{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Front","Results","Inputs","Model","Lists"],"not_rendered":{"charts":14,"images":2,"macros":1,"external_links":0,"defined_names":69,"comments":2,"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":"Front","index":0,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,"Gold mining tax model for Tanzania"]
[null,null,null,null,null,null,null,null,null,"Last updated 5 May 2023"]
[]
[]
[]
[null,"Purpose"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table of contents"]
[]
[null,"Results","The main results of the model are presented in this sheet. "]
[null,"Inputs","The inputs for the model are set out in this sheet, and can be changed by the user."]
[null,"Model","The calculation of investor returns and government revenues for the modeled project takes place in this sheet. Additional results are also presented here."]
[]
[null,"Relation to IMF's FARI model"]
[]
[]
[]
[]
[]
[null,"Sources"]
[]
[]
[]
[null,"Disclaimer"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"This work is licensed under the Creative Commons Attribution 4.0 International License. "]
[null,null,null,null,null,null,null,null,null,null,"To view a copy of this license, visit http://creativecommons.org/licenses/by/4.0/"]

{"sheet":"Results","index":1,"n_rows":246,"n_cols":12,"rows_kept":246,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Results",null,null,null,null,null,null,null,null,"Chosen mine profile:",{"$f":"Inputs!E217","v":"Average profit"}]
[]
[]
[null,"Summary assumptions","units"]
[null,"Produced reserves",{"$f":"Inputs!D220","v":"ounces"},{"$f":"SUM(Model!G12:BD12)","v":8000000}]
[null,"Production starts","year",{"$f":"Model!$C$35","v":5}]
[null,"Production life","year",{"$f":"MAX(Model!G33:BD33)","v":24}]
[null,"Development costs","$m",{"$f":"Inputs!B225","v":450}]
[null,"Production to DEV CAPEX",{"$f":"Inputs!D220&\"/$m\"","v":"ounces/$m"},{"$f":"D6/D9","v":17777.777777777777}]
[null,"Mineral Price",{"$f":"\"$/\"&Inputs!D220","v":"$/ounces"},{"$f":"Inputs!$F$210","v":1600}]
[null,"Operating cost per unit",{"$f":"\"$/\"&Inputs!D220","v":"$/ounces"},{"$f":"Inputs!B229","v":700}]
[null,"Transport and TC/RC",{"$f":"\"$/\"&Inputs!D220","v":"$/ounces"},{"$f":"((Inputs!B222+Inputs!B221)*1000000)/Inputs!B220","v":4.3562500000000011}]
[null,"C1 cash cost less royalties",{"$f":"\"$/\"&Inputs!D220","v":"$/ounces"},{"$f":"D13+D12","v":704.35625000000005}]
[null,"Total C1 cash costs",{"$f":"\"$/\"&Inputs!D220","v":"$/ounces"},{"$f":"D12+(SUM(Model!C970:C973)*1000000/Model!C12)+D13","v":821.95625000000007}]
[null,"Government real discount rate","%",{"$f":"Inputs!E201","v":0.1}]
[null,"Company real discount rate","%",{"$f":"Inputs!E200","v":0.08}]
[null,"Lender real interest rate","%",{"$f":"Inputs!E198","v":0.06}]
[null,"Leverage (equity/total assets)","%",{"$f":"Inputs!E195","v":0.5}]
[null,"Inflation","%",{"$f":"Inputs!E202","v":0.02}]
[]
[null,"Summary results","units"]
[null,"Project pre-tax net cashflow (discounted)","$m",{"$f":"Model!C28","v":1773.0238833189076}]
[null,"Pre-tax project IRR","%",{"$f":"Model!C27","v":0.41824065307800207}]
[null,"Post-tax IRR","%",{"$f":"Model!C943","v":0.2583148759556424}]
[null,"Investor hurdle","%",{"$f":"(D17 * D19) + (D18 * (1 - D19))","v":7.0000000000000007E-2}]
[null,"IRR above hurdle?",null,{"$f":"D25>D26","v":true}]
[null,"Payback period (not discounted)","years",{"$f":"Model!C839","v":6.947283727658033}]
[null,"Payback period (discounted)","years",{"$f":"Model!C844","v":7.6527260684637097}]
[null,"AETR (undiscounted)",null,{"$f":"Model!G953","v":0.57397135171987901}]
[null,"AETR (discounted at 10%)",null,{"$f":"Model!I953","v":0.63067198366974442}]
[]
[]
[null,"\"Press for results\" to compare a new selection of fiscal regimes or after changing project assumptions. Use \"Select Data\" in each graph to adjust axis lengths and selected data fields. For example, to focus on different fiscal regimes."]
[]
[null,"Overall government take"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Timing of revenues"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Progressivity as profits change"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tax base simplicity"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tables used to populate charts - DO NOT TOUCH"]
[]
[null,"AETR",null,null,"Pasted and re-ordered by macro"]
[null,null,"AETR",null,null,"AETR"]
[null,{"$f":"TRANSPOSE(Model!G1013:Q1013)","v":"Tanzania w/o sharing"},{"$f":"TRANSPOSE(Model!G1017:Q1017)","v":0.63067198366974442},null,"Western Australia",0.42605702910009419]
[null,"Tanzania w 50/50 sharing",0.54368747432035114,null,"Peru",0.45504753775782231]
[null,"Ecuador",0.62701128596758471,null,"Tanzania w 50/50 sharing",0.54368747432035114]
[null,"Philippines FTAA",0.56620758383157266,null,"Burkina Faso",0.55100138088522777]
[null,"Burkina Faso",0.55100138088522777,null,"Indonesia",0.55344487444634016]
[null,"DRC",0.56282234377799933,null,"DRC",0.56282234377799933]
[null,"Ghana",0.5960837920826485,null,"Philippines FTAA",0.56620758383157266]
[null,"South Africa (gold)",0.58048530975752399,null,"South Africa (gold)",0.58048530975752399]
[null,"Indonesia",0.55344487444634016,null,"Ghana",0.5960837920826485]
[null,"Peru",0.45504753775782231,null,"Ecuador",0.62701128596758471]
[null,"Western Australia",0.42605702910009419,null,"Tanzania w/o sharing",0.63067198366974442]
[]
[]
[null,"METR and break-even price"]
[null,null,"Breakeven","METR"]
[null,"Peru",1100.5098530558757,0.29655477692863863]
[null,"Western Australia",1131.8947636800619,0.36217405951455028]
[null,"South Africa (gold)",1156.0851798201929,0.4036844832240476]
[null,"Tanzania w 50/50 sharing",1162.3114197034388,0.41335149123979403,null,null,null,null,null,null,null,"`"]
[null,"Philippines FTAA",1164.4394181943451,0.41657009273230627]
[null,"Burkina Faso",1168.3208829216596,0.42233317710778862]
[null,"DRC",1170.6575246875029,0.42573728069406819]
[null,"Ghana",1180.0227848850029,0.43891218411506616]
[null,"Indonesia",1188.4555648551579,0.45017199831322069]
[null,"Ecuador",1206.6729722221196,0.47274391900230373]
[null,"Tanzania w/o sharing",1211.2723219814243,0.47809673028295824]
[]
[null,"Profile of government revenue - comparing regimes (NPV10)"]
[]
[null,null,"PV","Share"]
[null,{"$f":"Model!D969","v":"Import duties"},{"$f":"Model!C969","v":189.125},{"$f":"C198/$C$215","v":5.6809308061615431E-2}]
[null,{"$f":"Model!D970","v":"VAT"},{"$f":"Model!C970","v":0},0]
[null,{"$f":"Model!D971","v":"Skills development levy"},{"$f":"Model!C971","v":44.800000000000018},1.345700992021347E-2]
[null,{"$f":"Model!D972","v":"Royalty"},{"$f":"Model!C972","v":896.00000000000023},0.26914019840426934]
[null,{"$f":"Model!D973","v":"Variable rate royalty"},{"$f":"Model!C973","v":0},0]
[null,{"$f":"Model!D974","v":"South Africa variable royalty"},{"$f":"Model!C974","v":0},0]
[null,{"$f":"Model!D975","v":"Operating profit tax"},{"$f":"Model!C975","v":0},0]
[null,{"$f":"Model!D976","v":"DRC excess profits tax"},{"$f":"Model!C976","v":0},0]
[null,{"$f":"Model!D978","v":"Corporate income tax"},{"$f":"Model!C978","v":1405.5780796757949},0.42220710182660187]
[null,{"$f":"Model!D979","v":"Resource rent tax"},{"$f":"Model!C979","v":0},0]
[null,{"$f":"Model!D980","v":"South Africa gold profit tax"},{"$f":"Model!C980","v":0},0]
[null,{"$f":"Model!D981","v":"Zimbabwe additional profits tax"},{"$f":"Model!C981","v":0},0]
[null,{"$f":"Model!D982","v":"Govt share of repaid loans"},{"$f":"Model!C982","v":0},0]
[null,{"$f":"Model!D983","v":"State dividends"},{"$f":"Model!C983","v":517.43884309972077},0.15542811706912324]
[null,{"$f":"Model!D984","v":"Dividend withholding tax"},{"$f":"Model!C984","v":271.65539262735336},8.159976146128968E-2]
[null,{"$f":"Model!D985","v":"Interest withholding tax"},{"$f":"Model!C985","v":4.5226202751853943},1.3585032568867947E-3]
[null,{"$f":"Model!D986","v":"Adjustment to govt benefit share"},{"$f":"Model!C986","v":0},0]
[null,{"$f":"Model!D988","v":"Total government revenue"},{"$f":"Model!C988","v":3329.1199356780553},1]
[]
[]
[]
[]
[]
[null,null,"Coefficient of variation"]
[null,"Burkina Faso",0.96807819226707781]
[null,"Indonesia",0.98683894628488145]
[null,"Tanzania w/o sharing",0.98732847988446104]
[null,"Western Australia",0.98755122742852997]
[null,"Ghana",1.0063809007605871]
[null,"Tanzania w 50/50 sharing",1.0338010490565204]
[null,"Ecuador",1.0351788477406936]
[null,"DRC",1.0715216329446942]
[null,"Philippines FTAA",1.072656368009596]
[null,"Peru",1.0924286916324226]
[null,"South Africa (gold)",1.6223813170804939]
[]
[]
[null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,"Peru",-14.539788391694064,463.07996613946494]
[null,"South Africa (gold)",-24.623907506509525,518.0661155837596]
[null,"Western Australia",-35.763979782055998,365.64997402941191]
[null,"DRC",-53.7659672488507,423.9912433490403]
[null,"Indonesia",-54.62505194261432,458.26407837119177]
[null,"Burkina Faso",-57.085296133555403,392.63728475987193]
[null,"Tanzania w 50/50 sharing",-61.706423554331607,377.21655792534801]
[null,"Ghana",-71.371306400987166,432.82563769075119]
[null,"Ecuador",-72.70285828754848,525.0520623079417]
[null,"Tanzania w/o sharing",-99.82583706350718,401.10375354711334]
[null,"Philippines FTAA",-100.6091028791314,483.25228149239717]

{"sheet":"Inputs","index":2,"n_rows":278,"n_cols":57,"rows_kept":278,"cut":false,"hidden":false,"merged":[[130,20,130,21],[144,38,144,39],[144,36,144,37],[162,32,162,33],[162,34,162,35],[162,36,162,37],[162,38,162,39],[144,32,144,33],[144,34,144,35],[144,28,144,29],[144,30,144,31],[162,26,162,27],[162,28,162,29],[162,30,162,31],[144,12,144,13],[162,10,162,11],[162,14,162,15],[130,14,130,15],[130,16,130,17],[216,4,216,5],[144,6,144,7],[144,8,144,9],[216,2,216,3],[130,6,130,7],[130,8,130,9],[162,6,162,7],[162,8,162,9],[13,2,13,3],[130,12,130,13],[130,18,130,19],[162,16,162,17],[144,26,144,27],[144,16,144,17],[144,20,144,21],[144,18,144,19],[162,18,162,19],[144,24,144,25],[162,20,162,21],[162,24,162,25],[144,10,144,11],[130,10,130,11],[144,14,144,15],[162,12,162,13]]}
[]
[null,"Inputs"]
[]
[]
[null,null,"Choose primary mineral"]
[null,null,"Gold",{"$f":"MATCH(C6,Lists!$B$3:$B$11,0)","v":1}]
[null,null,"Choose co-product"]
[null,null,"Copper",{"$f":"MATCH(C8,Lists!$B$3:$B$11,0)","v":2}]
[]
[null,null,"Main components of tax regime"]
[null,null,"Our current set of tax regimes can be found in a table to the right of this section. Revisions can be made to these regimes, and new regimes added, in this table. "]
[null,null,"\"Select tax regime\" of focus from the adjacent table. The other regimes will be used as comparators. To include an alternative regime, type its name into one of the yellow cells (G15:Q15).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TAX REGIMES TO SELECT FROM"]
[null,null,null,null,null,null,null,null,null,null,null,"--- Fiscal regime comparators in use ---"]
[null,null,"SELECT TAX REGIME",null,1,null,1,2,3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Regime name",null,{"$f":"INDEX(G15:Q15,$E$14)","v":"Tanzania w/o sharing"},null,"Tanzania w/o sharing","Tanzania w 50/50 sharing","Ecuador","Philippines FTAA","Burkina Faso","DRC","Ghana","South Africa (gold)","Indonesia","Peru","Western Australia",null,null,null,"Regime name",null,null,null,null,null,null,"Tanzania w/o sharing","Tanzania w 50/50 sharing","Tanzania 50/50 adj.","Philippines FTAA","Ecuador","Burkina Faso","Cote d'Ivoire","DRC","Ghana","Guinea","Mali 2018","Mali proposal 2019","Senegal","South Africa (gold)","Zambia (gold)","Zimbabwe (ordinary mining license)","Zimbabwe (special mining license)","Brazil","Chile","Peru","Indonesia","Kazakhstan","Kyrgyz Republic","Western Australia"]
[null,null,null,null,null,null,{"$f":"MATCH(G15,$AB$15:$BE$15,0)","v":1},{"$f":"MATCH(H15,$AB$15:$BE$15,0)","v":2},5,4,6,8,9,14,21,20,24]
[null,null,"Input taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input taxes"]
[null,null,"Import duty rate 1","%",{"$f":"INDEX(G18:Q18,Model!$E$1279)","v":0.05},null,{"$f":"INDEX($AB18:$BE18,G$16)","v":0.05},0.05,0.05,0,2.5000000000000001E-2,0.05,0,5.8000000000000003E-2,6.9000000000000006E-2,0,0.05,null,null,null,"Import duty rate 1",null,null,null,null,null,"%",0.05,0.05,0.05,0,0.05,2.5000000000000001E-2,0,0.05,0,0,0,0,0,5.8000000000000003E-2,0,0,0,0.06,0.06,0,6.9000000000000006E-2,0.05,0.05,0.05]
[null,null,"Import duty rate 2","%",{"$f":"INDEX(G19:Q19,Model!$E$1279)","v":0},null,0,0,0,5.5E-2,7.4999999999999997E-2,0,0,0,0,0,0,null,null,null,"Import duty rate 2",null,null,null,null,null,"%",null,null,null,5.5E-2,null,7.4999999999999997E-2,null,null,null,6.5000000000000002E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G20:Q20,Model!$E$1279)","v":0},null,0,0,0,12,1,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,12,null,1,null,null,null,1,4,4,1]
[null,null,"VAT on inputs","%",{"$f":"INDEX(G21:Q21,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0.05,0,0,0,0,null,null,null,"VAT on inputs",null,null,null,null,null,"%",0,0,0,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Skills development levy rate 1","%",{"$f":"INDEX(G22:Q22,Model!$E$1279)","v":0.04},null,0.04,{"$f":"INDEX($AB22:$BE22,H$16)","v":0.04},0,0,0,0,0,0.01,0,0,0,null,null,null,"Skills development levy rate 1",null,null,null,null,null,"%",0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0.01,5.0000000000000001E-3,0.01,0.01,2.5000000000000001E-2,0,0,0,0,0,0]
[null,null,"Skills development levy rate 2","%",{"$f":"INDEX(G23:Q23,Model!$E$1279)","v":0},null,0,0,0,0,0.03,0,0,0,0,0,0,null,null,null,"Skills development levy rate 2",null,null,null,null,null,"%",null,null,null,null,null,0.03]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G24:Q24,Model!$E$1279)","v":0},null,0,0,0,0,8,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,null,null,8]
[null,null,"Sales taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales taxes"]
[null,null,"Royalty (gold)","%",{"$f":"INDEX(G26:Q26,Model!$E$1279)","v":0.06},null,0.06,0.06,0.05,7.0000000000000007E-2,0,3.5000000000000003E-2,0.05,0,3.7499999999999999E-2,0,2.5000000000000001E-2,null,null,null,"Royalty (gold)",null,null,null,null,null,"%",0.06,0.06,0.06,7.0000000000000007E-2,0.05,0,0,3.5000000000000003E-2,0.05,0.05,0.06,0.06,0.05,0,0.06,0,0,1.4999999999999999E-2,0,0,3.7499999999999999E-2,0.05,7.0000000000000007E-2,2.5000000000000001E-2]
[null,null,"Royalty (copper)","%",{"$f":"INDEX(G27:Q27,Model!$E$1279)","v":0.06},null,0.06,0.06,0.05,7.0000000000000007E-2,0.03,3.5000000000000003E-2,0.05,0,0.04,0,2.5000000000000001E-2,null,null,null,"Royalty (copper)",null,null,null,null,null,"%",0.06,0.06,0.06,7.0000000000000007E-2,0.05,0.03,3.5000000000000003E-2,3.5000000000000003E-2,0.05,0.03,null,null,3.5000000000000003E-2,0,0,0.02,0.02,0.02,0,0,0.04,0.05,7.0000000000000007E-2,2.5000000000000001E-2]
[null,null,"Royalty (cobalt)","%",{"$f":"INDEX(G28:Q28,Model!$E$1279)","v":0.06},null,0.06,0.06,0.05,7.0000000000000007E-2,0.03,0.1,0.05,0,0.04,0,2.5000000000000001E-2,null,null,null,"Royalty (cobalt)",null,null,null,null,null,"%",0.06,0.06,0.06,7.0000000000000007E-2,0.05,0.03,3.5000000000000003E-2,0.1,0.05,0.03,null,null,3.5000000000000003E-2,0,0.08,0.02,0.02,0.02,0,0,0.04,0.05,0.05,2.5000000000000001E-2]
[null,null,"Royalty (nickel)","%",{"$f":"INDEX(G29:Q29,Model!$E$1279)","v":0.06},null,0.06,0.06,0.05,7.0000000000000007E-2,0.03,0,0.05,0,0.04,0,2.5000000000000001E-2,null,null,null,"Royalty (nickel)",null,null,null,null,null,"%",0.06,0.06,0.06,7.0000000000000007E-2,0.05,0.03,3.5000000000000003E-2,null,0.05,null,null,null,3.5000000000000003E-2,0,0.05,0.02,0.02,0.02,null,null,0.04,0.05,null,2.5000000000000001E-2]
[null,null,"Royalty base: netback/gross","switch",{"$f":"INDEX(G30:Q30,Model!$E$1279)","v":"gross"},null,"gross","gross","net","gross","gross","gross","gross","gross","net","gross","gross",null,null,null,"Royalty base: netback/gross",null,null,null,null,null,"switch","gross","gross","gross","gross","net","gross","net","gross","gross","gross","net","net","gross","gross","gross","gross","gross","gross","gross","gross","net","gross","gross","gross"]
[null,null,"Variable rate royalty - revenue based: see schedules 1-8 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G31:Q31,Model!$E$1279)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - revenue based: see schedules 1-8 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Variable rate royalty - price based: see schedules 1-8 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G32:Q32,Model!$E$1279)","v":1},null,1,1,1,1,2,1,1,1,1,1,1,null,null,null,"Variable rate royalty - price based: see schedules 1-8 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,2,3,1,1,1,1,1,1,1,1,5,5,1,1,1,1,1,6,1]
[null,null,"Variable rate royalty - price based: not marginal=1, marginal=2","switch",{"$f":"INDEX(G33:Q33,Model!$E$1279)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Variable rate royalty - price based: not marginal=1, marginal=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"South Africa variable rate royalty: off=0, on=1","switch",{"$f":"INDEX(G34:Q34,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,1,0,0,0,null,null,null,"South Africa variable rate royalty: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Schedule: schedules 1-3 further below","switch",{"$f":"INDEX(G35:Q35,Model!$E$1279)","v":1},null,1,1,1,1,1,1,1,2,1,1,1,null,null,null,"Schedule: schedules 1-3 further below",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,2,1,1,1,1,1,1,1,1,1,1]
