK23)","v":-150.92582829513157},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J23:$EK23)","v":-121.43596962816289},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J23:$EK23)","v":-82.933573698601535},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J23:$EK23)","v":-112.66293035365608},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J23:$EK23)","v":-101.62478524368093},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J23:$EK23)","v":-71.164707365196108},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J23:$EK23)","v":-72.943825049326037},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J23:$EK23)","v":-74.767420675559208},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J23:$EK23)","v":-76.636606192448198},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J23:$EK23)","v":-78.552521347259429},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J23:$EK23)","v":-80.516334380940918},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J23:$EK23)","v":-82.529242740464468},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J23:$EK23)","v":-84.592473808976067},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J23:$EK23)","v":-86.70728565420049},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J23:$EK23)","v":-88.874967795555563},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J23:$EK23)","v":-91.096841990444503},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J23:$EK23)","v":-93.374263040205648},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J23:$EK23)","v":-73.11682368164108},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J23:$EK23)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J23:$EK23)","v":0}]
[null,null,"Royalty",null,null,null,null,null,-156.4914017012207,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J24:$EK24)","v":-1.6093641122129996},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J24:$EK24)","v":-1.0238712193151294},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J24:$EK24)","v":-4.8189744779704426},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J24:$EK24)","v":-5.6382121406349341},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J24:$EK24)","v":-6.1856937772712444},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J24:$EK24)","v":-6.5022484206290665},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J24:$EK24)","v":-6.6528942685061558},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J24:$EK24)","v":-6.8017741762105768},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J24:$EK24)","v":-6.8969258473157549},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J24:$EK24)","v":-6.9227295294349771},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J24:$EK24)","v":-6.9627700158680632},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J24:$EK24)","v":-7.0016828180927648},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J24:$EK24)","v":-7.0087265325814387},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J24:$EK24)","v":-7.0087265325814379},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J24:$EK24)","v":-7.0087265325814379},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J24:$EK24)","v":-7.0087265325814379},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J24:$EK24)","v":-7.0087265325814361},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J24:$EK24)","v":-7.0087265325814343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J24:$EK24)","v":-7.0087265325814343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J24:$EK24)","v":-7.0087265325814316},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J24:$EK24)","v":-7.0087265325814307},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J24:$EK24)","v":-7.0087265325814325},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J24:$EK24)","v":-7.0087265325814334},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J24:$EK24)","v":-7.0087265325814343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J24:$EK24)","v":-5.3695425067813716},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J24:$EK24)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J24:$EK24)","v":0}]
[null,null,"C&M",null,null,null,null,null,-24.68786846774201,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J25:$EK25)","v":-12.742781413614869},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J25:$EK25)","v":-5.8988084217911796},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J25:$EK25)","v":-6.0462786323359623},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J25:$EK25)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J25:$EK25)","v":0}]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J26:$EK26)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J26:$EK26)","v":0}]
[null,null,"Variable",null,null,null,null,null,-644.03293876989551,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J27:$EK27)","v":-49.381242022635199},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J27:$EK27)","v":-114.9659222580943},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J27:$EK27)","v":-129.46811932869048},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J27:$EK27)","v":-133.82830555133825},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J27:$EK27)","v":-137.44311624936168},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J27:$EK27)","v":-78.946233359775604},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J27:$EK27)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J27:$EK27)","v":0}]
[null,null,"Royalty",null,null,null,null,null,-23.902125287004509,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J28:$EK28)","v":-1.8476234304510852},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J28:$EK28)","v":-4.3010210755516347},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J28:$EK28)","v":-4.8882732482592495},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J28:$EK28)","v":-5.0130162892345949},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J28:$EK28)","v":-5.0229107300549529},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J28:$EK28)","v":-2.8292805134529937},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J28:$EK28)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J28:$EK28)","v":0}]
[null,null,"Corporate ",null,null,null,null,null,-432.00404552150502,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J29:$EK29)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J29:$EK29)","v":-10.81630625259033},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J29:$EK29)","v":-11.103639382195162},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J29:$EK29)","v":-11.381230366750046},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J29:$EK29)","v":-11.665761125918804},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J29:$EK29)","v":-11.95740515406678},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J29:$EK29)","v":-12.256340282918455},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J29:$EK29)","v":-12.562748789991419},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J29:$EK29)","v":-12.876817509741208},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J29:$EK29)","v":-13.198737947484744},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J29:$EK29)","v":-13.528706396171867},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J29:$EK29)","v":-13.86692405607617},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J29:$EK29)","v":-14.21359715747808},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J29:$EK29)","v":-14.568937086415033},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J29:$EK29)","v":-14.933160513575416},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J29:$EK29)","v":-15.306489526414808},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J29:$EK29)","v":-