[null,null,"Export duty/clearance fee","%",{"$f":"INDEX(G36:Q36,Model!$E$1279)","v":0.01},null,0.01,0.01,0,0,0,0,0,0,0,0,0,null,null,null,"Export duty/clearance fee",null,null,null,null,null,"%",0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0.15,0,0,0,0,0,0,0,0,0]
[null,null,"Local development levy","%",{"$f":"INDEX(G37:Q37,Model!$E$1279)","v":0},null,0,0,0,0,0.01,3.0000000000000001E-3,0,0,0,0,0,null,null,null,"Local development levy",null,null,null,null,null,"%",null,null,null,null,null,0.01,5.0000000000000001E-3,3.0000000000000001E-3,null,0.01,null,2.5000000000000001E-3,5.0000000000000001E-3]
[null,null,"Operating profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating profit taxes"]
[null,null,"Operating profit tax: see schedules 1-8 below, where schedule 1 is no tax","switch",{"$f":"INDEX(G39:Q39,Model!$E$1279)","v":1},null,1,1,1,1,1,1,1,1,1,3,1,null,null,null,"Operating profit tax: see schedules 1-8 below, where schedule 1 is no tax",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,3,1,1,1,1]
[null,null,"Backstop royalty if OPT below threshold ","%",{"$f":"INDEX(G40:Q40,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0.01,0,null,null,null,"Backstop royalty if OPT below threshold ",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,null,"DRC excess profits tax rate","%",{"$f":"INDEX(G41:Q41,Model!$E$1279)","v":0},null,0,0,0,0,0,0.5,0,0,0,0,0,null,null,null,"DRC excess profits tax rate",null,null,null,null,null,"%",null,null,null,null,null,null,null,0.5]
[null,null,"Threshold","%",{"$f":"INDEX(G42:Q42,Model!$E$1279)","v":0},null,0,0,{"$f":"INDEX($AB42:$BE42,I$16)","v":0},0,0,0.25,0,0,0,0,0,null,null,null,"Threshold",null,null,null,null,null,"%",null,null,null,null,null,null,null,0.25]
[null,null,"Corporate income tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporate income tax"]
[null,null,"Corporate income tax rate 1","%",{"$f":"INDEX(G44:Q44,Model!$E$1279)","v":0.3},null,{"$f":"INDEX($AB44:$BE44,G$16)","v":0.3},0.3,0.25,0.3,0.27500000000000002,0.3,0.35,0,0.25,0.29499999999999998,0.3,null,null,null,"Corporate income tax rate 1",null,null,null,null,null,"%",0.3,0.3,0.3,0.3,0.25,0.27500000000000002,0.25,0.3,0.35,0.3,0.25,0.25,0.3,0,0.3,0.28000000000000003,0.18,0.34,0.25,0.29499999999999998,0.25,0.2,0,0.3]
[null,null,"Corporate income tax rate 2","%",{"$f":"INDEX(G45:Q45,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Corporate income tax rate 2",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,0.3,0.3]
[null,null,"Production year that rate changes: where 0 is no rate change","years",{"$f":"INDEX(G46:Q46,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Production year that rate changes",null,null,null,null,null,"years",null,null,null,null,null,null,null,null,null,null,16,4]
[null,null,"Exploration costs (expensed): immediate/deferred","switch",{"$f":"INDEX(G47:Q47,Model!$E$1279)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Exploration costs (expensed): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred"]
[null,null,"Development costs - intangibles (expensed): immediate/deferred","switch",{"$f":"INDEX(G48:Q48,Model!$E$1279)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Development costs - intangibles (expensed): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred"]
[null,null,"Development costs - tangibles (depreciated): immediate/deferred","switch",{"$f":"INDEX(G49:Q49,Model!$E$1279)","v":"deferred"},null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,null,null,"Development costs - tangibles (depreciated): immediate/deferred",null,null,null,null,null,"switch","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred"]
[null,null,"Depreciation allowance for tangible development costs","years",{"$f":"INDEX(G50:Q50,Model!$E$1279)","v":5},null,5,5,10,1,0,10,5,1,16,10,10,null,null,null,"Depreciation allowance for tangible development costs",null,null,null,null,null,"years",5,5,5,1,10,null,5,10,5,5,null,null,null,1,4,1,4,17,10,10,16,4,null,10]
[null,null,"Non-linear depreciation of tangible development costs: off=0, on=1","switch",{"$f":"INDEX(G51:Q51,Model!$E$1279)","v":0},null,0,0,0,0,1,0,0,0,0,0,0,null,null,null,"Non-linear depreciation of tangible development costs: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Additional allowance for development capital","%",{"$f":"INDEX(G52:Q52,Model!$E$1279)","v":0},null,0,0,0,0.15,0,0,0,0,0,0,0,null,null,null,"Additional allowance for development capital",null,null,null,null,null,null,null,null,null,0.15]
[null,null,"Depreciation allowance for replacement capital costs","years",{"$f":"INDEX(G53:Q53,Model!$E$1279)","v":5},null,5,5,10,5,0,10,5,1,16,10,10,null,null,null,"Depreciation allowance for replacement capital costs",null,null,null,null,null,"years",5,5,5,5,10,null,5,10,5,5,null,null,null,1,4,1,4,17,10,10,16,4,null,10]
[null,null,"Non-linear depreciation of replacement capital costs: off=0, on=1","switch",{"$f":"INDEX(G54:Q54,Model!$E$1279)","v":0},null,0,0,0,0,1,0,0,0,0,0,0,null,null,null,"Non-linear depreciation of replacement capital costs: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,1,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Additional allowance for replacement capital","%",{"$f":"INDEX(G55:Q55,Model!$E$1279)","v":0},null,0,0,0,0.2,{"$f":"INDEX($AB55:$BE55,K$16)","v":0},0,0,0,0,0,0,null,null,null,"Additional allowance for replacement capital",null,null,null,null,null,"%",null,null,null,0.2]
[null,null,"Deductibility of royalty: yes=1, no=2","switch",{"$f":"INDEX(G56:Q56,Model!$E$1279)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Deductibility of royalty: yes=1, no=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,1,1,1,1,1,1,1]
[null,null,"Interest on shareholder loans recognized as project cost: yes=1, no=2 ","switch",{"$f":"INDEX(G57:Q57,Model!$E$1279)","v":1},null,1,2,1,1,1,1,{"$f":"INDEX($AB57:$BE57,M$16)","v":1},1,1,1,1,null,null,null,"Interest on shareholder loans recognized as project cost: yes=1, no=2 ",null,null,null,null,null,"switch",1,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Loss carry forward - time period: where 100 is indefinite carry forward","years",{"$f":"INDEX(G58:Q58,Model!$E$1279)","v":100},null,100,100,5,5,100,5,5,100,5,4,100,null,null,null,"Loss carry forward - time period: where 100 is indefinite carry forward",null,null,null,null,null,"years",100,100,100,5,5,100,100,5,5,100,100,100,3,100,10,100,100,100,100,4,5,10,null,100]
[null,null,"Loss carry forward - annual income that losses can be utilised against","%",{"$f":"INDEX(G59:Q59,Model!$E$1279)","v":0.7},null,0.7,0.7,0.25,1,1,1,1,1,1,1,1,null,null,null,"Loss carry forward - annual income that losses can be utilised against",null,null,null,null,null,"%",0.7,0.7,0.7,1,0.25,1,1,1,1,1,1,1,1,1,0.5,1,1,0.3,1,1,1,1,null,1]
[null,null,"South Africa gold profit tax: off=0, on=1","switch",{"$f":"INDEX(G60:Q60,Model!$E$1279)","v":0},null,{"$f":"INDEX($AB60:$BE60,G$16)","v":0},0,0,0,0,0,0,1,0,0,0,null,null,null,"South Africa gold profit tax: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Parameter a",null,{"$f":"INDEX(G61:Q61,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,34,0,0,0,null,null,null,"Parameter a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,"Parameter b",null,{"$f":"INDEX(G62:Q62,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,5,0,0,0,null,null,null,"Parameter b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,"Excess profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable rate profit taxes"]
[null,null,"Resource rent tax rate","%",{"$f":"INDEX(G64:Q64,Model!$E$1279)","v":0},null,{"$f":"INDEX($AB64:$BE64,G$16)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,"Resource rent tax rate",null,null,null,null,null,"%"]
[null,null,"Threshhold","%",{"$f":"INDEX(G65:Q65,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshhold",null,null,null,null,null,"%"]
[null,null,"CIT deductible; yes=1, no=2","switch",{"$f":"INDEX(G66:Q66,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"CIT deductible; yes=1, no=2",null,null,null,null,null,"switch"]
[null,null,"Zimbabwe additional profits tax: off=0, on=1","switch",{"$f":"INDEX(G67:Q67,Model!$E$1279)","v":0},null,0,0,{"$f":"INDEX($AB67:$BE67,I$16)","v":0},0,0,0,0,0,0,0,0,null,null,null,"Zimbabwe additional profits tax: off=0, on=1",null,null,null,null,null,"switch",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[null,null,"Threshold for first accumulated net cash position","%",{"$f":"INDEX(G68:Q68,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshold for first accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,"Tax rate on first accumulated net cash position","%",{"$f":"INDEX(G69:Q69,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Tax rate on first accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2888]
[null,null,"Threshold for second accumulated net cash position","%",{"$f":"INDEX(G70:Q70,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Threshold for second accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,null,"Tax rate on second accumulated net cash position","%",{"$f":"INDEX(G71:Q71,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Tax rate on second accumulated net cash position",null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27778000000000003]
[null,null,"Other profit taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other profit taxes"]
[null,null,"Interest withholding tax ","%",{"$f":"INDEX(G73:Q73,Model!$E$1279)","v":0.1},null,{"$f":"INDEX($AB73:$BE73,G$16)","v":0.1},{"$f":"INDEX($AB73:$BE73,H$16)","v":0.1},0.25,0.2,6.25E-2,0,0.08,0.15,0.2,4.99E-2,0.05,null,null,null,"Interest withholding tax ",null,null,null,null,null,"%",0.1,0.1,0.1,0.2,0.25,6.25E-2,0.18,0,0.08,0.1,0.09,0.09,0.16,0.15,0.2,0,0,0.15,0.35,4.99E-2,0.2,0.15,0.1,0.05]
[null,null,"Dividend withholding tax","%",{"$f":"INDEX(G74:Q74,Model!$E$1279)","v":0.1},null,{"$f":"INDEX($AB74:$BE74,G$16)","v":0.1},{"$f":"INDEX($AB74:$BE74,H$16)","v":0.1},0.1,0.15,6.25E-2,0.1,0.08,0.2,0.2,0.05,0,null,null,null,"Dividend withholding tax",null,null,null,null,null,"%",0.1,0.1,0.1,0.15,0.1,6.25E-2,0.15,0.1,0.08,0.1,0.1,0.1,0.1,0.2,0.2,0.15,0.15,0,0.1,0.05,0.2,0.15,0.1,0]
[null,null,"Ecuador profit share for workers","%",{"$f":"INDEX(G75:Q75,Model!$E$1279)","v":0},null,{"$f":"INDEX($AB75:$BE75,G$16)","v":0},0,0.15,0,0,0,0,0,0,0,0,null,null,null,"Ecuador profit share for workers",null,null,null,null,null,"%",null,null,null,null,0.15]
[null,null,"Portion distributed through government: off=0, on=1","switch",{"$f":"INDEX(G76:Q76,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Portion distributed through government: off=0, on=1",null,null,null,null,null,"switch",null,null,null,null,0]
[null,null,"Portion distributed through government ","%",{"$f":"INDEX(G77:Q77,Model!$E$1279)","v":0},null,0,0,0.12,0,0,0,0,0,0,0,0,null,null,null,"Portion distributed through government ",null,null,null,null,null,"%",null,null,null,null,0.12]
[null,null,"State equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State equity"]
[null,null,"State equity share","%",{"$f":"INDEX(G79:Q79,Model!$E$1279)","v":0.16},null,{"$f":"INDEX($AB79:$BE79,G$16)","v":0.16},0.16,0,0,0.1,0.1,0.1,0,0,0,0,null,null,null,"State equity share",null,null,null,null,null,"%",0.16,0.16,0.16,0,0,0.1,0.1,0.1,0.1,0.15,0.1,0.1,0.1,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate structure: incorporated=1, unincorporated=2","switch",{"$f":"INDEX(G80:Q80,Model!$E$1279)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Corporate structure: incorporated=1, unincorporated=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Payment for state equity: paid=1, carried=2, free=3","switch",{"$f":"INDEX(G81:Q81,Model!$E$1279)","v":3},null,3,3,0,0,3,3,3,0,0,0,0,null,null,null,"Payment for state equity: paid=1, carried=2, free=3",null,null,null,null,null,"switch",3,3,3,null,null,3,3,3,3,3,3,3,3]
[null,null,"State equity contribution includes exploration costs: yes=1, no=2","switch",{"$f":"INDEX(G82:Q82,Model!$E$1279)","v":2},null,2,2,2,2,2,2,2,2,2,2,2,null,null,null,"State equity contribution includes exploration costs: yes=1, no=2",null,null,null,null,null,"switch",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"State equity also provides share of loan repayments: yes=1, no=2","switch",{"$f":"INDEX(G83:Q83,Model!$E$1279)","v":2},null,2,1,2,2,2,2,2,2,2,2,2,null,null,null,"State equity also provides share of loan repayments: yes=1, no=2",null,null,null,null,null,"switch",2,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Ultimate sharing of mine benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State equity"]
[null,null,"Tanzania sharing mechanism: off=0, on=1","switch",{"$f":"INDEX(G85:Q85,Model!$E$1279)","v":0},null,0,1,{"$f":"INDEX($AB85:$BE85,I$16)","v":0},0,0,0,0,0,0,0,0,null,null,null,"Tanzania sharing mechanism: off=0, on=1",null,null,null,null,null,"switch",null,1,1]
[null,null,"Government share of benefits","%",{"$f":"INDEX(G86:Q86,Model!$E$1279)","v":0},null,0,0.5,0,0,0,0,0,0,0,0,0,null,null,null,"Government share of benefits",null,null,null,null,null,"%",null,0.5,0.57999999999999996]
[null,null,"Benefits before sharing trigger included: yes=1, no=2","switch",{"$f":"INDEX(G87:Q87,Model!$E$1279)","v":0},null,0,1,0,0,0,0,0,0,0,0,0,null,null,null,"Benefits before sharing trigger included: yes=1, no=2",null,null,null,null,null,"switch",null,1,1]
[null,null,"Includes suggested adjustments: off=0, on=1","switch",{"$f":"INDEX(G88:Q88,Model!$E$1279)","v":0},null,0,0,1,0,0,0,0,0,0,0,0,null,null,null,"Includes suggested adjustments: off=0, on=1",null,null,null,null,null,"switch",null,null,1]
[null,null,"Philippines sharing mechanism: off=0, on=1","switch",{"$f":"INDEX(G89:Q89,Model!$E$1279)","v":0},null,0,0,0,1,0,0,0,0,0,0,0,null,null,null,"Philippines sharing mechanism: off=0, on=1",null,null,null,null,null,"switch",null,null,null,1]
[null,null,"Government minimum share of benefits","%",{"$f":"INDEX(G90:Q90,Model!$E$1279)","v":0},null,0,0,0,0.5,0,0,0,0,0,0,0,null,null,null,"Government minimum share of benefits",null,null,null,null,null,"%",null,null,null,0.5]
[null,null,"Recovery period maximum","years",{"$f":"INDEX(G91:Q91,Model!$E$1279)","v":0},null,0,0,0,5,0,0,0,0,0,0,0,null,null,null,"Recovery period maximum",null,null,null,null,null,"years",null,null,null,5]
[null,null,"Deduction of pre-production capex after recovery period - as % of annual income","%",{"$f":"INDEX(G92:Q92,Model!$E$1279)","v":0},null,0,0,0,0.25,0,0,0,0,0,0,0,null,null,null,"Deduction of pre-production capex after recovery period - as % of annual income",null,null,null,null,null,"%",null,null,null,0.25]
[null,null,"Ecuador sharing mechanism: off=0, on=1","switch",{"$f":"INDEX(G93:Q93,Model!$E$1279)","v":0},null,0,0,1,0,0,0,0,0,0,0,0,null,null,null,"Ecuador sharing mechanism: off=0, on=1",null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Government minimum share of benefits","%",{"$f":"INDEX(G94:Q94,Model!$E$1279)","v":0},null,0,0,0.5,0,0,0,0,0,0,0,0,null,null,null,"Government minimum share of benefits",null,null,null,null,null,"%",null,null,null,null,0.5]
[null,null,"Other provisions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other provisions"]
[null,null,"Decommissioning provision: yes=1, no=2","switch",{"$f":"INDEX(G96:Q96,Model!$E$1279)","v":1},null,{"$f":"INDEX($AB96:$BE96,G$16)","v":1},{"$f":"INDEX($AB96:$BE96,H$16)","v":1},1,1,1,1,1,1,1,1,1,null,null,null,"Decommissioning provision: yes=1, no=2",null,null,null,null,null,"switch",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Commencement of decommissioning provision","% depletion",{"$f":"INDEX(G97:Q97,Model!$E$1279)","v":0.6},null,{"$f":"INDEX($AB97:$BE97,G$16)","v":0.6},{"$f":"INDEX($AB97:$BE97,H$16)","v":0.6},0.6,0.6,0.6,{"$f":"INDEX($AB97:$BE97,L$16)","v":0.6},0.6,0.6,0.6,0.6,0.6,null,null,null,"Commencement of decommissioning provision",null,null,null,null,null,"% depletion",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General:","https://taxsummaries.pwc.com/",null,null,null,null,null,null,"https://www.globenewswire.com/news-release/2019/07/19/1885174/0/en/Recommended-Final-Offer-for-Acacia-Mining-plc-by-Barrick-Gold-Corporation.html",null,"https://taxreform.dof.gov.ph/tax-reform-packages/package-2plus-mining-taxes/","https://www.dentons.com/en/services-and-solutions/global-tax-guide-to-doing-business-in/ecuador","https://thelawreviews.co.uk/edition/the-mining-law-review-edition-7/1175366/mining-burkina-faso","https://ferdi.fr/dl/df-biHnjpiNjryLJdpCaH5uv6Yx/article-la-convergence-fiscale-dans-le-secteur-minier-des-pays-de-l-uemoa-_.pdf",null,"https://www.pwc.com/gh/en/assets/pdf/2018-tax-facts-and-figures.pdf",null,null,"https://www.iied.org/malis-new-mining-law-improvement-fails-artisanal-miners","https://thelawreviews.co.uk/title/the-mining-law-review/senegal-mining-law","https://www.imf.org/external/pubs/ft/scr/2015/cr15244.pdf","https://www.pwc.com/zm/en/assets/pdf/zambia-budget-2019.pdf","https://www.ey.com/Publication/vwLUAssets/ey-zimbabwe-budget-and-tax-facts11/$FILE/ey-zimbabwe-budget-and-tax-facts11.pdf","https://www.ey.com/Publication/vwLUAssets/ey-zimbabwe-budget-and-tax-facts11/$FILE/ey-zimbabwe-budget-and-tax-facts11.pdf","http://tozzinifreire.com.br/en/boletins/changes-to-the-cfem-the-brazilian-mining-royalty?utm_source=Mondaq&utm_medium=syndication&utm_campaign=View-Original","https://www2.deloitte.com/content/dam/Deloitte/global/Documents/Tax/dttl-tax-chilehighlights-2018.pdf","http://www.bergbau-peru.com/fileadmin/ahk_peru_bergbau/PDF/EY-Peru-mining-metals-investment-guide_2017-2018.pdf","https://www.pwc.com/id/en/energy-utilities-mining/assets/mining/mining-guide-2019.pdf","https://www2.deloitte.com/content/dam/Deloitte/kz/Documents/tax/other/Kazakhstan_Highlights_2018_To_practice.pdf",null,"http://taxsummaries.pwc.com/ID/Australia-Corporate-Withholding-taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.ey.com/gl/en/services/tax/international-tax/tax-alert-library#country",null,null,null,null,null,null,null,null,"https://mgb.gov.ph/attachments/article/79/PFC_FTAA.pdf",null,"https://eiti.org/sites/default/files/documents/rapport_de_conciliation_itie_burkina_faso_2016_v_signee.pdf","https://s3.amazonaws.com/rgi-documents/a3a7e2ead5afcbd4626f6a0edeb76e32381b8945.pdf",null,"https://iclg.com/practice-areas/mining-laws-and-regulations/ghana#chaptercontent5",null,null,null,null,null,null,"http://www.mines.gov.zw/?q=mpd/57","http://www.mines.gov.zw/?q=mpd/57","https://www2.deloitte.com/content/dam/Deloitte/global/Documents/Tax/dttl-tax-brazilhighlights-2018.pdf",null,null,"https://www.pwc.com/gx/en/energy-utilities-mining/publications/pdf/pwc-gx-miining-taxes-and-royalties.pdf"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://fiscalite-miniere.ferdi.fr/en/tax-systems"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.export.gov/ccg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.zimra.co.zw/downloads/category/17-acts?download=181:income-tax-act-chapter-23-06-updated&start=20"]
[]
[null,null,"Non-linear depreciation schedule"]
[]
[null,null,null,"Depreciation year 1",{"$f":"INDEX(G106:Q106,Model!$E$1279)","v":0},null,{"$f":"INDEX($AB106:$BE106,G$16)","v":0},{"$f":"INDEX($AB106:$BE106,H$16)","v":0},0,0,0.5,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 1",null,null,null,null,null,0.5,null,null,null,null,0.5,0.5,0.25]
[null,null,null,"Depreciation year 2",{"$f":"INDEX(G107:Q107,Model!$E$1279)","v":0},null,0,0,0,0,0.125,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 2",null,null,null,null,null,0.125,null,null,null,null,0.125,0.125,0.1875]
[null,null,null,"Depreciation year 3",{"$f":"INDEX(G108:Q108,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 3",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,0.140625]
[null,null,null,"Depreciation year 4",{"$f":"INDEX(G109:Q109,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 4",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,0.10546875]
[null,null,null,"Depreciation year 5",{"$f":"INDEX(G110:Q110,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 5",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,5.2734375E-2]
[null,null,null,"Depreciation year 6",{"$f":"INDEX(G111:Q111,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 6",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,5.2734375E-2]
[null,null,null,"Depreciation year 7",{"$f":"INDEX(G112:Q112,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 7",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,5.2734375E-2]
[null,null,null,"Depreciation year 8",{"$f":"INDEX(G113:Q113,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 8",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,5.2734375E-2]
[null,null,null,"Depreciation year 9",{"$f":"INDEX(G114:Q114,Model!$E$1279)","v":0},null,0,0,0,0,5.3571428571428568E-2,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 9",null,null,null,null,null,5.3571428571428568E-2,null,null,null,null,5.3571428571428568E-2,5.3571428571428568E-2,5.2734375E-2]
[null,null,null,"Depreciation year 10",{"$f":"INDEX(G115:Q115,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 10",null,null,null,null,null,0,null,null,null,null,0,0,5.2734375E-2]
[null,null,null,"Depreciation year 11",{"$f":"INDEX(G116:Q116,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 11",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 12",{"$f":"INDEX(G117:Q117,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 12",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 13",{"$f":"INDEX(G118:Q118,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 13",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 14",{"$f":"INDEX(G119:Q119,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 14",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 15",{"$f":"INDEX(G120:Q120,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 15",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 16",{"$f":"INDEX(G121:Q121,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 16",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 17",{"$f":"INDEX(G122:Q122,Model!$E$1279)","v":0},null,0,{"$f":"INDEX($AB122:$BE122,H$16)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 17",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 18",{"$f":"INDEX(G123:Q123,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 18",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 19",{"$f":"INDEX(G124:Q124,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 19",null,null,null,null,null,0,null,null,null,null,0,0,0]
[null,null,null,"Depreciation year 20",{"$f":"INDEX(G125:Q125,Model!$E$1279)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Depreciation year 20",null,null,null,null,null,0,null,null,null,null,0,0,0]
[]
[null,null,"Variable rate taxes - schedules"]
[null,null,"\"Variable rate taxes\" are taxes whose rate depends on some economic measure such as the project's operating margin or commodity price."]
[]
[null,null,null,"Variable rate royalty on revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable rate royalty on revenue"]
[null,null,null,null,null,null,{"$f":"Y131","v":"1 - No VRR"},null,{"$f":"AA131","v":"2 - Chile: gold"},null,{"$f":"AC131","v":"3 - Custom"},null,{"$f":"AE131","v":"4 - Custom"},null,{"$f":"AG131","v":"5 - Custom"},null,{"$f":"AI131","v":"6 - Custom"},null,{"$f":"AK131","v":"7 - Custom"},null,{"$f":"AM131","v":"8 - Custom"},null,null,null,"1 - No VRR",null,"2 - Chile: gold",null,"3 - Custom",null,"4 - Custom",null,"5 - Custom",null,"6 - Custom",null,"7 - Custom",null,"8 - Custom"]
[null,null,"Bracket","Upper limit ($mm)","Marginal rate",null,"Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate",null,null,"Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate","Upper limit ($mm)","Marginal rate"]
[null,null,1,{"$f":"CHOOSE($E$31,G133,I133,K133,M133,O133,Q133,S133,U133)","v":0},{"$f":"CHOOSE($E$31,H133,J133,L133,N133,P133,R133,T133,V133)","v":0},null,{"$f":"Y133","v":0},{"$f":"Z133","v":0},{"$f":"AA133","v":72},{"$f":"AB133","v":0},{"$f":"AC133","v":0},{"$f":"AD133","v":0},{"$f":"AE133","v":0},{"$f":"AF133","v":0},{"$f":"AG133","v":0},{"$f":"AH133","v":0},{"$f":"AI133","v":0},{"$f":"AJ133","v":0},{"$f":"AK133","v":0},{"$f":"AL133","v":0},{"$f":"AM133","v":0},{"$f":"AN133","v":0},null,null,null,null,{"$f":"6000*12000/1000000","v":72},0]
[null,null,2,{"$f":"CHOOSE($E$31,G134,I134,K134,M134,O134,Q134,S134,U134)","v":0},{"$f":"CHOOSE($E$31,H134,J134,L134,N134,P134,R134,T134,V134)","v":0},null,0,0,90,5.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"6000*15000/1000000","v":90},5.0000000000000001E-3]
[null,null,3,0,0,null,0,0,120,0.01,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"6000*20000/1000000","v":120},0.01]
[null,null,4,0,0,null,0,0,150,1.4999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"6000*25000/1000000","v":150},1.4999999999999999E-2]
[null,null,5,0,0,null,0,0,180,0.02,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"6000*30000/1000000","v":180},0.02]
[null,null,6,0,0,null,0,0,210,2.5000000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"6000*35000/1000000","v":210},2.5000000000000001E-2]
[null,null,7,0,0,null,0,0,240,0.03,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"6000*40000/1000000","v":240},0.03]
[null,null,8,0,0,null,0,0,350,4.4999999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,350,4.4999999999999998E-2]
[null,null,9,0,0,null,0,0,350,4.4999999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,350,4.4999999999999998E-2]
[null,null,10,{"$f":"CHOOSE($E$31,G142,I142,K142,M142,O142,Q142,S142,U142)","v":0},{"$f":"CHOOSE($E$31,H142,J142,L142,N142,P142,R142,T142,V142)","v":0},null,0,0,350,4.4999999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,350,4.4999999999999998E-2]
[]
[null,null,null,"Variable rate royalty on price",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable rate royalty on price"]
[null,null,null,null,null,null,{"$f":"Y145","v":"1 - No VRR"},null,{"$f":"AA145","v":"2 - Burkina Faso: gold"},null,{"$f":"AC145","v":"3 - Cote d'Ivoire: gold"},null,{"$f":"AE145","v":"4 - Zambia: copper"},null,{"$f":"AG145","v":"5 - Zimbabwe: gold"},null,{"$f":"AI145","v":"6 - Kyrgyz Republic: gold"},null,{"$f":"AK145","v":"7 - Custom"},null,{"$f":"AM145","v":"8 - Custom"},null,null,null,"1 - No VRR",null,"2 - Burkina Faso: gold",null,"3 - Cote d'Ivoire: gold",null,"4 - Zambia: copper",null,"5 - Zimbabwe: gold",null,"6 - Kyrgyz Republic: gold",null,"7 - Custom",null,"8 - Custom"]
[null,null,"Bracket",{"$f":"CHOOSE($E$32,G146,I146,K146,M146,O146,Q146)","v":"Lower limit ($/oz)"},"Marginal rate",null,"Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate",null,null,"Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate","Lower limit ($/oz)","Marginal rate"]
[null,null,1,{"$f":"CHOOSE($E$32,G147,I147,K147,M147,O147,Q147,S147,U147)","v":0},{"$f":"CHOOSE($E$32,H147,J147,L147,N147,P147,R147,T147,V147)","v":0},null,{"$f":"Y147","v":0},{"$f":"Z147","v":0},{"$f":"AA147","v":0},{"$f":"AB147","v":0.03},{"$f":"AC147","v":0},{"$f":"AD147","v":0.03},{"$f":"AE147","v":0},{"$f":"AF147","v":5.5E-2},{"$f":"AG147","v":0},{"$f":"AH147","v":0.03},{"$f":"AI147","v":0},{"$f":"AJ147","v":0.01},{"$f":"AK147","v":0},{"$f":"AL147","v":0},{"$f":"AM147","v":0},{"$f":"AN147","v":0},null,null,null,null,0,0.03,0,0.03,0,5.5E-2,0,0.03,0,0.01]
[null,null,2,{"$f":"CHOOSE($E$32,G148,I148,K148,M148,O148,Q148,S148,U148)","v":0},{"$f":"CHOOSE($E$32,H148,J148,L148,N148,P148,R148,T148,V148)","v":0},null,0,0,1000,0.04,1000,3.5000000000000003E-2,4500,6.5000000000000002E-2,1200,0.05,1300,0.03,0,0,0,0,null,null,null,null,1000,0.04,1000,3.5000000000000003E-2,4500,6.5000000000000002E-2,1200,0.05,1300,0.03]
[null,null,3,0,0,null,0,0,1300,0.05,1300,0.04,6000,7.4999999999999997E-2,1200,0.05,1400,0.05,0,0,0,0,null,null,null,null,1300,0.05,1300,0.04,6000,7.4999999999999997E-2,1200,0.05,1400,0.05]
[null,null,4,0,0,null,0,0,1300,0.05,1600,0.05,7500,0.1,1200,0.05,1500,7.0000000000000007E-2,0,0,0,0,null,null,null,null,1300,0.05,1600,0.05,7500,0.1,1200,0.05,1500,7.0000000000000007E-2]
[null,null,5,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1600,0.1,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1600,0.1]
[null,null,6,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1700,0.13,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1700,0.13]
[null,null,7,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1800,0.14000000000000001,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1800,0.14000000000000001]
[null,null,8,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1900,0.15,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,1900,0.15]
[null,null,9,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2000,0.16,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2000,0.16]
[null,null,10,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2100,0.17,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2100,0.17]
[null,null,11,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2200,0.18,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2200,0.18]
[null,null,12,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2300,0.19,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2300,0.19]
[null,null,13,0,0,null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2400,0.2,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2400,0.2]
[null,null,14,{"$f":"CHOOSE($E$32,G160,I160,K160,M160,O160,Q160,S160,U160)","v":0},{"$f":"CHOOSE($E$32,H160,J160,L160,N160,P160,R160,T160,V160)","v":0},null,0,0,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2400,0.2,0,0,0,0,null,null,null,null,1300,0.05,2000,0.06,7500,0.1,1200,0.05,2400,0.2]
[]
[null,null,null,"Operating profit tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating profit tax"]
[null,null,null,null,null,null,{"$f":"Y163","v":"1 - No OPT"},null,{"$f":"AA163","v":"2 - Chile"},null,{"$f":"AC163","v":"3 - Peru"},null,{"$f":"AE163","v":"4 - Custom"},null,{"$f":"AG163","v":"5 - Custom"},null,{"$f":"AI163","v":"6 - Custom"},null,{"$f":"AK163","v":"7 - Custom"},null,{"$f":"AM163","v":"8 - Custom"},null,null,null,"1 - No OPT",null,"2 - Chile",null,"3 - Peru",null,"4 - Custom",null,"5 - Custom",null,"6 - Custom",null,"7 - Custom",null,"8 - Custom"]
[null,null,"Bracket","Lower limit","Marginal rate",null,"Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate",null,null,"Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate"]
[null,null,1,{"$f":"CHOOSE($E$39,G165,I165,K165,M165,O165,Q165,S165,U165)","v":0},{"$f":"CHOOSE($E$39,H165,J165,L165,N165,P165,R165,T165,V165)","v":0},null,{"$f":"Y165","v":0},{"$f":"Z165","v":0},{"$f":"AA165","v":0},{"$f":"AB165","v":0.05},{"$f":"AC165","v":0},{"$f":"AD165","v":0.03},{"$f":"AE165","v":0},{"$f":"AF165","v":0},{"$f":"AG165","v":0},{"$f":"AH165","v":0},{"$f":"AI165","v":0},{"$f":"AJ165","v":0},{"$f":"AK165","v":0},{"$f":"AL165","v":0},{"$f":"AM165","v":0},{"$f":"AN165","v":0},null,null,null,null,0,0.05,0,0.03]
[null,null,2,{"$f":"CHOOSE($E$39,G166,I166,K166,M166,O166,Q166,S166,U166)","v":0},{"$f":"CHOOSE($E$39,H166,J166,L166,N166,P166,R166,T166,V166)","v":0},null,0,0,0.35,0.08,0.1,4.1500000000000002E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.35,0.08,0.1,4.1500000000000002E-2]
[null,null,3,0,0,null,0,0,0.4,0.105,0.15,5.2999999999999999E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.4,0.105,0.15,5.2999999999999999E-2]
[null,null,4,0,0,null,0,0,0.45,0.13,0.2,6.4500000000000002E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.45,0.13,0.2,6.4500000000000002E-2]
[null,null,5,0,0,null,0,0,0.5,0.155,0.25,7.5999999999999998E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.5,0.155,0.25,7.5999999999999998E-2]
[null,null,6,0,0,null,0,0,0.55000000000000004,0.18,0.3,8.7499999999999994E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.55000000000000004,0.18,0.3,8.7499999999999994E-2]
[null,null,7,0,0,null,0,0,0.6,0.21,0.35,9.9000000000000005E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.6,0.21,0.35,9.9000000000000005E-2]
[null,null,8,0,0,null,0,0,0.65,0.24,0.4,0.1105,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.65,0.24,0.4,0.1105]
[null,null,9,0,0,null,0,0,0.7,0.27500000000000002,0.45,0.122,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.7,0.27500000000000002,0.45,0.122]
[null,null,10,0,0,null,0,0,0.75,0.31,0.5,0.13350000000000001,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.75,0.31,0.5,0.13350000000000001]
[null,null,11,0,0,null,0,0,0.8,0.34499999999999997,0.55000000000000004,0.14499999999999999,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.8,0.34499999999999997,0.55000000000000004,0.14499999999999999]
[null,null,12,0,0,null,0,0,0.85,0.34499999999999997,0.6,0.1565,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.6,0.1565]
[null,null,13,0,0,null,0,0,0.85,0.34499999999999997,0.65,0.16800000000000001,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.65,0.16800000000000001]
[null,null,14,0,0,null,0,0,0.85,0.34499999999999997,0.7,0.17949999999999999,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.7,0.17949999999999999]
[null,null,15,0,0,null,0,0,0.85,0.34499999999999997,0.75,0.191,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.75,0.191]
[null,null,16,0,0,null,0,0,0.85,0.34499999999999997,0.8,0.2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.8,0.2]
[null,null,17,{"$f":"CHOOSE($E$39,G181,I181,K181,M181,O181,Q181,S181,U181)","v":0},0,null,0,0,0.85,0.34499999999999997,0.85,0.20399999999999999,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0.85,0.34499999999999997,0.85,0.20399999999999999]
[]
[null,null,null,"South Africa variable rate royalty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Africa variable rate royalty"]
[null,null,null,null,"1 - Refined","2 - Unrefined","Alternative",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 - Refined","2 - Unrefined","Alternative"]
[null,null,"Constant",null,{"$f":"AA185","v":5.0000000000000001E-3},5.0000000000000001E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant",null,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Factor",null,12.5,9,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor",null,12.5,9]