15.689151764575183},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J29:$EK29)","v":-16.081380558689567},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J29:$EK29)","v":-16.483415072656811},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J29:$EK29)","v":-16.895500449473236},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J29:$EK29)","v":-17.317887960710074},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J29:$EK29)","v":-17.750835159727828},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J29:$EK29)","v":-18.194606038721034},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J29:$EK29)","v":-18.649471189689066},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J29:$EK29)","v":-19.115707969431298},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J29:$EK29)","v":-19.593600668667086},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J29:$EK29)","v":-20.083440685383771},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J29:$EK29)","v":-15.455127432040355},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J29:$EK29)","v":-21.100164870081347},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J29:$EK29)","v":-5.3569541538700758},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J29:$EK29)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J29:$EK29)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J29:$EK29)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J29:$EK29)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J29:$EK29)","v":0}]
[null,null,"Operating costs",null,null,null,null,null,-3511.2442280518289,{"$f":"SUM(J16:J24)","v":0},{"$f":"SUM(K16:K24)","v":-53.920542647187247},-20.752447803986342,-33.950504062642175,-135.2041529574941,{"$f":"SUM(O16:O24)","v":-238.78434631396604},-290.99393044887881,-277.73807453435251,-292.22437452662899,-252.70185429205549,-141.86160187165049,-103.72322728411268,-133.83929752700223,-123.19540514818873,-93.106594411352958,-95.259041108322279,-97.465298972715829,-99.726713283719192,-102.04466295249767,-104.42056136299558,-106.85585723375598,-109.35203550128533,-111.91061822550296,-114.53316551782606,-117.22127649245724,-119.97659024145418,-98.569806873806215,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,2100.6133338602399,{"$f":"J15+J25","v":0},{"$f":"K15+K25","v":-4.4016468867872476},-20.752447803986342,-2.4467742375612715,74.65943250791463,78.066473352163342,62.277550460416478,89.431650613336046,79.910422172828021,50.89285542439535,70.351501122680446,109.28383516004044,80.399779884322783,92.240989254665536,122.54652966807593,120.39408297110656,118.18782510671301,115.92641079570964,113.6084611269311,111.23256271643316,108.79726684567274,106.30108857814328,103.74250585392565,101.11995856160254,98.431847586971458,95.676533837974546,66.64688564254368,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,0,0,0,0]
[null,null,"Depreciation & Amortization ",null,null,null,null,null,-244.90362134347083,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J32:$EK32)","v":-13.025655241776072},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J32:$EK32)","v":-4.6582627118644062},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J32:$EK32)","v":-20.185805084745759},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J32:$EK32)","v":-20.70338983050847},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J32:$EK32)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J32:$EK32)","v":-20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J32:$EK32)","v":-20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J32:$EK32)","v":-20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J32:$EK32)","v":-20.70338983050846},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J32:$EK32)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J32:$EK32)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J32:$EK32)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J32:$EK32)","v":-20.703389830508467},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J32:$EK32)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J32:$EK32)","v":0}]
[null,null,"EBIT",null,null,null,null,null,1855.7097125167691,{"$f":"J26+J27","v":0},{"$f":"K26+K27","v":-17.427302128563319},-20.752447803986342,-7.1050369494256778,54.473627423168871,57.363083521654872,41.574160629908015,68.72826078282759,59.207032342319565,30.189465593886894,49.64811129217199,88.580445329531983,59.696390053814319,71.537599424157065,101.84313983756746,120.39408297110656,118.18782510671301,115.92641079570964,113.6084611269311,111.23256271643316,108.79726684567274,106.30108857814328,103.74250585392565,101.11995856160254,98.431847586971458,95.676533837974546,66.64688564254368,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,0,0,0,0]
[null,null,"Interest expense",null,null,null,null,null,-167.5516119636888,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J34:$EK34)","v":-14.454659999999999},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J34:$EK34)","v":-20.720978280844687},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J34:$EK34)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J34:$EK34)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J34:$EK34)","v":0}]
[null,null,"EBT",null,null,null,null,null,1688.1581005530804,{"$f":"SUM(J28:J29)","v":0},{"$f":"SUM(K28:K29)","v":-17.427302128563319},-20.752447803986342,-7.1050369494256778,40.018967423168874,36.642105240810181,41.574160629908015,62.109462098685384,52.588233658177359,23.570666909744691,43.029312608029784,81.961646645389777,53.07759136967212,64.918800740014859,95.224341153425257,113.77528428696435,111.5690264225708,109.30761211156744,106.9896624427889,104.61376403229096,102.17846816153053,99.682289894001073,97.123707169783444,94.501159877460339,91.813048902829252,89.05773515383234,60.028086958401474,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,0,0,0,0]
[null,null,"Income tax expense",null,null,null,null,null,529.06764423607069,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J36:$EK36)","v":5.1470645706185989},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J36:$EK36)","v":19.904096763627045},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J36:$EK36)","v":24.344550277505586},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J36:$EK36)","v":35.709127932534471},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J36:$EK36)","v":42.665731607611633},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J36:$EK36)","v":41.83838490846405},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J36:$EK36)","v":40.990354541837789},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J36:$EK36)","v":40.121123416045833},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J36:$EK36)","v":39.230161512109106},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J36:$EK36)","v":38.316925560573964},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J36:$EK36)","v":37.380858710250408},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J36:$EK36)","v":36.421390188668795},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J36:$EK36)","v":35.437934954047641},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J36:$EK36)","v":34.429893338560973},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J36:$EK36)","v":33.396650682687138},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J36:$EK36)","v":23.733395270927616},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J36:$EK36)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J36:$EK36)","v":0}]