[null,null,"Rate cap",null,0.05,7.0000000000000007E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate cap",null,0.05,7.0000000000000007E-2]
[]
[null,null,"Tax payment assumptions"]
[]
[null,null,"Tax treaties reduce WHT rates to zero? (1 = statutory WHT rates, 0 = 0% rates)",null,1]
[]
[null,null,"Economic and financing assumptions"]
[]
[null,null,"Debt financing","%",0.5]
[null,null,"Portion of debt financing from shareholder loans","%",0]
[null,null,"Repayment period","years",5]
[null,null,"Real interest rate for debt financing","%",0.06]
[null,null,"Real interest rate for state equity carry","%",0.04]
[null,null,"Real discount rate for company","%",0.08]
[null,null,"Real discount rate government","%",0.1]
[null,null,"Inflation rate","%",0.02]
[]
[null,null,"Price assumptions"]
[]
[null,null,"Primary mineral price",{"$f":"\"$/\"&D220","v":"$/ounces"},1600]
[null,null,"Variable - as determined by user in \"Price time series 2\" (1 = yes, no = 2) ",null,2]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"Price time series 1",{"$f":"\"$/\"&D220","v":"$/ounces"},null,{"$f":"Mineral_price","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600}]
[null,null,"Price time series 2",{"$f":"\"$/\"&D220","v":"$/ounces"},null,{"$f":"Mineral_price","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},800,800,800,800,{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600},{"$f":"Model!$E$1277","v":1600}]
[]
[null,null,"Primary mineral price in DRC feasibility study (for DRC excess profits tax)",{"$f":"\"$/\"&D220","v":"$/ounces"},1300]
[]
[null,null,"Project assumptions"]
[]
[null,null,"SELECT PROJECT",null,"Average profit",null,{"$f":"MATCH(E217,Lists!$D$3:$D$14,0)","v":3}]
[]
[null,"Total ",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"SUM(F220:BC220)","v":8000000},{"$f":"CHOOSE($G$217,C235,C247,C259)","v":"Production of gold"},"ounces",null,{"$f":"CHOOSE($G$217,F235,F247,F259)","v":0},0,0,0,150000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,150000,0,0,0,0,{"$f":"CHOOSE($G$217,AL235,AL247,AL259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Transport post-fiscal point","$mm const",null,{"$f":"CHOOSE($G$217,F236,F248,F260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,AL236,AL248,AL260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34.850000000000009,"Processing and refining post-fiscal point","$mm const",null,{"$f":"CHOOSE($G$217,F237,F249,F261)","v":0},0,0,0,0.45,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,3.5,3.5,3.5,3.5,1.5,0,0,0,0,{"$f":"CHOOSE($G$217,AL237,AL249,AL261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"Exploration costs (expensable)","$mm const",null,20,20,{"$f":"CHOOSE($G$217,H238,H250,H262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,W238,W250,W262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,AL238,AL250,AL262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"Development costs - intangibles (expensable)","$mm const",null,{"$f":"CHOOSE($G$217,F239,F251,F263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,W239,W251,W263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,AL239,AL251,AL263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,450,"Development costs - tangibles (depreciable)","$mm const",null,{"$f":"CHOOSE($G$217,F240,F252,F264)","v":0},0,75,300,75,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,W240,W252,W264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($G$217,AL240,AL252,AL264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,860,"Replacement capital costs (depreciable)","$mm const",null,{"$f":"CHOOSE($G$217,F241,F253,F265)","v":0},0,0,0,0,40,40,40,40,40,40,40,40,40,40,40,40,{"$f":"CHOOSE($G$217,W241,W253,W265)","v":40},40,40,40,40,40,40,40,40,20,0,0,0,0,0,{"$f":"CHOOSE($G$217,AL241,AL253,AL265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Decommissioning costs","$mm const",null,{"$f":"CHOOSE($G$217,F242,F254,F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,0,0,0,{"$f":"CHOOSE($G$217,AL242,AL254,AL266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Associated mineral (proportion of gold value)","%",{"$f":"CHOOSE($G$217,E243,E255,E267)","v":0}]
[null,{"$f":"E229","v":700},"Operating costs","$/ounce",{"$f":"CHOOSE($G$217,E244,E256,E268)","v":700}]
[]
[]
[null,null,"MINE PROFILES TO SELECT FROM"]
[]
[null,null,"High profit",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"Production of gold","ounces",{"$f":"SUM(F235:BC235)","v":15500000},0,0,0,0,250000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",{"$f":"SUM(F236:BC236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",46.5,{"$f":"(F235 * 3)/1000000","v":0},0,0,0,0.75,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"(AL235 * 3)/1000000","v":1.5},1.5,{"$f":"(AN235 * 3)/1000000","v":1.5},0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Exploration costs (expensable)","$mm const",30,15,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - intangibles (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - tangibles (depreciable)","$mm const",{"$f":"SUM(F240:BC240)","v":450},0,0,100,250,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",{"$f":"SUM(F241:BC241)","v":2360},0,0,0,0,0,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decommissioning costs","$mm const",20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Associated mineral (proportion of gold value)","%",0]
[null,null,"Operating costs","$/ounce",500]
[]
[null,null,"Low profit",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"Production of gold","ounces",{"$f":"SUM(F247:BC247)","v":1500000},0,0,0,0,50000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",0,{"$f":"(F247 * 0)/1000000","v":0},0,{"$f":"(H247 * 0)/1000000","v":0},{"$f":"(I247 * 0)/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(W247 * 0)/1000000","v":0},0,0,0,{"$f":"(AA247 * 0)/1000000","v":0},0,{"$f":"(AC247 * 9)/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",8.9999999999999982,{"$f":"(F247 * 6)/1000000","v":0},{"$f":"(G247 * 6)/1000000","v":0},{"$f":"(H247 * 6)/1000000","v":0},0,0.3,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BC247 * 6)/1000000","v":0}]
[null,null,"Exploration costs (expensable)","$mm const",10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - intangibles (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - tangibles (depreciable)","$mm const",300,0,0,50,200,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",112,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decommissioning costs","$mm const",10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Associated mineral (proportion of gold value)","%",0]
[null,null,"Operating costs","$/ounce",800]
[]
[null,null,"Average profit",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"Production of gold","ounces",{"$f":"SUM(F259:BC259)","v":8000000},0,0,0,0,150000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transport post-fiscal point","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Processing and refining post-fiscal point","$mm const",34.850000000000009,{"$f":"(F259 * 3)/1000000","v":0},0,0,0,0.45,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,{"$f":"(AC259 * 10)/1000000","v":3.5},3.5,3.5,3.5,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Exploration costs (expensable)","$mm const",20,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - intangibles (expensable)","$mm const",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development costs - tangibles (depreciable)","$mm const",{"$f":"SUM(F264:BC264)","v":450},0,0,75,300,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Replacement capital costs (depreciable)","$mm const",{"$f":"SUM(F265:BC265)","v":860},0,0,0,0,0,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decommissioning costs","$mm const",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Associated mineral (proportion of gold value)","%",0]
[null,null,"Operating costs","$/ounce",700]
[]
[null,null,"Additional cost assumptions"]
[]
[null,null,"Opex subject to import duty","%",0.5]
[null,null,"Capex subject to import duty","%",0.75]
[null,null,"Opex subject to VAT","%",0.5]
[null,null,"Capex subject to VAT","%",1]
[null,null,"Payroll costs (proportion of total opex)","%",0.2]
[]
[null,null,"Cost increase resulting from company tax avoidance ","%",0]

{"sheet":"Model","index":3,"n_rows":1281,"n_cols":56,"rows_kept":1281,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model"]
[]
[]
["Error check:"]
[{"$f":"AND(A$9:A$1048576)","v":true},null,null,null,"year",null,1,{"$f":"G6+1","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,{"$f":"AM6+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,"Project cashflow"]
[]
[]
[null,null,null,"Project pre-tax cash flow: Real","year",null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G12:BD12)","v":8000000},"Production",{"$f":"Inputs!D220","v":"ounces"},null,{"$f":"Inputs!F220","v":0},{"$f":"Inputs!G220","v":0},{"$f":"Inputs!H220","v":0},{"$f":"Inputs!I220","v":0},{"$f":"Inputs!J220","v":150000},{"$f":"Inputs!K220","v":350000},{"$f":"Inputs!L220","v":350000},{"$f":"Inputs!M220","v":350000},{"$f":"Inputs!N220","v":350000},{"$f":"Inputs!O220","v":350000},{"$f":"Inputs!P220","v":350000},{"$f":"Inputs!Q220","v":350000},{"$f":"Inputs!R220","v":350000},{"$f":"Inputs!S220","v":350000},{"$f":"Inputs!T220","v":350000},{"$f":"Inputs!U220","v":350000},{"$f":"Inputs!V220","v":350000},{"$f":"Inputs!W220","v":350000},{"$f":"Inputs!X220","v":350000},{"$f":"Inputs!Y220","v":350000},{"$f":"Inputs!Z220","v":350000},{"$f":"Inputs!AA220","v":350000},{"$f":"Inputs!AB220","v":350000},{"$f":"Inputs!AC220","v":350000},{"$f":"Inputs!AD220","v":350000},{"$f":"Inputs!AE220","v":350000},{"$f":"Inputs!AF220","v":350000},{"$f":"Inputs!AG220","v":150000},{"$f":"Inputs!AH220","v":0},{"$f":"Inputs!AI220","v":0},{"$f":"Inputs!AJ220","v":0},{"$f":"Inputs!AK220","v":0},{"$f":"Inputs!AL220","v":0},{"$f":"Inputs!AM220","v":0},{"$f":"Inputs!AN220","v":0},{"$f":"Inputs!AO220","v":0},{"$f":"Inputs!AP220","v":0},{"$f":"Inputs!AQ220","v":0},{"$f":"Inputs!AR220","v":0},{"$f":"Inputs!AS220","v":0},{"$f":"Inputs!AT220","v":0},{"$f":"Inputs!AU220","v":0},{"$f":"Inputs!AV220","v":0},{"$f":"Inputs!AW220","v":0},{"$f":"Inputs!AX220","v":0},{"$f":"Inputs!AY220","v":0},{"$f":"Inputs!AZ220","v":0},{"$f":"Inputs!BA220","v":0},{"$f":"Inputs!BB220","v":0},{"$f":"Inputs!BC220","v":0}]
[null,null,12800,"Primary revenue","$mm const",null,{"$f":"(G12 * IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211)) / 1000000","v":0},{"$f":"(H12 * IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211)) / 1000000","v":0},{"$f":"(I12 * IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211)) / 1000000","v":0},{"$f":"(J12 * IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211)) / 1000000","v":0},{"$f":"(K12 * IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211)) / 1000000","v":240},{"$f":"(L12 * IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211)) / 1000000","v":560},{"$f":"(M12 * IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211)) / 1000000","v":560},{"$f":"(N12 * IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211)) / 1000000","v":560},{"$f":"(O12 * IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211)) / 1000000","v":560},{"$f":"(P12 * IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211)) / 1000000","v":560},{"$f":"(Q12 * IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211)) / 1000000","v":560},{"$f":"(R12 * IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211)) / 1000000","v":560},{"$f":"(S12 * IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211)) / 1000000","v":560},{"$f":"(T12 * IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211)) / 1000000","v":560},{"$f":"(U12 * IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211)) / 1000000","v":560},{"$f":"(V12 * IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211)) / 1000000","v":560},{"$f":"(W12 * IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211)) / 1000000","v":560},{"$f":"(X12 * IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211)) / 1000000","v":560},{"$f":"(Y12 * IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211)) / 1000000","v":560},{"$f":"(Z12 * IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211)) / 1000000","v":560},{"$f":"(AA12 * IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211)) / 1000000","v":560},{"$f":"(AB12 * IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211)) / 1000000","v":560},{"$f":"(AC12 * IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211)) / 1000000","v":560},{"$f":"(AD12 * IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211)) / 1000000","v":560},{"$f":"(AE12 * IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211)) / 1000000","v":560},{"$f":"(AF12 * IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211)) / 1000000","v":560},{"$f":"(AG12 * IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211)) / 1000000","v":560},{"$f":"(AH12 * IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211)) / 1000000","v":240},{"$f":"(AI12 * IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211)) / 1000000","v":0},{"$f":"(AJ12 * IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211)) / 1000000","v":0},{"$f":"(AK12 * IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211)) / 1000000","v":0},{"$f":"(AL12 * IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211)) / 1000000","v":0},{"$f":"(AM12 * IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211)) / 1000000","v":0},{"$f":"(AN12 * IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211)) / 1000000","v":0},{"$f":"(AO12 * IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211)) / 1000000","v":0},{"$f":"(AP12 * IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211)) / 1000000","v":0},{"$f":"(AQ12 * IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211)) / 1000000","v":0},{"$f":"(AR12 * IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211)) / 1000000","v":0},{"$f":"(AS12 * IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211)) / 1000000","v":0},{"$f":"(AT12 * IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211)) / 1000000","v":0},{"$f":"(AU12 * IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211)) / 1000000","v":0},{"$f":"(AV12 * IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211)) / 1000000","v":0},{"$f":"(AW12 * IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211)) / 1000000","v":0},{"$f":"(AX12 * IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211)) / 1000000","v":0},{"$f":"(AY12 * IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211)) / 1000000","v":0},{"$f":"(AZ12 * IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211)) / 1000000","v":0},{"$f":"(BA12 * IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211)) / 1000000","v":0},{"$f":"(BB12 * IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211)) / 1000000","v":0},{"$f":"(BC12 * IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211)) / 1000000","v":0},{"$f":"(BD12 * IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211)) / 1000000","v":0}]
[null,null,0,"Co-produce revenue","$mm const",null,{"$f":"G13 * Inputs!$E$228","v":0},{"$f":"H13 * Inputs!$E$228","v":0},{"$f":"I13 * Inputs!$E$228","v":0},{"$f":"J13 * Inputs!$E$228","v":0},{"$f":"K13 * Inputs!$E$228","v":0},{"$f":"L13 * Inputs!$E$228","v":0},{"$f":"M13 * Inputs!$E$228","v":0},{"$f":"N13 * Inputs!$E$228","v":0},{"$f":"O13 * Inputs!$E$228","v":0},{"$f":"P13 * Inputs!$E$228","v":0},{"$f":"Q13 * Inputs!$E$228","v":0},{"$f":"R13 * Inputs!$E$228","v":0},{"$f":"S13 * Inputs!$E$228","v":0},{"$f":"T13 * Inputs!$E$228","v":0},{"$f":"U13 * Inputs!$E$228","v":0},{"$f":"V13 * Inputs!$E$228","v":0},{"$f":"W13 * Inputs!$E$228","v":0},{"$f":"X13 * Inputs!$E$228","v":0},{"$f":"Y13 * Inputs!$E$228","v":0},{"$f":"Z13 * Inputs!$E$228","v":0},{"$f":"AA13 * Inputs!$E$228","v":0},{"$f":"AB13 * Inputs!$E$228","v":0},{"$f":"AC13 * Inputs!$E$228","v":0},{"$f":"AD13 * Inputs!$E$228","v":0},{"$f":"AE13 * Inputs!$E$228","v":0},{"$f":"AF13 * Inputs!$E$228","v":0},{"$f":"AG13 * Inputs!$E$228","v":0},{"$f":"AH13 * Inputs!$E$228","v":0},{"$f":"AI13 * Inputs!$E$228","v":0},{"$f":"AJ13 * Inputs!$E$228","v":0},{"$f":"AK13 * Inputs!$E$228","v":0},{"$f":"AL13 * Inputs!$E$228","v":0},{"$f":"AM13 * Inputs!$E$228","v":0},{"$f":"AN13 * Inputs!$E$228","v":0},{"$f":"AO13 * Inputs!$E$228","v":0},{"$f":"AP13 * Inputs!$E$228","v":0},{"$f":"AQ13 * Inputs!$E$228","v":0},{"$f":"AR13 * Inputs!$E$228","v":0},{"$f":"AS13 * Inputs!$E$228","v":0},{"$f":"AT13 * Inputs!$E$228","v":0},{"$f":"AU13 * Inputs!$E$228","v":0},{"$f":"AV13 * Inputs!$E$228","v":0},{"$f":"AW13 * Inputs!$E$228","v":0},{"$f":"AX13 * Inputs!$E$228","v":0},{"$f":"AY13 * Inputs!$E$228","v":0},{"$f":"AZ13 * Inputs!$E$228","v":0},{"$f":"BA13 * Inputs!$E$228","v":0},{"$f":"BB13 * Inputs!$E$228","v":0},{"$f":"BC13 * Inputs!$E$228","v":0},{"$f":"BD13 * Inputs!$E$228","v":0}]