[null,null,"Rollforward of decommissioning provisions",null,null,null,null,null,-61.428853018233141,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J37:$EK37)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J37:$EK37)","v":-9.2537055004114459E-3},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J37:$EK37)","v":-3.526139894659411E-3},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J37:$EK37)","v":-5.6622101263156871E-3},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J37:$EK37)","v":-2.6899682529904968E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J37:$EK37)","v":-3.5259996530466145E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J37:$EK37)","v":-4.621866276474889E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J37:$EK37)","v":-6.0583238739568425E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J37:$EK37)","v":-7.9412267612703744E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J37:$EK37)","v":-0.10409328353178431},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J37:$EK37)","v":-0.13644506072126161},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J37:$EK37)","v":-0.17885164117763749},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J37:$EK37)","v":-0.234438017637599},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J37:$EK37)","v":-0.30730041811167447},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J37:$EK37)","v":-0.40280816193211466},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J37:$EK37)","v":-0.52799933145604994},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J37:$EK37)","v":-0.6920994169552579},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J37:$EK37)","v":-0.90720115426827852},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J37:$EK37)","v":-1.1891556532822545},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J37:$EK37)","v":-1.5587404855913227},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J37:$EK37)","v":-2.0431908091385687},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J37:$EK37)","v":-2.678206360287509},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J37:$EK37)","v":-3.5105822110214899},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J37:$EK37)","v":-4.6016571549839478},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J37:$EK37)","v":-6.031833838140912},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J37:$EK37)","v":-7.9065037280180928},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J37:$EK37)","v":-10.363813539736245},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J37:$EK37)","v":-9.4318073251985979},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J37:$EK37)","v":-7.7478328878297527},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J37:$EK37)","v":-0.60747663551401887},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J37:$EK37)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J37:$EK37)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J37:$EK37)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J37:$EK37)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J37:$EK37)","v":0}]
[null,null,"NPAT",null,null,null,null,null,2155.7968917709177,{"$f":"SUM(J30:J32)","v":0},{"$f":"SUM(K30:K32)","v":-17.436555834063732},-20.755973943881003,-7.1106991595519933,39.992067740638966,36.606845244279718,41.527941967143263,62.048878859945816,52.508821390564655,23.466573626212906,42.892867547308519,86.929859574830729,72.747250115661572,88.956050599408769,130.53066092402761,155.91301656311992,152.71531191407959,149.39076549913696,145.92163020555247,142.28518505880874,138.45220291296593,134.38494224396396,130.03451514743074,125.33743767652403,120.21110840324931,114.54788210850138,73.397668689592848,-24.886934757238954,-28.847997757911099,-5.9644307893840942,0,0,0,0,0]
[null,null,"Add: Depreciation and Amortization ",null,null,null,null,null,244.90362134347083,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J39:$EK39)","v":13.025655241776072},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J39:$EK39)","v":4.6582627118644062},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J39:$EK39)","v":20.185805084745759},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J39:$EK39)","v":20.70338983050847},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J39:$EK39)","v":20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J39:$EK39)","v":20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J39:$EK39)","v":20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J39:$EK39)","v":20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J39:$EK39)","v":20.70338983050846},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J39:$EK39)","v":20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J39:$EK39)","v":20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J39:$EK39)","v":20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J39:$EK39)","v":20.703389830508467},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J39:$EK39)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J39:$EK39)","v":0}]
[null,null,"Less: Change in NWC ",null,null,null,null,null,-1.5153323292799952,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J40:$EK40)","v":0.27059505880000012},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J40:$EK40)","v":-1.7859273880800002},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J40:$EK40)","v":4.2004973100107872},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J40:$EK40)","v":5.0551330660216891},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J40:$EK40)","v":1.3750274755228311},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J40:$EK40)","v":0.81706728364862613},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J40:$EK40)","v":0.20767959674309644},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J40:$EK40)","v":0.15182869546952027},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J40:$EK40)","v":-4.7852861782459772},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J40:$EK40)","v":6.9849528405184991E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J40:$EK40)","v":1.9658243157794963E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J40:$EK40)","v":4.6799223067841567E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J40:$EK40)","v":3.0183225512901757E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J40:$EK40)","v":-6.7248575417438481},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J40:$EK40)","v":-0.4635799275704437},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J40:$EK40)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J40:$EK40)","v":0}]
[null,null,"Net Cash flows from Operations ",null,null,null,null,null,2399.185180785109,{"$f":"SUM(J33:J35)","v":0},{"$f":"SUM(K33:K35)","v":-4.1403055334876608},-22.541901331961004,1.7480608623232001,65.233005891406407,58.685262550311023,63.048399081300353,82.959948287197363,73.364039916542637,39.384677278475387,63.666106906222169,107.65290764849699,93.497439169237879,109.68962365543013,151.23405075453607,155.91301656311992,152.71531191407959,149.39076549913696,145.92163020555247,142.28518505880874,138.45220291296593,134.38494224396396,130.03451514743074,125.33743767652403,120.21110840324931,114.54788210850138,66.672811147849004,-25.350514684809397,-28.847997757911099,-5.9644307893840942,0,0,0,0,0]
[]
[]
[null,null,"Less: Capex (LHM)",null,null,null,null,null,{"$f":"SUM(J39:AR39)","v":-93.333333333333343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J44:$EK44)","v":-46.666666666666671},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J44:$EK44)","v":-46.666666666666664},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J44:$EK44)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J44:$EK44)","v":0}]
[null,null,"Less: Capex (KM)",null,null,null,null,null,{"$f":"SUM(J40:AR40)","v":-46.666666666666664},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J45:$EK45)","v":-46.666666666666664},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J45:$EK45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J45:$EK45)","v":0}]
[null,null,"Less: Additions ",null,null,null,null,null,{"$f":"SUM(J41:AR41)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J46:$EK46)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J46:$EK46)","v":0}]
[null,null,"Net Cash flows from Investing ",null,null,null,null,null,{"$f":"SUM(J42:AR42)","v":-140},{"$f":"SUM(J39:J41)","v":0},-46.666666666666671,0,-46.666666666666664,-46.666666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Issuance(s) / Repayment(s) of Debt(s)",null,null,null,null,null,{"$f":"SUM(J44:AR44)","v":-160.60733333333334},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J49:$EK49)","v":-160.60733333333334},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J49:$EK49)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J49:$EK49)","v":0}]
[null,null,"Less: Disrtibutions ",null,null,null,null,null,{"$f":"SUM(J45:AR45)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J50:$EK50)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J50:$EK50)","v":0}]
[null,null,"Add: Required Borrowing ",null,null,null,null,null,{"$f":"SUM(J46:AR46)","v":122.76710222480735},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J51:$EK51)","v":27.703575105196045},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J51:$EK51)","v":8.8049792693675109},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J51:$EK51)","v":86.258547850243787},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J51:$EK51)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J51:$EK51)","v":0}]
[null,null,"Net Cash flows from Financing ",null,null,null,null,null,{"$f":"SUM(J47:AR47)","v":-37.840231108525998},{"$f":"SUM(J44:J46)","v":0},{"$f":"SUM(K44:K46)","v":0},0,27.703575105196045,8.8049792693675109,-74.348785483089557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Net cashflow",null,null,null,null,null,{"$f":"SUM(J50:AR50)","v":2221.3449496765829},{"$f":"SUM(J36,J42,J47)","v":0},-50.806972200154334,-22.541901331961004,-17.21503069914742,27.371318494107253,-15.663522932778534,63.048399081300353,82.959948287197363,73.364039916542637,39.384677278475387,63.666106906222169,107.65290764849699,93.497439169237879,109.68962365543013,151.23405075453607,155.91301656311992,152.71531191407959,149.39076549913696,145.92163020555247,142.28518505880874,138.45220291296593,134.38494224396396,130.03451514743074,125.33743767652403,120.21110840324931,114.54788210850138,66.672811147849004,-25.350514684809397,-28.847997757911099,-5.9644307893840942,0,0,0,0,0]
[]
[null,null,"Cash balance b/f",null,null,null,null,null,null,{"$f":"I53","v":92.1},{"$f":"J53","v":92.1},41.29302779984566,18.751126467884657,1.536095768737237,28.90741426284449,13.243891330065956,76.292290411366309,159.25223869856367,232.6162786151063,272.0009558935817,335.66706279980389,443.31997044830086,536.81740961753871,646.50703327296878,797.74108402750483,953.65410059062469,1106.3694125047043,1255.7601780038412,1401.6818082093937,1543.9669932682025,1682.4191961811684,1816.8041384251324,1946.8386535725631,2072.1760912490872,2192.3871996523367,2306.9350817608379,2373.6078929086871,2348.2573782238778,2319.4093804659669,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828]
[null,null,"Cash balance c/f",null,null,null,null,null,92.1,{"$f":"J50+J52","v":92.1},{"$f":"K50+K52","v":41.29302779984566},18.751126467884657,1.536095768737237,28.90741426284449,13.243891330065956,76.292290411366309,159.25223869856367,232.6162786151063,272.0009558935817,335.66706279980389,443.31997044830086,536.81740961753871,646.50703327296878,797.74108402750483,953.65410059062469,1106.3694125047043,1255.7601780038412,1401.6818082093937,1543.9669932682025,1682.4191961811684,1816.8041384251324,1946.8386535725631,2072.1760912490872,2192.3871996523367,2306.9350817608379,2373.6078929086871,2348.2573782238778,2319.4093804659669,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828,2313.4449496765828]
[null,null,"Cash balance > 0",null,null,null,null,null,{"$f":"SUM(J54:AR54)","v":0},{"$f":"IF(ROUND(J53,Rounding_Tolerance)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Income statement"]
[]
[]
[null,null,"LHM",null,null,null,null,null,{"$f":"SUM(J60:EK60)","v":4815.1200523452508},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J63:$EK63)","v":49.5188957604},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J63:$EK63)","v":31.503729825080903},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J63:$EK63)","v":148.27613778370591},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J63:$EK63)","v":173.4834504810749},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J63:$EK63)","v":190.32903930065362},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J63:$EK63)","v":200.06918217320205},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J63:$EK63)","v":204.70443903095861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J63:$EK63)","v":209.28535926801771},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J63:$EK63)","v":212.21310299433094},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J63:$EK63)","v":213.00706244415312},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J63:$EK63)","v":214.23907741132501},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J63:$EK63)","v":215.43639440285426},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J63:$EK63)","v":215.65312407942889},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J63:$EK63)","v":215.65312407942884},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J63:$EK63)","v":215.65312407942884},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J63:$EK63)","v":215.65312407942884},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J63:$EK63)","v":215.65312407942878},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J63:$EK63)","v":215.65312407942875},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J63:$EK63)","v":215.65312407942872},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J63:$EK63)","v":215.65312407942861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J63:$EK63)","v":215.65312407942861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J63:$EK63)","v":215.65312407942861},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J63:$EK63)","v":215.65312407942869},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J63:$EK63)","v":215.65312407942872},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J63:$EK63)","v":165.21669251634989},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J63:$EK63)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J63:$EK63)","v":0}]
[null,null,"KM",null,null,null,null,null,796.73750956681715,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J64:$EK64)","v":61.587447681702841},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J64:$EK64)","v":143.36736918505449},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J64:$EK64)","v":162.94244160864164},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J64:$EK64)","v":167.1005429744865},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J64:$EK64)","v":167.4303576684984},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J64:$EK64)","v":94.309350448433122},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J64:$EK64)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J64:$EK64)","v":0}]
[null,null,"Revenue",null,null,null,null,null,5611.8575619120675,{"$f":"SUM(J60:J61)","v":0},{"$f":"SUM(K60:K61)","v":49.5188957604},0,31.503729825080903,209.86358546540873,316.85081966612938,353.27148090929529,367.16972514768855,372.13479669945701,303.59470971645084,212.21310299433094,213.00706244415312,214.23907741132501,215.43639440285426,215.65312407942889,215.65312407942884,215.65312407942884,215.65312407942884,215.65312407942878,215.65312407942875,215.65312407942872,215.65312407942861,215.65312407942861,215.65312407942861,215.65312407942869,215.65312407942872,165.21669251634989,0,0,0,0,{"$f":"SUM(AO60:AO61)","v":0},0,0,0]