[null,null,12800,"Total gross revenue","$mm const",null,{"$f":"SUM(G13:G14)","v":0},{"$f":"SUM(H13:H14)","v":0},0,0,240,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,560,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34.850000000000009,"Transport and processing post-fiscal point","$mm const",null,{"$f":"(Inputs!F221 + Inputs!F222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!G221 + Inputs!G222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!H221 + Inputs!H222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!I221 + Inputs!I222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!J221 + Inputs!J222) * (1 + Inputs!$E$278)","v":0.45},{"$f":"(Inputs!K221 + Inputs!K222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!L221 + Inputs!L222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!M221 + Inputs!M222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!N221 + Inputs!N222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!O221 + Inputs!O222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!P221 + Inputs!P222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!Q221 + Inputs!Q222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!R221 + Inputs!R222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!S221 + Inputs!S222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!T221 + Inputs!T222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!U221 + Inputs!U222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!V221 + Inputs!V222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!W221 + Inputs!W222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!X221 + Inputs!X222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!Y221 + Inputs!Y222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!Z221 + Inputs!Z222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!AA221 + Inputs!AA222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!AB221 + Inputs!AB222) * (1 + Inputs!$E$278)","v":1.05},{"$f":"(Inputs!AC221 + Inputs!AC222) * (1 + Inputs!$E$278)","v":3.5},{"$f":"(Inputs!AD221 + Inputs!AD222) * (1 + Inputs!$E$278)","v":3.5},{"$f":"(Inputs!AE221 + Inputs!AE222) * (1 + Inputs!$E$278)","v":3.5},{"$f":"(Inputs!AF221 + Inputs!AF222) * (1 + Inputs!$E$278)","v":3.5},{"$f":"(Inputs!AG221 + Inputs!AG222) * (1 + Inputs!$E$278)","v":1.5},{"$f":"(Inputs!AH221 + Inputs!AH222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AI221 + Inputs!AI222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AJ221 + Inputs!AJ222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AK221 + Inputs!AK222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AL221 + Inputs!AL222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AM221 + Inputs!AM222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AN221 + Inputs!AN222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AO221 + Inputs!AO222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AP221 + Inputs!AP222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AQ221 + Inputs!AQ222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AR221 + Inputs!AR222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AS221 + Inputs!AS222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AT221 + Inputs!AT222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AU221 + Inputs!AU222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AV221 + Inputs!AV222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AW221 + Inputs!AW222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AX221 + Inputs!AX222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AY221 + Inputs!AY222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!AZ221 + Inputs!AZ222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!BA221 + Inputs!BA222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!BB221 + Inputs!BB222) * (1 + Inputs!$E$278)","v":0},{"$f":"(Inputs!BC221 + Inputs!BC222) * (1 + Inputs!$E$278)","v":0}]
[{"$f":"ROUND(C17-(C15-C16),5)=0","v":true},null,{"$f":"SUM(G17:BD17)","v":12765.150000000001},"Net revenue","$mm const",null,{"$f":"G15 - G16","v":0},{"$f":"H15 - H16","v":0},0,0,239.55,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,556.5,556.5,556.5,556.5,238.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40,"Exploration costs (expensed)","$mm const",null,{"$f":"Inputs!F223 * (1 + Inputs!$E$278)","v":20},{"$f":"Inputs!G223 * (1 + Inputs!$E$278)","v":20},{"$f":"Inputs!H223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!I223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!J223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!K223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!L223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!M223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!N223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!O223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!P223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Q223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!R223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!S223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!T223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!U223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!V223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!W223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!X223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Y223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Z223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AA223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AB223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AC223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AD223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AE223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AF223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AG223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AH223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AI223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AJ223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AK223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AL223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AM223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AN223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AO223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AP223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AQ223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AR223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AS223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AT223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AU223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AV223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AW223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AX223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AY223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AZ223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BA223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BB223 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BC223 * (1 + Inputs!$E$278)","v":0}]
[null,null,0,"Development costs - intangibles (expensable)","$mm const",null,{"$f":"Inputs!F224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!G224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!H224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!I224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!J224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!K224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!L224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!M224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!N224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!O224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!P224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Q224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!R224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!S224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!T224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!U224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!V224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!W224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!X224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Y224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Z224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AA224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AB224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AC224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AD224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AE224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AF224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AG224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AH224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AI224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AJ224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AK224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AL224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AM224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AN224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AO224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AP224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AQ224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AR224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AS224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AT224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AU224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AV224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AW224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AX224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AY224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AZ224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BA224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BB224 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BC224 * (1 + Inputs!$E$278)","v":0}]
[null,null,450,"Development costs - tangibles (depreciable)","$mm const",null,{"$f":"Inputs!F225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!G225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!H225 * (1 + Inputs!$E$278)","v":75},{"$f":"Inputs!I225 * (1 + Inputs!$E$278)","v":300},{"$f":"Inputs!J225 * (1 + Inputs!$E$278)","v":75},{"$f":"Inputs!K225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!L225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!M225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!N225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!O225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!P225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Q225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!R225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!S225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!T225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!U225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!V225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!W225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!X225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Y225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!Z225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AA225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AB225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AC225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AD225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AE225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AF225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AG225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AH225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AI225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AJ225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AK225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AL225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AM225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AN225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AO225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AP225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AQ225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AR225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AS225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AT225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AU225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AV225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AW225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AX225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AY225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AZ225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BA225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BB225 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BC225 * (1 + Inputs!$E$278)","v":0}]
[null,null,860,"Replacement capital costs (depreciable)","$mm const",null,{"$f":"Inputs!F226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!G226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!H226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!I226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!J226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!K226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!L226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!M226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!N226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!O226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!P226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!Q226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!R226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!S226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!T226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!U226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!V226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!W226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!X226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!Y226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!Z226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!AA226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!AB226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!AC226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!AD226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!AE226 * (1 + Inputs!$E$278)","v":40},{"$f":"Inputs!AF226 * (1 + Inputs!$E$278)","v":20},{"$f":"Inputs!AG226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AH226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AI226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AJ226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AK226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AL226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AM226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AN226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AO226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AP226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AQ226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AR226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AS226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AT226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AU226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AV226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AW226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AX226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AY226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!AZ226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BA226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BB226 * (1 + Inputs!$E$278)","v":0},{"$f":"Inputs!BC226 * (1 + Inputs!$E$278)","v":0}]