[null,null,"C&M",null,null,null,null,null,-5.0000000000000018,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J66:$EK66)","v":-3.7500000000000013},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J66:$EK66)","v":-1.2500000000000004},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J66:$EK66)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J66:$EK66)","v":0}]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J67:$EK67)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J67:$EK67)","v":0}]
[null,null,"Variable",null,null,null,null,null,-2225.1258483044612,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J68:$EK68)","v":-28.752090868769045},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J68:$EK68)","v":-14.249123844241037},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J68:$EK68)","v":-67.490551900518568},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J68:$EK68)","v":-101.9217856856184},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J68:$EK68)","v":-138.19550381173937},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J68:$EK68)","v":-119.83175548315918},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J68:$EK68)","v":-130.22863576896498},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J68:$EK68)","v":-150.92582829513157},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J68:$EK68)","v":-121.43596962816289},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J68:$EK68)","v":-82.933573698601535},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J68:$EK68)","v":-112.66293035365608},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J68:$EK68)","v":-101.62478524368093},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J68:$EK68)","v":-71.164707365196108},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J68:$EK68)","v":-72.943825049326037},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J68:$EK68)","v":-74.767420675559208},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J68:$EK68)","v":-76.636606192448198},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J68:$EK68)","v":-78.552521347259429},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J68:$EK68)","v":-80.516334380940918},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J68:$EK68)","v":-82.529242740464468},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J68:$EK68)","v":-84.592473808976067},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J68:$EK68)","v":-86.70728565420049},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J68:$EK68)","v":-88.874967795555563},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J68:$EK68)","v":-91.096841990444503},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J68:$EK68)","v":-93.374263040205648},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J68:$EK68)","v":-73.11682368164108},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J68:$EK68)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J68:$EK68)","v":0}]
[null,null,"Royalty",null,null,null,null,null,-156.4914017012207,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J69:$EK69)","v":-1.6093641122129996},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J69:$EK69)","v":-1.0238712193151294},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J69:$EK69)","v":-4.8189744779704426},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J69:$EK69)","v":-5.6382121406349341},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J69:$EK69)","v":-6.1856937772712444},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J69:$EK69)","v":-6.5022484206290665},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J69:$EK69)","v":-6.6528942685061558},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J69:$EK69)","v":-6.8017741762105768},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J69:$EK69)","v":-6.8969258473157549},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J69:$EK69)","v":-6.9227295294349771},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J69:$EK69)","v":-6.9627700158680632},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J69:$EK69)","v":-7.0016828180927648},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J69:$EK69)","v":-7.0087265325814387},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J69:$EK69)","v":-7.0087265325814379},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J69:$EK69)","v":-7.0087265325814379},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J69:$EK69)","v":-7.0087265325814379},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J69:$EK69)","v":-7.0087265325814361},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J69:$EK69)","v":-7.0087265325814343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J69:$EK69)","v":-7.0087265325814343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J69:$EK69)","v":-7.0087265325814316},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J69:$EK69)","v":-7.0087265325814307},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J69:$EK69)","v":-7.0087265325814325},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J69:$EK69)","v":-7.0087265325814334},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J69:$EK69)","v":-7.0087265325814343},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J69:$EK69)","v":-5.3695425067813716},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J69:$EK69)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J69:$EK69)","v":0}]
[null,null,"C&M",null,null,null,null,null,-17.700022099777073,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J70:$EK70)","v":-5.7549350456499306},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J70:$EK70)","v":-5.8988084217911796},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J70:$EK70)","v":-6.0462786323359623},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J70:$EK70)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J70:$EK70)","v":0}]
[null,null,"Fixed",null,null,null,null,null,0,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J71:$EK71)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J71:$EK71)","v":0}]
[null,null,"Variable",null,null,null,null,null,-644.03293876989551,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J72:$EK72)","v":-49.381242022635199},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J72:$EK72)","v":-114.9659222580943},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J72:$EK72)","v":-129.46811932869048},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J72:$EK72)","v":-133.82830555133825},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J72:$EK72)","v":-137.44311624936168},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J72:$EK72)","v":-78.946233359775604},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J72:$EK72)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J72:$EK72)","v":0}]
[null,null,"Royalty",null,null,null,null,null,-23.902125287004509,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J73:$EK73)","v":-1.8476234304510852},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J73:$EK73)","v":-4.3010210755516347},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J73:$EK73)","v":-4.8882732482592495},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J73:$EK73)","v":-5.0130162892345949},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J73:$EK73)","v":-5.0229107300549529},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J73:$EK73)","v":-2.8292805134529937},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J73:$EK73)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J73:$EK73)","v":0}]
[null,null,"Corporate ",null,null,null,null,null,-432.00404552150502,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J74:$EK74)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J74:$EK74)","v":-10.81630625259033},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J74:$EK74)","v":-11.103639382195162},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J74:$EK74)","v":-11.381230366750046},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J74:$EK74)","v":-11.665761125918804},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J74:$EK74)","v":-11.95740515406678},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J74:$EK74)","v":-12.256340282918455},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J74:$EK74)","v":-12.562748789991419},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J74:$EK74)","v":-12.876817509741208},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J74:$EK74)","v":-13.198737947484744},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J74:$EK74)","v":-13.528706396171867},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J74:$EK74)","v":-13.86692405607617},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J74:$EK74)","v":-14.21359715747808},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J74:$EK74)","v":-14.568937086415033},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J74:$EK74)","v":-14.933160513575416},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J74:$EK74)","v":-15.306489526414808},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J74:$EK74)","v":-15.689151764575183},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J74:$EK74)","v":-16.081380558689567},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J74:$EK74)","v":-16.483415072656811},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J74:$EK74)","v":-16.895500449473236},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J74:$EK74)","v":-17.317887960710074},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J74:$EK74)","v":-17.750835159727828},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J74:$EK74)","v":-18.194606038721034},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J74:$EK74)","v":-18.649471189689066},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J74:$EK74)","v":-19.115707969431298},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J74:$EK74)","v":-19.593600668667086},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J74:$EK74)","v":-20.083440685383771},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J74:$EK74)","v":-15.455127432040355},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J74:$EK74)","v":-21.100164870081347},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J74:$EK74)","v":-5.3569541538700758},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J74:$EK74)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J74:$EK74)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J74:$EK74)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J74:$EK74)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J74:$EK74)","v":0}]
[null,null,"Operating costs",null,null,null,null,null,-3504.2563816838638,{"$f":"SUM(J63:J71)","v":0},{"$f":"SUM(K63:K71)","v":-46.932696279222306},-20.752447803986342,-33.950504062642175,-135.2041529574941,-238.78434631396604,-290.99393044887881,-277.73807453435251,-292.22437452662899,-252.70185429205549,-141.86160187165049,-103.72322728411268,-133.83929752700223,-123.19540514818873,-93.106594411352958,-95.259041108322279,-97.465298972715829,-99.726713283719192,-102.04466295249767,-104.42056136299558,-106.85585723375598,-109.35203550128533,-111.91061822550296,-114.53316551782606,-117.22127649245724,-119.97659024145418,-98.569806873806215,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,{"$f":"SUM(AO63:AO71)","v":0},0,0,0]
[null,null,"EBITDA",null,null,null,null,null,2107.6011802282051,{"$f":"J62+J72","v":0},{"$f":"K62+K72","v":2.5861994811776938},-20.752447803986342,-2.4467742375612715,74.65943250791463,78.066473352163342,62.277550460416478,89.431650613336046,79.910422172828021,50.89285542439535,70.351501122680446,109.28383516004044,80.399779884322783,92.240989254665536,122.54652966807593,120.39408297110656,118.18782510671301,115.92641079570964,113.6084611269311,111.23256271643316,108.79726684567274,106.30108857814328,103.74250585392565,101.11995856160254,98.431847586971458,95.676533837974546,66.64688564254368,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,{"$f":"AO62+AO72","v":0},0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,-244.90362134347083,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J78:$EK78)","v":-13.025655241776072},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J78:$EK78)","v":-4.6582627118644062},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J78:$EK78)","v":-20.185805084745759},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J78:$EK78)","v":-20.70338983050847},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J78:$EK78)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J78:$EK78)","v":-20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J78:$EK78)","v":-20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J78:$EK78)","v":-20.703389830508456},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J78:$EK78)","v":-20.70338983050846},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J78:$EK78)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J78:$EK78)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J78:$EK78)","v":-20.703389830508463},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J78:$EK78)","v":-20.703389830508467},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J78:$EK78)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J78:$EK78)","v":0}]
[null,null,"EBIT",null,null,null,null,null,1862.6975588847338,{"$f":"J73+J75","v":0},{"$f":"K73+K75","v":-10.439455760598378},-20.752447803986342,-7.1050369494256778,54.473627423168871,57.363083521654872,41.574160629908015,68.72826078282759,59.207032342319565,30.189465593886894,49.64811129217199,88.580445329531983,59.696390053814319,71.537599424157065,101.84313983756746,120.39408297110656,118.18782510671301,115.92641079570964,113.6084611269311,111.23256271643316,108.79726684567274,106.30108857814328,103.74250585392565,101.11995856160254,98.431847586971458,95.676533837974546,66.64688564254368,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,{"$f":"AO73+AO75","v":0},0,0,0]
[]
[null,null,"Interest expense",null,null,null,null,null,-167.5516119636888,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J81:$EK81)","v":-14.454659999999999},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J81:$EK81)","v":-20.720978280844687},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J81:$EK81)","v":-6.6187986841422024},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J81:$EK81)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J81:$EK81)","v":0}]
[null,null,"EBT",null,null,null,null,null,1695.1459469210452,{"$f":"J76+J78","v":0},{"$f":"K76+K78","v":-10.439455760598378},-20.752447803986342,-7.1050369494256778,40.018967423168874,36.642105240810181,41.574160629908015,62.109462098685384,52.588233658177359,23.570666909744691,43.029312608029784,81.961646645389777,53.07759136967212,64.918800740014859,95.224341153425257,113.77528428696435,111.5690264225708,109.30761211156744,106.9896624427889,104.61376403229096,102.17846816153053,99.682289894001073,97.123707169783444,94.501159877460339,91.813048902829252,89.05773515383234,60.028086958401474,-15.455127432040355,-21.100164870081347,-5.3569541538700758,0,{"$f":"AO76+AO78","v":0},0,0,0]
[]