[null,null,{"$f":"SUM(G22:BD22)","v":5600},"Operating costs","$mm const",null,{"$f":"(($E$1278 * G$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * H$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * I$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * J$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * K$12) / 1000000) * (1 + Inputs!$E$278)","v":105},{"$f":"(($E$1278 * L$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * M$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * N$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * O$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * P$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * Q$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * R$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * S$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * T$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * U$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * V$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * W$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * X$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * Y$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * Z$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AA$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AB$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AC$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AD$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AE$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AF$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AG$12) / 1000000) * (1 + Inputs!$E$278)","v":245},{"$f":"(($E$1278 * AH$12) / 1000000) * (1 + Inputs!$E$278)","v":105},{"$f":"(($E$1278 * AI$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AJ$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AK$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AL$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AM$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AN$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AO$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AP$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AQ$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AR$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AS$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AT$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AU$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AV$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AW$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AX$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AY$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * AZ$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * BA$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * BB$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * BC$12) / 1000000) * (1 + Inputs!$E$278)","v":0},{"$f":"(($E$1278 * BD$12) / 1000000) * (1 + Inputs!$E$278)","v":0}]
[null,null,15,"Decommissioning costs","$mm const",null,{"$f":"Inputs!F227","v":0},{"$f":"Inputs!G227","v":0},{"$f":"Inputs!H227","v":0},{"$f":"Inputs!I227","v":0},{"$f":"Inputs!J227","v":0},{"$f":"Inputs!K227","v":0},{"$f":"Inputs!L227","v":0},{"$f":"Inputs!M227","v":0},{"$f":"Inputs!N227","v":0},{"$f":"Inputs!O227","v":0},{"$f":"Inputs!P227","v":0},{"$f":"Inputs!Q227","v":0},{"$f":"Inputs!R227","v":0},{"$f":"Inputs!S227","v":0},{"$f":"Inputs!T227","v":0},{"$f":"Inputs!U227","v":0},{"$f":"Inputs!V227","v":0},{"$f":"Inputs!W227","v":0},{"$f":"Inputs!X227","v":0},{"$f":"Inputs!Y227","v":0},{"$f":"Inputs!Z227","v":0},{"$f":"Inputs!AA227","v":0},{"$f":"Inputs!AB227","v":0},{"$f":"Inputs!AC227","v":0},{"$f":"Inputs!AD227","v":0},{"$f":"Inputs!AE227","v":0},{"$f":"Inputs!AF227","v":0},{"$f":"Inputs!AG227","v":0},{"$f":"Inputs!AH227","v":15},{"$f":"Inputs!AI227","v":0},{"$f":"Inputs!AJ227","v":0},{"$f":"Inputs!AK227","v":0},{"$f":"Inputs!AL227","v":0},{"$f":"Inputs!AM227","v":0},{"$f":"Inputs!AN227","v":0},{"$f":"Inputs!AO227","v":0},{"$f":"Inputs!AP227","v":0},{"$f":"Inputs!AQ227","v":0},{"$f":"Inputs!AR227","v":0},{"$f":"Inputs!AS227","v":0},{"$f":"Inputs!AT227","v":0},{"$f":"Inputs!AU227","v":0},{"$f":"Inputs!AV227","v":0},{"$f":"Inputs!AW227","v":0},{"$f":"Inputs!AX227","v":0},{"$f":"Inputs!AY227","v":0},{"$f":"Inputs!AZ227","v":0},{"$f":"Inputs!BA227","v":0},{"$f":"Inputs!BB227","v":0},{"$f":"Inputs!BC227","v":0}]
[null,null,{"$f":"SUM(G24:BD24)","v":6965},"Total costs","$mm const",null,{"$f":"SUM(G18:G23)","v":20},{"$f":"SUM(H18:H23)","v":20},75,300,180,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,285,265,105,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C25-(C17-SUM(C18:C23)),5)=0","v":true},null,{"$f":"SUM(G25:BD25)","v":5800.1499999999987},"Project pre-tax cash flow","$mm const",null,{"$f":"G17-G24","v":-20},-20,-75,-300,59.550000000000011,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,271.5,271.5,271.5,291.5,133.5,-15,0,0,0,{"$f":"AM17-AM24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IFERROR(IRR($G25:BD25),0)","v":0.41824065307800207},"Internal rate of return (real)","%",null,{"$f":"IFERROR(IRR($G25:G25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:H25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:I25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:J25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:K25),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G25:L25),\"--\")","v":-9.3759339706323885E-2},{"$f":"IFERROR(IRR($G25:M25),\"--\")","v":0.14623889990340788},{"$f":"IFERROR(IRR($G25:N25),\"--\")","v":0.25933362600190102},{"$f":"IFERROR(IRR($G25:O25),\"--\")","v":0.32015092679182322},{"$f":"IFERROR(IRR($G25:P25),\"--\")","v":0.35548603229026199},{"$f":"IFERROR(IRR($G25:Q25),\"--\")","v":0.37708969921149138},{"$f":"IFERROR(IRR($G25:R25),\"--\")","v":0.39077879246596581},{"$f":"IFERROR(IRR($G25:S25),\"--\")","v":0.39968129799828178},{"$f":"IFERROR(IRR($G25:T25),\"--\")","v":0.40558394151345611},{"$f":"IFERROR(IRR($G25:U25),\"--\")","v":0.40955507099075383},{"$f":"IFERROR(IRR($G25:V25),\"--\")","v":0.41225653782455063},{"$f":"IFERROR(IRR($G25:W25),\"--\")","v":0.41410993595492118},{"$f":"IFERROR(IRR($G25:X25),\"--\")","v":0.41538978979835517},{"$f":"IFERROR(IRR($G25:Y25),\"--\")","v":0.41627800035880846},{"$f":"IFERROR(IRR($G25:Z25),\"--\")","v":0.41689677013302084},{"$f":"IFERROR(IRR($G25:AA25),\"--\")","v":0.4173290945065613},{"$f":"IFERROR(IRR($G25:AB25),\"--\")","v":0.41763182582950087},{"$f":"IFERROR(IRR($G25:AC25),\"--\")","v":0.41784417017477549},{"$f":"IFERROR(IRR($G25:AD25),\"--\")","v":0.41799197466789528},{"$f":"IFERROR(IRR($G25:AE25),\"--\")","v":0.41809588617964022},{"$f":"IFERROR(IRR($G25:AF25),\"--\")","v":0.41816899251758333},{"$f":"IFERROR(IRR($G25:AG25),\"--\")","v":0.41822424208393971},{"$f":"IFERROR(IRR($G25:AH25),\"--\")","v":0.41824206472547054},{"$f":"IFERROR(IRR($G25:AI25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AJ25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AK25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AL25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AM25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AN25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AO25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AP25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AQ25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AR25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AS25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AT25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AU25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AV25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AW25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AX25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AY25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:AZ25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:BA25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:BB25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:BC25),\"--\")","v":0.41824065307800207},{"$f":"IFERROR(IRR($G25:BD25),\"--\")","v":0.41824065307800207}]
[null,null,{"$f":"NPV(Inputs!$E$200,$H$25:$BD$25)+$G$25","v":1773.0238833189076},{"$f":"\"Project pre-tax cash flows NPV\"&Inputs!$E$200*100","v":"Project pre-tax cash flows NPV8"},"$mm const"]
[]
[null,null,null,"Flags"]
[null,null,{"$f":"MAX(G31:BD31)","v":50},"Project years","years",null,{"$f":"(SUM($G$12:G24)>0)*1+F31","v":1},{"$f":"(SUM($G$12:H24)>0)*1+G31","v":2},{"$f":"(SUM($G$12:I24)>0)*1+H31","v":3},{"$f":"(SUM($G$12:J24)>0)*1+I31","v":4},{"$f":"(SUM($G$12:K24)>0)*1+J31","v":5},{"$f":"(SUM($G$12:L24)>0)*1+K31","v":6},{"$f":"(SUM($G$12:M24)>0)*1+L31","v":7},{"$f":"(SUM($G$12:N24)>0)*1+M31","v":8},{"$f":"(SUM($G$12:O24)>0)*1+N31","v":9},{"$f":"(SUM($G$12:P24)>0)*1+O31","v":10},{"$f":"(SUM($G$12:Q24)>0)*1+P31","v":11},{"$f":"(SUM($G$12:R24)>0)*1+Q31","v":12},{"$f":"(SUM($G$12:S24)>0)*1+R31","v":13},{"$f":"(SUM($G$12:T24)>0)*1+S31","v":14},{"$f":"(SUM($G$12:U24)>0)*1+T31","v":15},{"$f":"(SUM($G$12:V24)>0)*1+U31","v":16},{"$f":"(SUM($G$12:W24)>0)*1+V31","v":17},{"$f":"(SUM($G$12:X24)>0)*1+W31","v":18},{"$f":"(SUM($G$12:Y24)>0)*1+X31","v":19},{"$f":"(SUM($G$12:Z24)>0)*1+Y31","v":20},{"$f":"(SUM($G$12:AA24)>0)*1+Z31","v":21},{"$f":"(SUM($G$12:AB24)>0)*1+AA31","v":22},{"$f":"(SUM($G$12:AC24)>0)*1+AB31","v":23},{"$f":"(SUM($G$12:AD24)>0)*1+AC31","v":24},{"$f":"(SUM($G$12:AE24)>0)*1+AD31","v":25},{"$f":"(SUM($G$12:AF24)>0)*1+AE31","v":26},{"$f":"(SUM($G$12:AG24)>0)*1+AF31","v":27},{"$f":"(SUM($G$12:AH24)>0)*1+AG31","v":28},{"$f":"(SUM($G$12:AI24)>0)*1+AH31","v":29},{"$f":"(SUM($G$12:AJ24)>0)*1+AI31","v":30},{"$f":"(SUM($G$12:AK24)>0)*1+AJ31","v":31},{"$f":"(SUM($G$12:AL24)>0)*1+AK31","v":32},{"$f":"(SUM($G$12:AM24)>0)*1+AL31","v":33},{"$f":"(SUM($G$12:AN24)>0)*1+AM31","v":34},{"$f":"(SUM($G$12:AO24)>0)*1+AN31","v":35},{"$f":"(SUM($G$12:AP24)>0)*1+AO31","v":36},{"$f":"(SUM($G$12:AQ24)>0)*1+AP31","v":37},{"$f":"(SUM($G$12:AR24)>0)*1+AQ31","v":38},{"$f":"(SUM($G$12:AS24)>0)*1+AR31","v":39},{"$f":"(SUM($G$12:AT24)>0)*1+AS31","v":40},{"$f":"(SUM($G$12:AU24)>0)*1+AT31","v":41},{"$f":"(SUM($G$12:AV24)>0)*1+AU31","v":42},{"$f":"(SUM($G$12:AW24)>0)*1+AV31","v":43},{"$f":"(SUM($G$12:AX24)>0)*1+AW31","v":44},{"$f":"(SUM($G$12:AY24)>0)*1+AX31","v":45},{"$f":"(SUM($G$12:AZ24)>0)*1+AY31","v":46},{"$f":"(SUM($G$12:BA24)>0)*1+AZ31","v":47},{"$f":"(SUM($G$12:BB24)>0)*1+BA31","v":48},{"$f":"(SUM($G$12:BC24)>0)*1+BB31","v":49},{"$f":"(SUM($G$12:BD24)>0)*1+BC31","v":50}]
[null,null,{"$f":"MAX(G32:BD32)","v":1},"Production","flag",null,{"$f":"(G12 > 0) * 1","v":0},{"$f":"(H12 > 0) * 1","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G33:BD33)","v":24},"Production year","years",null,{"$f":"OR(G12>0,AND(SUM($G$12:G12)>0,SUM(H12:$BD$12)>0))*(1+F33)","v":0},{"$f":"OR(H12>0,AND(SUM($G$12:H12)>0,SUM(I12:$BD$12)>0))*(1+G33)","v":0},{"$f":"OR(I12>0,AND(SUM($G$12:I12)>0,SUM(J12:$BD$12)>0))*(1+H33)","v":0},{"$f":"OR(J12>0,AND(SUM($G$12:J12)>0,SUM(K12:$BD$12)>0))*(1+I33)","v":0},{"$f":"OR(K12>0,AND(SUM($G$12:K12)>0,SUM(L12:$BD$12)>0))*(1+J33)","v":1},{"$f":"OR(L12>0,AND(SUM($G$12:L12)>0,SUM(M12:$BD$12)>0))*(1+K33)","v":2},{"$f":"OR(M12>0,AND(SUM($G$12:M12)>0,SUM(N12:$BD$12)>0))*(1+L33)","v":3},{"$f":"OR(N12>0,AND(SUM($G$12:N12)>0,SUM(O12:$BD$12)>0))*(1+M33)","v":4},{"$f":"OR(O12>0,AND(SUM($G$12:O12)>0,SUM(P12:$BD$12)>0))*(1+N33)","v":5},{"$f":"OR(P12>0,AND(SUM($G$12:P12)>0,SUM(Q12:$BD$12)>0))*(1+O33)","v":6},{"$f":"OR(Q12>0,AND(SUM($G$12:Q12)>0,SUM(R12:$BD$12)>0))*(1+P33)","v":7},{"$f":"OR(R12>0,AND(SUM($G$12:R12)>0,SUM(S12:$BD$12)>0))*(1+Q33)","v":8},{"$f":"OR(S12>0,AND(SUM($G$12:S12)>0,SUM(T12:$BD$12)>0))*(1+R33)","v":9},{"$f":"OR(T12>0,AND(SUM($G$12:T12)>0,SUM(U12:$BD$12)>0))*(1+S33)","v":10},{"$f":"OR(U12>0,AND(SUM($G$12:U12)>0,SUM(V12:$BD$12)>0))*(1+T33)","v":11},{"$f":"OR(V12>0,AND(SUM($G$12:V12)>0,SUM(W12:$BD$12)>0))*(1+U33)","v":12},{"$f":"OR(W12>0,AND(SUM($G$12:W12)>0,SUM(X12:$BD$12)>0))*(1+V33)","v":13},{"$f":"OR(X12>0,AND(SUM($G$12:X12)>0,SUM(Y12:$BD$12)>0))*(1+W33)","v":14},{"$f":"OR(Y12>0,AND(SUM($G$12:Y12)>0,SUM(Z12:$BD$12)>0))*(1+X33)","v":15},{"$f":"OR(Z12>0,AND(SUM($G$12:Z12)>0,SUM(AA12:$BD$12)>0))*(1+Y33)","v":16},{"$f":"OR(AA12>0,AND(SUM($G$12:AA12)>0,SUM(AB12:$BD$12)>0))*(1+Z33)","v":17},{"$f":"OR(AB12>0,AND(SUM($G$12:AB12)>0,SUM(AC12:$BD$12)>0))*(1+AA33)","v":18},{"$f":"OR(AC12>0,AND(SUM($G$12:AC12)>0,SUM(AD12:$BD$12)>0))*(1+AB33)","v":19},{"$f":"OR(AD12>0,AND(SUM($G$12:AD12)>0,SUM(AE12:$BD$12)>0))*(1+AC33)","v":20},{"$f":"OR(AE12>0,AND(SUM($G$12:AE12)>0,SUM(AF12:$BD$12)>0))*(1+AD33)","v":21},{"$f":"OR(AF12>0,AND(SUM($G$12:AF12)>0,SUM(AG12:$BD$12)>0))*(1+AE33)","v":22},{"$f":"OR(AG12>0,AND(SUM($G$12:AG12)>0,SUM(AH12:$BD$12)>0))*(1+AF33)","v":23},{"$f":"OR(AH12>0,AND(SUM($G$12:AH12)>0,SUM(AI12:$BD$12)>0))*(1+AG33)","v":24},{"$f":"OR(AI12>0,AND(SUM($G$12:AI12)>0,SUM(AJ12:$BD$12)>0))*(1+AH33)","v":0},{"$f":"OR(AJ12>0,AND(SUM($G$12:AJ12)>0,SUM(AK12:$BD$12)>0))*(1+AI33)","v":0},{"$f":"OR(AK12>0,AND(SUM($G$12:AK12)>0,SUM(AL12:$BD$12)>0))*(1+AJ33)","v":0},{"$f":"OR(AL12>0,AND(SUM($G$12:AL12)>0,SUM(AM12:$BD$12)>0))*(1+AK33)","v":0},{"$f":"OR(AM12>0,AND(SUM($G$12:AM12)>0,SUM(AN12:$BD$12)>0))*(1+AL33)","v":0},{"$f":"OR(AN12>0,AND(SUM($G$12:AN12)>0,SUM(AO12:$BD$12)>0))*(1+AM33)","v":0},{"$f":"OR(AO12>0,AND(SUM($G$12:AO12)>0,SUM(AP12:$BD$12)>0))*(1+AN33)","v":0},{"$f":"OR(AP12>0,AND(SUM($G$12:AP12)>0,SUM(AQ12:$BD$12)>0))*(1+AO33)","v":0},{"$f":"OR(AQ12>0,AND(SUM($G$12:AQ12)>0,SUM(AR12:$BD$12)>0))*(1+AP33)","v":0},{"$f":"OR(AR12>0,AND(SUM($G$12:AR12)>0,SUM(AS12:$BD$12)>0))*(1+AQ33)","v":0},{"$f":"OR(AS12>0,AND(SUM($G$12:AS12)>0,SUM(AT12:$BD$12)>0))*(1+AR33)","v":0},{"$f":"OR(AT12>0,AND(SUM($G$12:AT12)>0,SUM(AU12:$BD$12)>0))*(1+AS33)","v":0},{"$f":"OR(AU12>0,AND(SUM($G$12:AU12)>0,SUM(AV12:$BD$12)>0))*(1+AT33)","v":0},{"$f":"OR(AV12>0,AND(SUM($G$12:AV12)>0,SUM(AW12:$BD$12)>0))*(1+AU33)","v":0},{"$f":"OR(AW12>0,AND(SUM($G$12:AW12)>0,SUM(AX12:$BD$12)>0))*(1+AV33)","v":0},{"$f":"OR(AX12>0,AND(SUM($G$12:AX12)>0,SUM(AY12:$BD$12)>0))*(1+AW33)","v":0},{"$f":"OR(AY12>0,AND(SUM($G$12:AY12)>0,SUM(AZ12:$BD$12)>0))*(1+AX33)","v":0},{"$f":"OR(AZ12>0,AND(SUM($G$12:AZ12)>0,SUM(BA12:$BD$12)>0))*(1+AY33)","v":0},{"$f":"OR(BA12>0,AND(SUM($G$12:BA12)>0,SUM(BB12:$BD$12)>0))*(1+AZ33)","v":0},{"$f":"OR(BB12>0,AND(SUM($G$12:BB12)>0,SUM(BC12:$BD$12)>0))*(1+BA33)","v":0},{"$f":"OR(BC12>0,AND(SUM($G$12:BC12)>0,SUM(BD12:$BD$12)>0))*(1+BB33)","v":0},{"$f":"OR(BD12>0,AND(SUM($G$12:BD12)>0,SUM($BD12:BE$12)>0))*(1+BC33)","v":0}]
[null,null,{"$f":"MAX(G34:BD34)","v":24},"Remaining production years","years",null,{"$f":"($C$33-G33+1)*(G12>0)","v":0},0,0,0,24,23,22,21,20,19,18,17,16,15,{"$f":"($C$33-U33+1)*(U12>0)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,{"$f":"($C$33-AM33+1)*(AM12>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G35:BD35)","v":5},"Year production starts","years",null,{"$f":"IF(G33=1,G31,0)","v":0},{"$f":"IF(H33=1,H31,0)","v":0},0,0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G36:BD36)","v":28},"Year production ends","years",null,{"$f":"IF(AND(G33 > 0, SUM(H33:$BD$33) = 0), G31, 0)","v":0},{"$f":"IF(AND(H33 > 0, SUM(I33:$BD$33) = 0), H31, 0)","v":0},{"$f":"IF(AND(I33 > 0, SUM(J33:$BD$33) = 0), I31, 0)","v":0},{"$f":"IF(AND(J33 > 0, SUM(K33:$BD$33) = 0), J31, 0)","v":0},{"$f":"IF(AND(K33 > 0, SUM(L33:$BD$33) = 0), K31, 0)","v":0},{"$f":"IF(AND(L33 > 0, SUM(M33:$BD$33) = 0), L31, 0)","v":0},{"$f":"IF(AND(M33 > 0, SUM(N33:$BD$33) = 0), M31, 0)","v":0},{"$f":"IF(AND(N33 > 0, SUM(O33:$BD$33) = 0), N31, 0)","v":0},{"$f":"IF(AND(O33 > 0, SUM(P33:$BD$33) = 0), O31, 0)","v":0},{"$f":"IF(AND(P33 > 0, SUM(Q33:$BD$33) = 0), P31, 0)","v":0},{"$f":"IF(AND(Q33 > 0, SUM(R33:$BD$33) = 0), Q31, 0)","v":0},{"$f":"IF(AND(R33 > 0, SUM(S33:$BD$33) = 0), R31, 0)","v":0},{"$f":"IF(AND(S33 > 0, SUM(T33:$BD$33) = 0), S31, 0)","v":0},{"$f":"IF(AND(T33 > 0, SUM(U33:$BD$33) = 0), T31, 0)","v":0},{"$f":"IF(AND(U33 > 0, SUM(V33:$BD$33) = 0), U31, 0)","v":0},{"$f":"IF(AND(V33 > 0, SUM(W33:$BD$33) = 0), V31, 0)","v":0},{"$f":"IF(AND(W33 > 0, SUM(X33:$BD$33) = 0), W31, 0)","v":0},{"$f":"IF(AND(X33 > 0, SUM(Y33:$BD$33) = 0), X31, 0)","v":0},{"$f":"IF(AND(Y33 > 0, SUM(Z33:$BD$33) = 0), Y31, 0)","v":0},{"$f":"IF(AND(Z33 > 0, SUM(AA33:$BD$33) = 0), Z31, 0)","v":0},{"$f":"IF(AND(AA33 > 0, SUM(AB33:$BD$33) = 0), AA31, 0)","v":0},{"$f":"IF(AND(AB33 > 0, SUM(AC33:$BD$33) = 0), AB31, 0)","v":0},{"$f":"IF(AND(AC33 > 0, SUM(AD33:$BD$33) = 0), AC31, 0)","v":0},{"$f":"IF(AND(AD33 > 0, SUM(AE33:$BD$33) = 0), AD31, 0)","v":0},{"$f":"IF(AND(AE33 > 0, SUM(AF33:$BD$33) = 0), AE31, 0)","v":0},{"$f":"IF(AND(AF33 > 0, SUM(AG33:$BD$33) = 0), AF31, 0)","v":0},{"$f":"IF(AND(AG33 > 0, SUM(AH33:$BD$33) = 0), AG31, 0)","v":0},{"$f":"IF(AND(AH33 > 0, SUM(AI33:$BD$33) = 0), AH31, 0)","v":28},{"$f":"IF(AND(AI33 > 0, SUM(AJ33:$BD$33) = 0), AI31, 0)","v":0},{"$f":"IF(AND(AJ33 > 0, SUM(AK33:$BD$33) = 0), AJ31, 0)","v":0},{"$f":"IF(AND(AK33 > 0, SUM(AL33:$BD$33) = 0), AK31, 0)","v":0},{"$f":"IF(AND(AL33 > 0, SUM(AM33:$BD$33) = 0), AL31, 0)","v":0},{"$f":"IF(AND(AM33 > 0, SUM(AN33:$BD$33) = 0), AM31, 0)","v":0},{"$f":"IF(AND(AN33 > 0, SUM(AO33:$BD$33) = 0), AN31, 0)","v":0},{"$f":"IF(AND(AO33 > 0, SUM(AP33:$BD$33) = 0), AO31, 0)","v":0},{"$f":"IF(AND(AP33 > 0, SUM(AQ33:$BD$33) = 0), AP31, 0)","v":0},{"$f":"IF(AND(AQ33 > 0, SUM(AR33:$BD$33) = 0), AQ31, 0)","v":0},{"$f":"IF(AND(AR33 > 0, SUM(AS33:$BD$33) = 0), AR31, 0)","v":0},{"$f":"IF(AND(AS33 > 0, SUM(AT33:$BD$33) = 0), AS31, 0)","v":0},{"$f":"IF(AND(AT33 > 0, SUM(AU33:$BD$33) = 0), AT31, 0)","v":0},{"$f":"IF(AND(AU33 > 0, SUM(AV33:$BD$33) = 0), AU31, 0)","v":0},{"$f":"IF(AND(AV33 > 0, SUM(AW33:$BD$33) = 0), AV31, 0)","v":0},{"$f":"IF(AND(AW33 > 0, SUM(AX33:$BD$33) = 0), AW31, 0)","v":0},{"$f":"IF(AND(AX33 > 0, SUM(AY33:$BD$33) = 0), AX31, 0)","v":0},{"$f":"IF(AND(AY33 > 0, SUM(AZ33:$BD$33) = 0), AY31, 0)","v":0},{"$f":"IF(AND(AZ33 > 0, SUM(BA33:$BD$33) = 0), AZ31, 0)","v":0},{"$f":"IF(AND(BA33 > 0, SUM(BB33:$BD$33) = 0), BA31, 0)","v":0},{"$f":"IF(AND(BB33 > 0, SUM(BC33:$BD$33) = 0), BB31, 0)","v":0},{"$f":"IF(AND(BC33 > 0, SUM(BD33:$BD$33) = 0), BC31, 0)","v":0},{"$f":"IF(AND(BD33 > 0, SUM($BD33:BE$33) = 0), BD31, 0)","v":0}]
[]
[null,null,null,"Payback period"]