[null,null,"Income tax expense",null,null,null,null,null,529.06764423607069,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J84:$EK84)","v":5.1470645706185989},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J84:$EK84)","v":19.904096763627045},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J84:$EK84)","v":24.344550277505586},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J84:$EK84)","v":35.709127932534471},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J84:$EK84)","v":42.665731607611633},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J84:$EK84)","v":41.83838490846405},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J84:$EK84)","v":40.990354541837789},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J84:$EK84)","v":40.121123416045833},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J84:$EK84)","v":39.230161512109106},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J84:$EK84)","v":38.316925560573964},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J84:$EK84)","v":37.380858710250408},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J84:$EK84)","v":36.421390188668795},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J84:$EK84)","v":35.437934954047641},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J84:$EK84)","v":34.429893338560973},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J84:$EK84)","v":33.396650682687138},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J84:$EK84)","v":23.733395270927616},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J84:$EK84)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J84:$EK84)","v":0}]
[null,null,"Rollforward of decommissioning provisions",null,null,null,null,null,-61.428853018233141,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J85:$EK85)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J85:$EK85)","v":-9.2537055004114459E-3},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J85:$EK85)","v":-3.526139894659411E-3},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J85:$EK85)","v":-5.6622101263156871E-3},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J85:$EK85)","v":-2.6899682529904968E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J85:$EK85)","v":-3.5259996530466145E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J85:$EK85)","v":-4.621866276474889E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J85:$EK85)","v":-6.0583238739568425E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J85:$EK85)","v":-7.9412267612703744E-2},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J85:$EK85)","v":-0.10409328353178431},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J85:$EK85)","v":-0.13644506072126161},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J85:$EK85)","v":-0.17885164117763749},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J85:$EK85)","v":-0.234438017637599},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J85:$EK85)","v":-0.30730041811167447},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J85:$EK85)","v":-0.40280816193211466},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J85:$EK85)","v":-0.52799933145604994},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J85:$EK85)","v":-0.6920994169552579},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J85:$EK85)","v":-0.90720115426827852},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J85:$EK85)","v":-1.1891556532822545},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J85:$EK85)","v":-1.5587404855913227},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J85:$EK85)","v":-2.0431908091385687},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J85:$EK85)","v":-2.678206360287509},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J85:$EK85)","v":-3.5105822110214899},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J85:$EK85)","v":-4.6016571549839478},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J85:$EK85)","v":-6.031833838140912},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J85:$EK85)","v":-7.9065037280180928},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J85:$EK85)","v":-10.363813539736245},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J85:$EK85)","v":-9.4318073251985979},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J85:$EK85)","v":-7.7478328878297527},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J85:$EK85)","v":-0.60747663551401887},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J85:$EK85)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J85:$EK85)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J85:$EK85)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J85:$EK85)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J85:$EK85)","v":0}]
[]
[null,null,"NPAT",null,null,null,null,null,2162.7847381388829,{"$f":"J79+J81+J82","v":0},{"$f":"K79+K81+K82","v":-10.448709466098789},-20.755973943881003,-7.1106991595519933,39.992067740638966,36.606845244279718,41.527941967143263,62.048878859945816,52.508821390564655,23.466573626212906,42.892867547308519,86.929859574830729,72.747250115661572,88.956050599408769,130.53066092402761,155.91301656311992,152.71531191407959,149.39076549913696,145.92163020555247,142.28518505880874,138.45220291296593,134.38494224396396,130.03451514743074,125.33743767652403,120.21110840324931,114.54788210850138,73.397668689592848,-24.886934757238954,-28.847997757911099,-5.9644307893840942,0,{"$f":"AO79+AO81+AO82","v":0},0,0,0]
[]
[null,null,"Distributions",null,null,null,null,null,0,{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!J$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!K$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!L$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!M$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!N$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!O$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!P$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Q$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!R$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!S$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!T$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!U$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!V$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!W$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!X$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Y$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!Z$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AA$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AB$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AC$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AD$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AE$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AF$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AG$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AH$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AI$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AJ$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AK$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AL$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AM$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AN$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AO$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AP$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AQ$7,IFS!$J89:$EK89)","v":0},{"$f":"SUMIF(IFS!$J$13:$EK$13,AFS!AR$7,IFS!$J89:$EK89)","v":0}]
[null,null,"Transfer to retained earnings",null,null,null,null,null,2162.7847381388829,{"$f":"J84+J86","v":0},{"$f":"K84+K86","v":-10.448709466098789},-20.755973943881003,-7.1106991595519933,39.992067740638966,36.606845244279718,41.527941967143263,62.048878859945816,52.508821390564655,23.466573626212906,42.892867547308519,86.929859574830729,72.747250115661572,88.956050599408769,130.53066092402761,155.91301656311992,152.71531191407959,149.39076549913696,145.92163020555247,142.28518505880874,138.45220291296593,134.38494224396396,130.03451514743074,125.33743767652403,120.21110840324931,114.54788210850138,73.397668689592848,-24.886934757238954,-28.847997757911099,-5.9644307893840942,0,{"$f":"AO84+AO86","v":0},0,0,0]
[]
[null,null,"Retained earnings b/f",null,null,null,null,null,null,{"$f":"I90","v":0},{"$f":"J90","v":0},-10.448709466098789,-31.204683409979793,-38.315382569531785,1.6766851711071808,38.283530415386899,79.811472382530155,141.86035124247599,194.36917263304065,217.83574625925354,260.72861380656207,347.65847338139281,420.4057234970544,509.36177409646314,639.89243502049078,795.80545158361065,948.52076349769027,1097.9115289968272,1243.8331592023796,1386.1183442611884,1524.5705471741544,1658.9554894181183,1788.990004565549,1914.3274422420732,2034.5385506453224,2149.0864327538238,2222.4841014434169,2197.5971666861778,2168.749168928267,2162.7847381388829,{"$f":"AN90","v":2162.7847381388829},{"$f":"AO90","v":2162.7847381388829},{"$f":"AP90","v":2162.7847381388829},{"$f":"AQ90","v":2162.7847381388829}]
[null,null,"Retained earnings c/f",null,null,null,null,null,null,{"$f":"J89+J87","v":0},{"$f":"K89+K87","v":-10.448709466098789},-31.204683409979793,-38.315382569531785,1.6766851711071808,38.283530415386899,79.811472382530155,141.86035124247599,194.36917263304065,217.83574625925354,260.72861380656207,347.65847338139281,420.4057234970544,509.36177409646314,639.89243502049078,795.80545158361065,948.52076349769027,1097.9115289968272,1243.8331592023796,1386.1183442611884,1524.5705471741544,1658.9554894181183,1788.990004565549,1914.3274422420732,2034.5385506453224,2149.0864327538238,2222.4841014434169,2197.5971666861778,2168.749168928267,2162.7847381388829,2162.7847381388829,{"$f":"AO89+AO87","v":2162.7847381388829},2162.7847381388829,2162.7847381388829,2162.7847381388829]

{"sheet":"Legend","index":16,"n_rows":47,"n_cols":65,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Style Legend"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"}]
[]
[null,null,"Formatting of Headers / Dividers"]
[]
[null,null,"Sheet Header 1",null,"Style Legend",null,"Sheet_Header1"]
[]
[null,null,"Sheet Header 2",null,{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"},null,"Sheet_Header2"]
[]
[null,null,"Header 0",null,"Header 0",null,"Header0"]
[]
[null,null,"Header 1",null,"Header1",null,"Header1"]
[]
[null,null,"Header 2",null,"Header 2",null,"Header2"]
[]
[null,null,"Header 3",null,"Header 3",null,"Header3"]
[]
[null,null,"Table Heading",null,"Table Heading ",null,"Table_Heading"]
[]
[null,null,"Individual Cell Assumptions"]
[]
[null,null,"Assumption",null,100,null,"Assumption"]
[]
[null,null,"Offsheet Reference",null,100,null,"Offsheet"]
[]
[null,null,"InSheet Reference",null,100,null,"InSheet"]
[]
[null,null,"Technical Input",null,100,null,"Input"]
[]
[null,null,"Empty Cell",null,null,null,"Empty_Cell"]
[]
[null,null,"Check",null,0,null,"Check"]
[]
[null,null,"Adjustment for restoration expenses"]
[]
[null,null,"Sum of line elements",null,100,null,"Line_Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG33:AG34)","v":0}]
[]
[null,null,"Units",null,"AUD",null,"Unit",null,null,{"$f":"#REF!*J32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*K32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*L32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*M32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*N32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*O32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*P32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*Q32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*R32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*S32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*T32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*U32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*V32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*W32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*X32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*Y32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*Z32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AA32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AB32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AC32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AD32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AE32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AF32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AG32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AH32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AI32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AJ32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AK32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AL32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AM32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AN32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AO32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AP32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AR32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AS32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AT32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AU32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AV32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AW32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AX32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AY32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*AZ32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BA32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BB32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BC32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BD32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BE32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BF32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BG32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BH32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BI32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BJ32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BK32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BL32*$E$38","v":{"$error":"#REF!"}},{"$f":"#REF!*BM32*$E$38","v":{"$error":"#REF!"}}]
[]
[null,null,"Operation Line (Non-Addition)",null,100,null,"Line_Operation"]
[]
[null,null,"Operation (Addition)",null,100,null,"Line_SubTotal"]
[]
[null,null,"Closing Balance",null,100,null,"Line_ClosingBal"]
[]
[null,null,"Line total",null,100,null,"Line_Total",null,null,{"$f":"J42+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}},{"$f":"#REF!*(1+$F$47)/($F$47-$E$47)","v":{"$error":"#REF!"}}]

{"sheet":"Names","index":17,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Names & Constants"]
[{"$f":"Name_Project","v":"Langer Heinrich and Kalakera"}]
[]
[null,null,"Names"]
[]
[null,null,"Model Name","Name",null,"Paladin Energy "]
[null,null,"Project Name","Name",null,"Langer Heinrich and Kalakera"]
[]
[null,null,"Constants"]
[]
[null,null,"Days in Year","Num#",null,365]
[null,null,"Days in Month","Num#",null,30]
[null,null,"Months per Year","Num#",null,12]
[null,null,"Quarters per Year","Num#",null,4]
[null,null,"Months per Quarter","Num#",null,3]
[null,null,"Financial year end","Num#",null,6]
[null,null,"Thousand","Num#",null,1000]
[null,null,"Million","Num#",null,1000000]
[null,null,"Very Small Number","Num#",null,9.9999999999999995E-8]
[null,null,"Technical parameter for goal seek deltas","Num#",null,10000]
[null,null,"1% movement","Percent",null,0.01]
[null,null,"T to Lbs","Num#",null,2204.62]
[null,null,"Rounding tolerance (Number of digits)","Num#",null,5]
[null,null,"Days in semi-annual period","Num#",null,180]
[]
[null,null,"Binary selection list"]
[null,null,"Yes","[0,1]",null,1]
[null,null,"No","[0,1]",null,0]