[null,null,{"$f":"MAX(G39:BD39)","v":291.5},"Project pre-tax cash flow","$mm const",null,{"$f":"G25","v":-20},-20,-75,-300,59.550000000000011,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,271.5,271.5,271.5,291.5,133.5,-15,0,0,0,{"$f":"AM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G40:BD40)","v":5815.1499999999987},"Cumulative project pre-tax cash flow","$mm const",null,{"$f":"G39+F40","v":-20},-40,-115,-415,-355.45,-81.499999999999943,192.4500000000001,466.40000000000015,740.35000000000014,1014.3000000000002,1288.2500000000002,1562.2000000000003,1836.1500000000003,2110.1000000000004,2384.0500000000002,2658,2931.95,3205.8999999999996,3479.8499999999995,3753.7999999999993,4027.7499999999991,4301.6999999999989,4575.6499999999987,4847.1499999999987,5118.6499999999987,5390.1499999999987,5681.6499999999987,5815.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,{"$f":"AM39+AL40","v":5800.1499999999987},5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987,5800.1499999999987]
[null,null,{"$f":"MAX(G41:BD41)","v":6.2974995437123562},"Payback period","years",null,{"$f":"IF(AND(G40<=0,H40>0),G31+(-G40/H39),0)","v":0},0,0,0,0,6.2974995437123562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM40<=0,AN40>0),AM31+(-AM40/AN39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,"Inflation index","index",null,{"$f":"IF(Inputs!F$219=1,1,(1+Inputs!$E$202)^(Inputs!F$219-1))","v":1},{"$f":"IF(Inputs!G$219=1,1,(1+Inputs!$E$202)^(Inputs!G$219-1))","v":1.02},{"$f":"IF(Inputs!H$219=1,1,(1+Inputs!$E$202)^(Inputs!H$219-1))","v":1.0404},{"$f":"IF(Inputs!I$219=1,1,(1+Inputs!$E$202)^(Inputs!I$219-1))","v":1.0612079999999999},{"$f":"IF(Inputs!J$219=1,1,(1+Inputs!$E$202)^(Inputs!J$219-1))","v":1.08243216},{"$f":"IF(Inputs!K$219=1,1,(1+Inputs!$E$202)^(Inputs!K$219-1))","v":1.1040808032},{"$f":"IF(Inputs!L$219=1,1,(1+Inputs!$E$202)^(Inputs!L$219-1))","v":1.1261624192640001},{"$f":"IF(Inputs!M$219=1,1,(1+Inputs!$E$202)^(Inputs!M$219-1))","v":1.1486856676492798},{"$f":"IF(Inputs!N$219=1,1,(1+Inputs!$E$202)^(Inputs!N$219-1))","v":1.1716593810022655},{"$f":"IF(Inputs!O$219=1,1,(1+Inputs!$E$202)^(Inputs!O$219-1))","v":1.1950925686223108},{"$f":"IF(Inputs!P$219=1,1,(1+Inputs!$E$202)^(Inputs!P$219-1))","v":1.2189944199947571},{"$f":"IF(Inputs!Q$219=1,1,(1+Inputs!$E$202)^(Inputs!Q$219-1))","v":1.243374308394652},{"$f":"IF(Inputs!R$219=1,1,(1+Inputs!$E$202)^(Inputs!R$219-1))","v":1.2682417945625453},{"$f":"IF(Inputs!S$219=1,1,(1+Inputs!$E$202)^(Inputs!S$219-1))","v":1.2936066304537961},{"$f":"IF(Inputs!T$219=1,1,(1+Inputs!$E$202)^(Inputs!T$219-1))","v":1.3194787630628722},{"$f":"IF(Inputs!U$219=1,1,(1+Inputs!$E$202)^(Inputs!U$219-1))","v":1.3458683383241292},{"$f":"IF(Inputs!V$219=1,1,(1+Inputs!$E$202)^(Inputs!V$219-1))","v":1.372785705090612},{"$f":"IF(Inputs!W$219=1,1,(1+Inputs!$E$202)^(Inputs!W$219-1))","v":1.4002414191924244},{"$f":"IF(Inputs!X$219=1,1,(1+Inputs!$E$202)^(Inputs!X$219-1))","v":1.4282462475762727},{"$f":"IF(Inputs!Y$219=1,1,(1+Inputs!$E$202)^(Inputs!Y$219-1))","v":1.4568111725277981},{"$f":"IF(Inputs!Z$219=1,1,(1+Inputs!$E$202)^(Inputs!Z$219-1))","v":1.4859473959783542},{"$f":"IF(Inputs!AA$219=1,1,(1+Inputs!$E$202)^(Inputs!AA$219-1))","v":1.5156663438979212},{"$f":"IF(Inputs!AB$219=1,1,(1+Inputs!$E$202)^(Inputs!AB$219-1))","v":1.5459796707758797},{"$f":"IF(Inputs!AC$219=1,1,(1+Inputs!$E$202)^(Inputs!AC$219-1))","v":1.576899264191397},{"$f":"IF(Inputs!AD$219=1,1,(1+Inputs!$E$202)^(Inputs!AD$219-1))","v":1.608437249475225},{"$f":"IF(Inputs!AE$219=1,1,(1+Inputs!$E$202)^(Inputs!AE$219-1))","v":1.6406059944647295},{"$f":"IF(Inputs!AF$219=1,1,(1+Inputs!$E$202)^(Inputs!AF$219-1))","v":1.6734181143540243},{"$f":"IF(Inputs!AG$219=1,1,(1+Inputs!$E$202)^(Inputs!AG$219-1))","v":1.7068864766411045},{"$f":"IF(Inputs!AH$219=1,1,(1+Inputs!$E$202)^(Inputs!AH$219-1))","v":1.7410242061739269},{"$f":"IF(Inputs!AI$219=1,1,(1+Inputs!$E$202)^(Inputs!AI$219-1))","v":1.7758446902974052},{"$f":"IF(Inputs!AJ$219=1,1,(1+Inputs!$E$202)^(Inputs!AJ$219-1))","v":1.8113615841033535},{"$f":"IF(Inputs!AK$219=1,1,(1+Inputs!$E$202)^(Inputs!AK$219-1))","v":1.8475888157854201},{"$f":"IF(Inputs!AL$219=1,1,(1+Inputs!$E$202)^(Inputs!AL$219-1))","v":1.8845405921011289},{"$f":"IF(Inputs!AM$219=1,1,(1+Inputs!$E$202)^(Inputs!AM$219-1))","v":1.9222314039431516},{"$f":"IF(Inputs!AN$219=1,1,(1+Inputs!$E$202)^(Inputs!AN$219-1))","v":1.9606760320220145},{"$f":"IF(Inputs!AO$219=1,1,(1+Inputs!$E$202)^(Inputs!AO$219-1))","v":1.9998895526624547},{"$f":"IF(Inputs!AP$219=1,1,(1+Inputs!$E$202)^(Inputs!AP$219-1))","v":2.0398873437157037},{"$f":"IF(Inputs!AQ$219=1,1,(1+Inputs!$E$202)^(Inputs!AQ$219-1))","v":2.080685090590018},{"$f":"IF(Inputs!AR$219=1,1,(1+Inputs!$E$202)^(Inputs!AR$219-1))","v":2.1222987924018186},{"$f":"IF(Inputs!AS$219=1,1,(1+Inputs!$E$202)^(Inputs!AS$219-1))","v":2.1647447682498542},{"$f":"IF(Inputs!AT$219=1,1,(1+Inputs!$E$202)^(Inputs!AT$219-1))","v":2.2080396636148518},{"$f":"IF(Inputs!AU$219=1,1,(1+Inputs!$E$202)^(Inputs!AU$219-1))","v":2.2522004568871488},{"$f":"IF(Inputs!AV$219=1,1,(1+Inputs!$E$202)^(Inputs!AV$219-1))","v":2.2972444660248916},{"$f":"IF(Inputs!AW$219=1,1,(1+Inputs!$E$202)^(Inputs!AW$219-1))","v":2.3431893553453893},{"$f":"IF(Inputs!AX$219=1,1,(1+Inputs!$E$202)^(Inputs!AX$219-1))","v":2.3900531424522975},{"$f":"IF(Inputs!AY$219=1,1,(1+Inputs!$E$202)^(Inputs!AY$219-1))","v":2.4378542053013432},{"$f":"IF(Inputs!AZ$219=1,1,(1+Inputs!$E$202)^(Inputs!AZ$219-1))","v":2.4866112894073704},{"$f":"IF(Inputs!BA$219=1,1,(1+Inputs!$E$202)^(Inputs!BA$219-1))","v":2.5363435151955169},{"$f":"IF(Inputs!BB$219=1,1,(1+Inputs!$E$202)^(Inputs!BB$219-1))","v":2.5870703854994277},{"$f":"IF(Inputs!BC$219=1,1,(1+Inputs!$E$202)^(Inputs!BC$219-1))","v":2.6388117932094164}]
[]
[null,null,null,"Project pre-tax cash flow: Nominal","year",null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G47:BD47)","v":17547.995329144804},"Primary revenue","$mm nominal",null,{"$f":"G13*G$44","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM13*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G48:BD48)","v":0},"Co-produce revenue","$mm nominal",null,{"$f":"G14*G$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G49:BD49)","v":17547.995329144804},"Total gross revenue","$mm nominal",null,{"$f":"G15*G$44","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM15*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G50:BD50)","v":50.61815556770884},"Transport and processing post-fiscal point","$mm nominal",null,{"$f":"G16*G$44","v":0},0,0,0,0.487094472,1.15928484336,1.1824705402272002,1.206119951031744,1.2302423500523789,1.2548471970534265,1.2799441409944949,1.3055430238143846,1.3316538842906727,1.3582869619764859,1.3854527012160158,1.4131617552403357,1.4414249903451426,1.4702534901520457,1.4996585599550865,1.5296517311541882,1.560244765777272,1.5914496610928173,1.6232786543146738,5.5191474246698897,5.6295303731632877,5.7421209806265532,5.8569634002390849,2.5603297149616568,0,0,0,0,{"$f":"AM16*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C51-(C49-C50),5)=0","v":true},null,{"$f":"SUM(G51:BD51)","v":17497.377173577093},"Net revenue","$mm nominal",null,{"$f":"G17*G$44","v":0},0,0,0,259.29662392800003,617.1259649486401,629.46848424761288,642.05785393256497,654.89901101121632,667.99699123144069,681.35693105606958,694.98406967719075,708.88375107073477,723.06142609214942,737.52265461399247,752.27310770627207,767.3185698603977,782.66494125760573,798.31824008275771,814.28460488441283,830.57029698210113,847.18170292174318,864.12533698017808,877.54444052251245,895.09532933296271,912.99723591962197,931.25718063801457,407.0924246789034,0,0,0,0,{"$f":"AM17*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40.4,"Exploration costs (expensed)","$mm nominal",null,{"$f":"G18*G$44","v":20},20.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM18*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed)","$mm nominal",null,{"$f":"G19*G$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,477.57481199999995,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G20*G$44","v":0},0,78.03,318.36239999999998,81.182411999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1172.1429845951295,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G21*G$44","v":0},0,0,0,0,44.163232128000004,45.046496770560005,45.947426705971196,46.866375240090619,47.803702744892433,48.759776799790288,49.734972335786082,50.729671782501811,51.744265218151845,52.779150522514882,53.834733532965167,54.911428203624482,56.009656767696974,57.129849903050911,58.272446901111927,59.437895839134171,60.626653755916848,61.839186831035192,63.07597056765588,64.337489979009007,65.624239778589185,33.468362287080488,0,0,0,0,0,{"$f":"AM21*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G56:BD56)","v":7677.2479565008516},"Operating costs","$mm nominal",null,{"$f":"G22*G$44","v":0},0,0,0,113.6553768,270.49979678400001,275.90979271968001,281.42798857407354,287.05654834555503,292.79767931246613,298.6536328987155,304.62670555668973,310.71923966782362,316.93362446118005,323.2722969504037,329.73774288941166,336.33249774719997,343.059147702144,349.92033065618682,356.91873726931055,364.05711201469677,371.33825425499072,378.76501934009053,386.34031972689229,394.06712612143014,401.94846864385875,409.98743801673595,179.22308004731596,0,0,0,0,{"$f":"AM22*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26.115363092608906,"Decommissioning costs","$mm nominal",null,{"$f":"G23*G$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.115363092608906,0,0,0,{"$f":"AM23*AM$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G58:BD58)","v":9393.4811161885882},"Total costs","$mm nominal",null,{"$f":"SUM(G52:G57)","v":20},20.399999999999999,78.03,318.36239999999998,194.8377888,314.66302891200002,320.95628949024001,327.37541528004476,333.92292358564566,340.60138205735859,347.4134096985058,354.36167789247583,361.44891145032545,368.67788967933188,376.0514474729186,383.57247642237684,391.24392595082446,399.06880446984098,407.05018055923773,415.1911841704225,423.49500785383094,431.96490801090755,440.60420617112572,449.41629029454816,458.40461610043917,467.57270842244793,443.45580030381643,179.22308004731596,26.115363092608906,0,0,0,{"$f":"SUM(AM52:AM57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C59-(C51-SUM(C52:C57)),5)=0","v":true},null,{"$f":"SUM(G59:BD59)","v":8103.8960573885061},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G51-G58","v":-20},-20.399999999999999,-78.03,-318.36239999999998,64.458835128000032,302.46293603664009,308.51219475737287,314.6824386525202,320.97608742557065,327.3956091740821,333.94352135756378,340.62239178471492,347.43483962040932,354.38353641281753,361.47120714107388,368.70063128389523,376.07464390957324,383.59613678776475,391.26805952351998,399.09342071399033,407.07528912827019,415.21679491083563,423.52113080905235,428.12815022796428,436.69071323252354,445.42452749717404,487.80138033419814,227.86934463158744,-26.115363092608906,0,0,0,{"$f":"AM51-AM58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IFERROR(IRR($G59:BD59),0)","v":0.44660546613299434},"Internal rate of return (nominal)","%",null,{"$f":"IFERROR(IRR($G59:G59),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G59:H59),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G59:I59),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G59:J59),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G59:K59),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G59:L59),\"--\")","v":-7.5634526500448551E-2},{"$f":"IFERROR(IRR($G59:M59),\"--\")","v":0.16916367790264553},{"$f":"IFERROR(IRR($G59:N59),\"--\")","v":0.28452029852178029},{"$f":"IFERROR(IRR($G59:O59),\"--\")","v":0.34655394532765782},{"$f":"IFERROR(IRR($G59:P59),\"--\")","v":0.3825957529350914},{"$f":"IFERROR(IRR($G59:Q59),\"--\")","v":0.4046314931987478},{"$f":"IFERROR(IRR($G59:R59),\"--\")","v":0.41859436831528174},{"$f":"IFERROR(IRR($G59:S59),\"--\")","v":0.42767492395817208},{"$f":"IFERROR(IRR($G59:T59),\"--\")","v":0.43369562034286613},{"$f":"IFERROR(IRR($G59:U59),\"--\")","v":0.43774617240462343},{"$f":"IFERROR(IRR($G59:V59),\"--\")","v":0.44050166855226958},{"$f":"IFERROR(IRR($G59:W59),\"--\")","v":0.44239213467736094},{"$f":"IFERROR(IRR($G59:X59),\"--\")","v":0.44369758560496164},{"$f":"IFERROR(IRR($G59:Y59),\"--\")","v":0.4446035603944356},{"$f":"IFERROR(IRR($G59:Z59),\"--\")","v":0.44523470553566447},{"$f":"IFERROR(IRR($G59:AA59),\"--\")","v":0.44567567639663963},{"$f":"IFERROR(IRR($G59:AB59),\"--\")","v":0.44598446234594569},{"$f":"IFERROR(IRR($G59:AC59),\"--\")","v":0.44620105357791728},{"$f":"IFERROR(IRR($G59:AD59),\"--\")","v":0.44635181416048075},{"$f":"IFERROR(IRR($G59:AE59),\"--\")","v":0.44645780390168421},{"$f":"IFERROR(IRR($G59:AF59),\"--\")","v":0.44653237236504872},{"$f":"IFERROR(IRR($G59:AG59),\"--\")","v":0.44658872692036677},{"$f":"IFERROR(IRR($G59:AH59),\"--\")","v":0.44660690601323649},{"$f":"IFERROR(IRR($G59:AI59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AJ59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AK59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AL59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AM59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AN59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AO59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AP59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AQ59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AR59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AS59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AT59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AU59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AV59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AW59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AX59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AY59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:AZ59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:BA59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:BB59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:BC59),\"--\")","v":0.44660546613299434},{"$f":"IFERROR(IRR($G59:BD59),\"--\")","v":0.44660546613299434}]
[null,null,{"$f":"NPV(Inputs!$E$200 + Inputs!$E$202,$H$59:$BD$59)+$G$59","v":1810.5340772598349},{"$f":"\"Project pre-tax cash flows NPV\"&(Inputs!$E$200 + Inputs!$E$202)*100","v":"Project pre-tax cash flows NPV10"},"$mm nominal"]
[]
[null,null,null,"Decommissioning"]
[null,null,{"$f":"SUM(G65:BD65)","v":29},"Decommissioning year","years",null,{"$f":"G31*(G57>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29,0,0,0,{"$f":"AM31*(AM57>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G66:BD66)","v":26.115363092608906},"Decommissioning costs spent","$mm nominal",null,{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.115363092608906,0,0,0,{"$f":"AM57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G67:BD67)","v":15.000000000000002},"Decommissioning costs spent, real","$mm const",null,{"$f":"G66/G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.000000000000002,0,0,0,{"$f":"AM66/AM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Decommissioning costs escalated","$mm nominal",null,{"$f":"$C$67*G44*(G31<=$C$65)","v":15.000000000000002},{"$f":"$C$67*H44*(H31<=$C$65)","v":15.300000000000002},15.606000000000002,15.91812,16.2364824,16.561212048000002,16.892436288960003,17.230285014739199,17.574890715033984,17.926388529334666,18.28491629992136,18.650614625919783,19.023626918438183,19.404099456806943,19.792181445943086,20.18802507486194,20.591785576359182,21.003621287886368,21.423693713644095,21.852167587916973,22.289210939675318,22.73499515846882,23.189695061638197,23.653488962870959,24.126558742128378,24.609089916970945,25.101271715310368,25.603297149616569,26.115363092608906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"% reserves produced, end of year","%",null,{"$f":"SUM($G$12:G12)/$C$12","v":0},{"$f":"SUM($G$12:H12)/$C$12","v":0},{"$f":"SUM($G$12:I12)/$C$12","v":0},{"$f":"SUM($G$12:J12)/$C$12","v":0},{"$f":"SUM($G$12:K12)/$C$12","v":1.8749999999999999E-2},{"$f":"SUM($G$12:L12)/$C$12","v":6.25E-2},{"$f":"SUM($G$12:M12)/$C$12","v":0.10625},{"$f":"SUM($G$12:N12)/$C$12","v":0.15},{"$f":"SUM($G$12:O12)/$C$12","v":0.19375000000000001},{"$f":"SUM($G$12:P12)/$C$12","v":0.23749999999999999},{"$f":"SUM($G$12:Q12)/$C$12","v":0.28125},{"$f":"SUM($G$12:R12)/$C$12","v":0.32500000000000001},{"$f":"SUM($G$12:S12)/$C$12","v":0.36875000000000002},{"$f":"SUM($G$12:T12)/$C$12","v":0.41249999999999998},{"$f":"SUM($G$12:U12)/$C$12","v":0.45624999999999999},{"$f":"SUM($G$12:V12)/$C$12","v":0.5},{"$f":"SUM($G$12:W12)/$C$12","v":0.54374999999999996},{"$f":"SUM($G$12:X12)/$C$12","v":0.58750000000000002},{"$f":"SUM($G$12:Y12)/$C$12","v":0.63124999999999998},{"$f":"SUM($G$12:Z12)/$C$12","v":0.67500000000000004},{"$f":"SUM($G$12:AA12)/$C$12","v":0.71875},{"$f":"SUM($G$12:AB12)/$C$12","v":0.76249999999999996},{"$f":"SUM($G$12:AC12)/$C$12","v":0.80625000000000002},{"$f":"SUM($G$12:AD12)/$C$12","v":0.85},{"$f":"SUM($G$12:AE12)/$C$12","v":0.89375000000000004},{"$f":"SUM($G$12:AF12)/$C$12","v":0.9375},{"$f":"SUM($G$12:AG12)/$C$12","v":0.98124999999999996},{"$f":"SUM($G$12:AH12)/$C$12","v":1},{"$f":"SUM($G$12:AI12)/$C$12","v":1},{"$f":"SUM($G$12:AJ12)/$C$12","v":1},{"$f":"SUM($G$12:AK12)/$C$12","v":1},{"$f":"SUM($G$12:AL12)/$C$12","v":1},{"$f":"SUM($G$12:AM12)/$C$12","v":1},{"$f":"SUM($G$12:AN12)/$C$12","v":1},{"$f":"SUM($G$12:AO12)/$C$12","v":1},{"$f":"SUM($G$12:AP12)/$C$12","v":1},{"$f":"SUM($G$12:AQ12)/$C$12","v":1},{"$f":"SUM($G$12:AR12)/$C$12","v":1},{"$f":"SUM($G$12:AS12)/$C$12","v":1},{"$f":"SUM($G$12:AT12)/$C$12","v":1},{"$f":"SUM($G$12:AU12)/$C$12","v":1},{"$f":"SUM($G$12:AV12)/$C$12","v":1},{"$f":"SUM($G$12:AW12)/$C$12","v":1},{"$f":"SUM($G$12:AX12)/$C$12","v":1},{"$f":"SUM($G$12:AY12)/$C$12","v":1},{"$f":"SUM($G$12:AZ12)/$C$12","v":1},{"$f":"SUM($G$12:BA12)/$C$12","v":1},{"$f":"SUM($G$12:BB12)/$C$12","v":1},{"$f":"SUM($G$12:BC12)/$C$12","v":1},{"$f":"SUM($G$12:BD12)/$C$12","v":1}]
[null,null,null,"Remaining recoverable reserves, end of year",{"$f":"Inputs!D220","v":"ounces"},null,{"$f":"$C$12-SUM($G$12:G12)","v":8000000},{"$f":"$C$12-SUM($G$12:H12)","v":8000000},{"$f":"$C$12-SUM($G$12:I12)","v":8000000},{"$f":"$C$12-SUM($G$12:J12)","v":8000000},{"$f":"$C$12-SUM($G$12:K12)","v":7850000},{"$f":"$C$12-SUM($G$12:L12)","v":7500000},{"$f":"$C$12-SUM($G$12:M12)","v":7150000},{"$f":"$C$12-SUM($G$12:N12)","v":6800000},{"$f":"$C$12-SUM($G$12:O12)","v":6450000},{"$f":"$C$12-SUM($G$12:P12)","v":6100000},{"$f":"$C$12-SUM($G$12:Q12)","v":5750000},{"$f":"$C$12-SUM($G$12:R12)","v":5400000},{"$f":"$C$12-SUM($G$12:S12)","v":5050000},{"$f":"$C$12-SUM($G$12:T12)","v":4700000},{"$f":"$C$12-SUM($G$12:U12)","v":4350000},{"$f":"$C$12-SUM($G$12:V12)","v":4000000},{"$f":"$C$12-SUM($G$12:W12)","v":3650000},{"$f":"$C$12-SUM($G$12:X12)","v":3300000},{"$f":"$C$12-SUM($G$12:Y12)","v":2950000},{"$f":"$C$12-SUM($G$12:Z12)","v":2600000},{"$f":"$C$12-SUM($G$12:AA12)","v":2250000},{"$f":"$C$12-SUM($G$12:AB12)","v":1900000},{"$f":"$C$12-SUM($G$12:AC12)","v":1550000},{"$f":"$C$12-SUM($G$12:AD12)","v":1200000},{"$f":"$C$12-SUM($G$12:AE12)","v":850000},{"$f":"$C$12-SUM($G$12:AF12)","v":500000},{"$f":"$C$12-SUM($G$12:AG12)","v":150000},{"$f":"$C$12-SUM($G$12:AH12)","v":0},{"$f":"$C$12-SUM($G$12:AI12)","v":0},{"$f":"$C$12-SUM($G$12:AJ12)","v":0},{"$f":"$C$12-SUM($G$12:AK12)","v":0},{"$f":"$C$12-SUM($G$12:AL12)","v":0},{"$f":"$C$12-SUM($G$12:AM12)","v":0},{"$f":"$C$12-SUM($G$12:AN12)","v":0},{"$f":"$C$12-SUM($G$12:AO12)","v":0},{"$f":"$C$12-SUM($G$12:AP12)","v":0},{"$f":"$C$12-SUM($G$12:AQ12)","v":0},{"$f":"$C$12-SUM($G$12:AR12)","v":0},{"$f":"$C$12-SUM($G$12:AS12)","v":0},{"$f":"$C$12-SUM($G$12:AT12)","v":0},{"$f":"$C$12-SUM($G$12:AU12)","v":0},{"$f":"$C$12-SUM($G$12:AV12)","v":0},{"$f":"$C$12-SUM($G$12:AW12)","v":0},{"$f":"$C$12-SUM($G$12:AX12)","v":0},{"$f":"$C$12-SUM($G$12:AY12)","v":0},{"$f":"$C$12-SUM($G$12:AZ12)","v":0},{"$f":"$C$12-SUM($G$12:BA12)","v":0},{"$f":"$C$12-SUM($G$12:BB12)","v":0},{"$f":"$C$12-SUM($G$12:BC12)","v":0},{"$f":"$C$12-SUM($G$12:BD12)","v":0}]
[null,null,null,"Decommissioning fund flag","flag",null,{"$f":"1*(G70>Inputs!$E$97)*(G12>0)","v":0},{"$f":"1*(H70>Inputs!$E$97)*(H12>0)","v":0},{"$f":"1*(I70>Inputs!$E$97)*(I12>0)","v":0},{"$f":"1*(J70>Inputs!$E$97)*(J12>0)","v":0},{"$f":"1*(K70>Inputs!$E$97)*(K12>0)","v":0},{"$f":"1*(L70>Inputs!$E$97)*(L12>0)","v":0},{"$f":"1*(M70>Inputs!$E$97)*(M12>0)","v":0},{"$f":"1*(N70>Inputs!$E$97)*(N12>0)","v":0},{"$f":"1*(O70>Inputs!$E$97)*(O12>0)","v":0},{"$f":"1*(P70>Inputs!$E$97)*(P12>0)","v":0},{"$f":"1*(Q70>Inputs!$E$97)*(Q12>0)","v":0},{"$f":"1*(R70>Inputs!$E$97)*(R12>0)","v":0},{"$f":"1*(S70>Inputs!$E$97)*(S12>0)","v":0},{"$f":"1*(T70>Inputs!$E$97)*(T12>0)","v":0},{"$f":"1*(U70>Inputs!$E$97)*(U12>0)","v":0},{"$f":"1*(V70>Inputs!$E$97)*(V12>0)","v":0},{"$f":"1*(W70>Inputs!$E$97)*(W12>0)","v":0},{"$f":"1*(X70>Inputs!$E$97)*(X12>0)","v":0},{"$f":"1*(Y70>Inputs!$E$97)*(Y12>0)","v":1},{"$f":"1*(Z70>Inputs!$E$97)*(Z12>0)","v":1},{"$f":"1*(AA70>Inputs!$E$97)*(AA12>0)","v":1},{"$f":"1*(AB70>Inputs!$E$97)*(AB12>0)","v":1},{"$f":"1*(AC70>Inputs!$E$97)*(AC12>0)","v":1},{"$f":"1*(AD70>Inputs!$E$97)*(AD12>0)","v":1},{"$f":"1*(AE70>Inputs!$E$97)*(AE12>0)","v":1},{"$f":"1*(AF70>Inputs!$E$97)*(AF12>0)","v":1},{"$f":"1*(AG70>Inputs!$E$97)*(AG12>0)","v":1},{"$f":"1*(AH70>Inputs!$E$97)*(AH12>0)","v":1},{"$f":"1*(AI70>Inputs!$E$97)*(AI12>0)","v":0},{"$f":"1*(AJ70>Inputs!$E$97)*(AJ12>0)","v":0},{"$f":"1*(AK70>Inputs!$E$97)*(AK12>0)","v":0},{"$f":"1*(AL70>Inputs!$E$97)*(AL12>0)","v":0},{"$f":"1*(AM70>Inputs!$E$97)*(AM12>0)","v":0},{"$f":"1*(AN70>Inputs!$E$97)*(AN12>0)","v":0},{"$f":"1*(AO70>Inputs!$E$97)*(AO12>0)","v":0},{"$f":"1*(AP70>Inputs!$E$97)*(AP12>0)","v":0},{"$f":"1*(AQ70>Inputs!$E$97)*(AQ12>0)","v":0},{"$f":"1*(AR70>Inputs!$E$97)*(AR12>0)","v":0},{"$f":"1*(AS70>Inputs!$E$97)*(AS12>0)","v":0},{"$f":"1*(AT70>Inputs!$E$97)*(AT12>0)","v":0},{"$f":"1*(AU70>Inputs!$E$97)*(AU12>0)","v":0},{"$f":"1*(AV70>Inputs!$E$97)*(AV12>0)","v":0},{"$f":"1*(AW70>Inputs!$E$97)*(AW12>0)","v":0},{"$f":"1*(AX70>Inputs!$E$97)*(AX12>0)","v":0},{"$f":"1*(AY70>Inputs!$E$97)*(AY12>0)","v":0},{"$f":"1*(AZ70>Inputs!$E$97)*(AZ12>0)","v":0},{"$f":"1*(BA70>Inputs!$E$97)*(BA12>0)","v":0},{"$f":"1*(BB70>Inputs!$E$97)*(BB12>0)","v":0},{"$f":"1*(BC70>Inputs!$E$97)*(BC12>0)","v":0},{"$f":"1*(BD70>Inputs!$E$97)*(BD12>0)","v":0}]
[]
[null,null,null,"Production during decommissioning period",{"$f":"Inputs!D220","v":"ounces"},null,{"$f":"G72*G12","v":0},{"$f":"H72*Inputs!G220","v":0},{"$f":"I72*Inputs!H220","v":0},{"$f":"J72*Inputs!I220","v":0},{"$f":"K72*Inputs!J220","v":0},{"$f":"L72*Inputs!K220","v":0},{"$f":"M72*Inputs!L220","v":0},{"$f":"N72*Inputs!M220","v":0},{"$f":"O72*Inputs!N220","v":0},{"$f":"P72*Inputs!O220","v":0},{"$f":"Q72*Inputs!P220","v":0},{"$f":"R72*Inputs!Q220","v":0},{"$f":"S72*Inputs!R220","v":0},{"$f":"T72*Inputs!S220","v":0},{"$f":"U72*Inputs!T220","v":0},{"$f":"V72*Inputs!U220","v":0},{"$f":"W72*Inputs!V220","v":0},{"$f":"X72*Inputs!W220","v":0},{"$f":"Y72*Inputs!X220","v":350000},{"$f":"Z72*Inputs!Y220","v":350000},{"$f":"AA72*Inputs!Z220","v":350000},{"$f":"AB72*Inputs!AA220","v":350000},{"$f":"AC72*Inputs!AB220","v":350000},{"$f":"AD72*Inputs!AC220","v":350000},{"$f":"AE72*Inputs!AD220","v":350000},{"$f":"AF72*Inputs!AE220","v":350000},{"$f":"AG72*Inputs!AF220","v":350000},{"$f":"AH72*Inputs!AG220","v":150000},{"$f":"AI72*Inputs!AH220","v":0},{"$f":"AJ72*Inputs!AI220","v":0},{"$f":"AK72*Inputs!AJ220","v":0},{"$f":"AL72*Inputs!AK220","v":0},{"$f":"AM72*Inputs!AL220","v":0},{"$f":"AN72*Inputs!AM220","v":0},{"$f":"AO72*Inputs!AN220","v":0},{"$f":"AP72*Inputs!AO220","v":0},{"$f":"AQ72*Inputs!AP220","v":0},{"$f":"AR72*Inputs!AQ220","v":0},{"$f":"AS72*Inputs!AR220","v":0},{"$f":"AT72*Inputs!AS220","v":0},{"$f":"AU72*Inputs!AT220","v":0},{"$f":"AV72*Inputs!AU220","v":0},{"$f":"AW72*Inputs!AV220","v":0},{"$f":"AX72*Inputs!AW220","v":0},{"$f":"AY72*Inputs!AX220","v":0},{"$f":"AZ72*Inputs!AY220","v":0},{"$f":"BA72*Inputs!AZ220","v":0},{"$f":"BB72*Inputs!BA220","v":0},{"$f":"BC72*Inputs!BB220","v":0},{"$f":"BD72*Inputs!BC220","v":0}]
[null,null,null,"Cumulative production during decommissioning period",{"$f":"Inputs!D220","v":"ounces"},null,{"$f":"SUM($G$74:G74)*G72","v":0},{"$f":"SUM($G$74:H74)*H72","v":0},{"$f":"SUM($G$74:I74)*I72","v":0},{"$f":"SUM($G$74:J74)*J72","v":0},{"$f":"SUM($G$74:K74)*K72","v":0},{"$f":"SUM($G$74:L74)*L72","v":0},{"$f":"SUM($G$74:M74)*M72","v":0},{"$f":"SUM($G$74:N74)*N72","v":0},{"$f":"SUM($G$74:O74)*O72","v":0},{"$f":"SUM($G$74:P74)*P72","v":0},{"$f":"SUM($G$74:Q74)*Q72","v":0},{"$f":"SUM($G$74:R74)*R72","v":0},{"$f":"SUM($G$74:S74)*S72","v":0},{"$f":"SUM($G$74:T74)*T72","v":0},{"$f":"SUM($G$74:U74)*U72","v":0},{"$f":"SUM($G$74:V74)*V72","v":0},{"$f":"SUM($G$74:W74)*W72","v":0},{"$f":"SUM($G$74:X74)*X72","v":0},{"$f":"SUM($G$74:Y74)*Y72","v":350000},{"$f":"SUM($G$74:Z74)*Z72","v":700000},{"$f":"SUM($G$74:AA74)*AA72","v":1050000},{"$f":"SUM($G$74:AB74)*AB72","v":1400000},{"$f":"SUM($G$74:AC74)*AC72","v":1750000},{"$f":"SUM($G$74:AD74)*AD72","v":2100000},{"$f":"SUM($G$74:AE74)*AE72","v":2450000},{"$f":"SUM($G$74:AF74)*AF72","v":2800000},{"$f":"SUM($G$74:AG74)*AG72","v":3150000},{"$f":"SUM($G$74:AH74)*AH72","v":3300000},{"$f":"SUM($G$74:AI74)*AI72","v":0},{"$f":"SUM($G$74:AJ74)*AJ72","v":0},{"$f":"SUM($G$74:AK74)*AK72","v":0},{"$f":"SUM($G$74:AL74)*AL72","v":0},{"$f":"SUM($G$74:AM74)*AM72","v":0},{"$f":"SUM($G$74:AN74)*AN72","v":0},{"$f":"SUM($G$74:AO74)*AO72","v":0},{"$f":"SUM($G$74:AP74)*AP72","v":0},{"$f":"SUM($G$74:AQ74)*AQ72","v":0},{"$f":"SUM($G$74:AR74)*AR72","v":0},{"$f":"SUM($G$74:AS74)*AS72","v":0},{"$f":"SUM($G$74:AT74)*AT72","v":0},{"$f":"SUM($G$74:AU74)*AU72","v":0},{"$f":"SUM($G$74:AV74)*AV72","v":0},{"$f":"SUM($G$74:AW74)*AW72","v":0},{"$f":"SUM($G$74:AX74)*AX72","v":0},{"$f":"SUM($G$74:AY74)*AY72","v":0},{"$f":"SUM($G$74:AZ74)*AZ72","v":0},{"$f":"SUM($G$74:BA74)*BA72","v":0},{"$f":"SUM($G$74:BB74)*BB72","v":0},{"$f":"SUM($G$74:BC74)*BC72","v":0},{"$f":"SUM($G$74:BD74)*BD72","v":0}]
[]
[null,null,null,"Decommissioning fund opening balance","$mm nominal",null,{"$f":"F81","v":0},{"$f":"G81","v":0},{"$f":"H81","v":0},{"$f":"I81","v":0},0,0,0,0,0,{"$f":"O81","v":0},0,0,0,0,0,0,0,0,0,2.2722099393258888,4.5952557620400851,6.9771343436448277,9.4283571370618926,11.963340438957527,14.603051395970237,17.380741038599695,20.357119988517269,23.678026197272438,25.603297149616569,0,0,0,{"$f":"AL81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G78:BD78)","v":25.603297149616569},"Deposit required","$mm nominal",null,{"$f":"IF(AND(G72<>0,SUM(G34:$BD$34)>0),(G68-G77)*IFERROR(G74/F71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(H72<>0,SUM(H34:$BD$34)>0),(H68-H77)*IFERROR(H74/G71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(I72<>0,SUM(I34:$BD$34)>0),(I68-I77)*IFERROR(I74/H71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(J72<>0,SUM(J34:$BD$34)>0),(J68-J77)*IFERROR(J74/I71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(K72<>0,SUM(K34:$BD$34)>0),(K68-K77)*IFERROR(K74/J71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(L72<>0,SUM(L34:$BD$34)>0),(L68-L77)*IFERROR(L74/K71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(M72<>0,SUM(M34:$BD$34)>0),(M68-M77)*IFERROR(M74/L71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(N72<>0,SUM(N34:$BD$34)>0),(N68-N77)*IFERROR(N74/M71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(O72<>0,SUM(O34:$BD$34)>0),(O68-O77)*IFERROR(O74/N71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(P72<>0,SUM(P34:$BD$34)>0),(P68-P77)*IFERROR(P74/O71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(Q72<>0,SUM(Q34:$BD$34)>0),(Q68-Q77)*IFERROR(Q74/P71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(R72<>0,SUM(R34:$BD$34)>0),(R68-R77)*IFERROR(R74/Q71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(S72<>0,SUM(S34:$BD$34)>0),(S68-S77)*IFERROR(S74/R71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(T72<>0,SUM(T34:$BD$34)>0),(T68-T77)*IFERROR(T74/S71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(U72<>0,SUM(U34:$BD$34)>0),(U68-U77)*IFERROR(U74/T71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(V72<>0,SUM(V34:$BD$34)>0),(V68-V77)*IFERROR(V74/U71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(W72<>0,SUM(W34:$BD$34)>0),(W68-W77)*IFERROR(W74/V71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(X72<>0,SUM(X34:$BD$34)>0),(X68-X77)*IFERROR(X74/W71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(Y72<>0,SUM(Y34:$BD$34)>0),(Y68-Y77)*IFERROR(Y74/X71,1)*(Inputs!$E$96=1),0)","v":2.2722099393258888},{"$f":"IF(AND(Z72<>0,SUM(Z34:$BD$34)>0),(Z68-Z77)*IFERROR(Z74/Y71,1)*(Inputs!$E$96=1),0)","v":2.3230458227141964},{"$f":"IF(AND(AA72<>0,SUM(AA34:$BD$34)>0),(AA68-AA77)*IFERROR(AA74/Z71,1)*(Inputs!$E$96=1),0)","v":2.3818785816047425},{"$f":"IF(AND(AB72<>0,SUM(AB34:$BD$34)>0),(AB68-AB77)*IFERROR(AB74/AA71,1)*(Inputs!$E$96=1),0)","v":2.4512227934170654},{"$f":"IF(AND(AC72<>0,SUM(AC34:$BD$34)>0),(AC68-AC77)*IFERROR(AC74/AB71,1)*(Inputs!$E$96=1),0)","v":2.5349833018956347},{"$f":"IF(AND(AD72<>0,SUM(AD34:$BD$34)>0),(AD68-AD77)*IFERROR(AD74/AC71,1)*(Inputs!$E$96=1),0)","v":2.6397109570127104},{"$f":"IF(AND(AE72<>0,SUM(AE34:$BD$34)>0),(AE68-AE77)*IFERROR(AE74/AD71,1)*(Inputs!$E$96=1),0)","v":2.7776896426294577},{"$f":"IF(AND(AF72<>0,SUM(AF34:$BD$34)>0),(AF68-AF77)*IFERROR(AF74/AE71,1)*(Inputs!$E$96=1),0)","v":2.9763789499175735},{"$f":"IF(AND(AG72<>0,SUM(AG34:$BD$34)>0),(AG68-AG77)*IFERROR(AG74/AF71,1)*(Inputs!$E$96=1),0)","v":3.3209062087551691},{"$f":"IF(AND(AH72<>0,SUM(AH34:$BD$34)>0),(AH68-AH77)*IFERROR(AH74/AG71,1)*(Inputs!$E$96=1),0)","v":1.9252709523441318},{"$f":"IF(AND(AI72<>0,SUM(AI34:$BD$34)>0),(AI68-AI77)*IFERROR(AI74/AH71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AJ72<>0,SUM(AJ34:$BD$34)>0),(AJ68-AJ77)*IFERROR(AJ74/AI71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AK72<>0,SUM(AK34:$BD$34)>0),(AK68-AK77)*IFERROR(AK74/AJ71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AL72<>0,SUM(AL34:$BD$34)>0),(AL68-AL77)*IFERROR(AL74/AK71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AM72<>0,SUM(AM34:$BD$34)>0),(AM68-AM77)*IFERROR(AM74/AL71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AN72<>0,SUM(AN34:$BD$34)>0),(AN68-AN77)*IFERROR(AN74/AM71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AO72<>0,SUM(AO34:$BD$34)>0),(AO68-AO77)*IFERROR(AO74/AN71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AP72<>0,SUM(AP34:$BD$34)>0),(AP68-AP77)*IFERROR(AP74/AO71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AQ72<>0,SUM(AQ34:$BD$34)>0),(AQ68-AQ77)*IFERROR(AQ74/AP71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AR72<>0,SUM(AR34:$BD$34)>0),(AR68-AR77)*IFERROR(AR74/AQ71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AS72<>0,SUM(AS34:$BD$34)>0),(AS68-AS77)*IFERROR(AS74/AR71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AT72<>0,SUM(AT34:$BD$34)>0),(AT68-AT77)*IFERROR(AT74/AS71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AU72<>0,SUM(AU34:$BD$34)>0),(AU68-AU77)*IFERROR(AU74/AT71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AV72<>0,SUM(AV34:$BD$34)>0),(AV68-AV77)*IFERROR(AV74/AU71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AW72<>0,SUM(AW34:$BD$34)>0),(AW68-AW77)*IFERROR(AW74/AV71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AX72<>0,SUM(AX34:$BD$34)>0),(AX68-AX77)*IFERROR(AX74/AW71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AY72<>0,SUM(AY34:$BD$34)>0),(AY68-AY77)*IFERROR(AY74/AX71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(AZ72<>0,SUM(AZ34:$BD$34)>0),(AZ68-AZ77)*IFERROR(AZ74/AY71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(BA72<>0,SUM(BA34:$BD$34)>0),(BA68-BA77)*IFERROR(BA74/AZ71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(BB72<>0,SUM(BB34:$BD$34)>0),(BB68-BB77)*IFERROR(BB74/BA71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(BC72<>0,SUM(BC34:$BD$34)>0),(BC68-BC77)*IFERROR(BC74/BB71,1)*(Inputs!$E$96=1),0)","v":0},{"$f":"IF(AND(BD72<>0,SUM(BD34:$BD$34)>0),(BD68-BD77)*IFERROR(BD74/BC71,1)*(Inputs!$E$96=1),0)","v":0}]
[null,null,-25.603297149616569,"Withdrawal to meet decommissioning costs","$mm nominal",null,{"$f":"MIN(G66,F81)*-1","v":0},0,0,{"$f":"MIN(J66,I81)*-1","v":0},0,0,0,0,0,{"$f":"MIN(P66,O81)*-1","v":0},0,0,0,{"$f":"MIN(T66,S81)*-1","v":0},{"$f":"MIN(U66,T81)*-1","v":0},{"$f":"MIN(V66,U81)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-25.603297149616569,0,0,0,{"$f":"MIN(AM66,AL81)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Surplus balance","$mm nominal",null,{"$f":"AND(G79<>0,SUM(H34:$BD$34)=0)*(G77+G79)*-1","v":0},{"$f":"AND(H79<>0,SUM(I34:$BD$34)=0)*(H77+H79)*-1","v":0},{"$f":"AND(I79<>0,SUM(J34:$BD$34)=0)*(I77+I79)*-1","v":0},{"$f":"AND(J79<>0,SUM(K34:$BD$34)=0)*(J77+J79)*-1","v":0},{"$f":"AND(K79<>0,SUM(L34:$BD$34)=0)*(K77+K79)*-1","v":0},{"$f":"AND(L79<>0,SUM(M34:$BD$34)=0)*(L77+L79)*-1","v":0},{"$f":"AND(M79<>0,SUM(N34:$BD$34)=0)*(M77+M79)*-1","v":0},{"$f":"AND(N79<>0,SUM(O34:$BD$34)=0)*(N77+N79)*-1","v":0},{"$f":"AND(O79<>0,SUM(P34:$BD$34)=0)*(O77+O79)*-1","v":0},{"$f":"AND(P79<>0,SUM(Q34:$BD$34)=0)*(P77+P79)*-1","v":0},{"$f":"AND(Q79<>0,SUM(R34:$BD$34)=0)*(Q77+Q79)*-1","v":0},{"$f":"AND(R79<>0,SUM(S34:$BD$34)=0)*(R77+R79)*-1","v":0},{"$f":"AND(S79<>0,SUM(T34:$BD$34)=0)*(S77+S79)*-1","v":0},{"$f":"AND(T79<>0,SUM(U34:$BD$34)=0)*(T77+T79)*-1","v":0},{"$f":"AND(U79<>0,SUM(V34:$BD$34)=0)*(U77+U79)*-1","v":0},{"$f":"AND(V79<>0,SUM(W34:$BD$34)=0)*(V77+V79)*-1","v":0},{"$f":"AND(W79<>0,SUM(X34:$BD$34)=0)*(W77+W79)*-1","v":0},{"$f":"AND(X79<>0,SUM(Y34:$BD$34)=0)*(X77+X79)*-1","v":0},{"$f":"AND(Y79<>0,SUM(Z34:$BD$34)=0)*(Y77+Y79)*-1","v":0},{"$f":"AND(Z79<>0,SUM(AA34:$BD$34)=0)*(Z77+Z79)*-1","v":0},{"$f":"AND(AA79<>0,SUM(AB34:$BD$34)=0)*(AA77+AA79)*-1","v":0},{"$f":"AND(AB79<>0,SUM(AC34:$BD$34)=0)*(AB77+AB79)*-1","v":0},{"$f":"AND(AC79<>0,SUM(AD34:$BD$34)=0)*(AC77+AC79)*-1","v":0},{"$f":"AND(AD79<>0,SUM(AE34:$BD$34)=0)*(AD77+AD79)*-1","v":0},{"$f":"AND(AE79<>0,SUM(AF34:$BD$34)=0)*(AE77+AE79)*-1","v":0},{"$f":"AND(AF79<>0,SUM(AG34:$BD$34)=0)*(AF77+AF79)*-1","v":0},{"$f":"AND(AG79<>0,SUM(AH34:$BD$34)=0)*(AG77+AG79)*-1","v":0},{"$f":"AND(AH79<>0,SUM(AI34:$BD$34)=0)*(AH77+AH79)*-1","v":0},{"$f":"AND(AI79<>0,SUM(AJ34:$BD$34)=0)*(AI77+AI79)*-1","v":0},{"$f":"AND(AJ79<>0,SUM(AK34:$BD$34)=0)*(AJ77+AJ79)*-1","v":0},{"$f":"AND(AK79<>0,SUM(AL34:$BD$34)=0)*(AK77+AK79)*-1","v":0},{"$f":"AND(AL79<>0,SUM(AM34:$BD$34)=0)*(AL77+AL79)*-1","v":0},{"$f":"AND(AM79<>0,SUM(AN34:$BD$34)=0)*(AM77+AM79)*-1","v":0},{"$f":"AND(AN79<>0,SUM(AO34:$BD$34)=0)*(AN77+AN79)*-1","v":0},{"$f":"AND(AO79<>0,SUM(AP34:$BD$34)=0)*(AO77+AO79)*-1","v":0},{"$f":"AND(AP79<>0,SUM(AQ34:$BD$34)=0)*(AP77+AP79)*-1","v":0},{"$f":"AND(AQ79<>0,SUM(AR34:$BD$34)=0)*(AQ77+AQ79)*-1","v":0},{"$f":"AND(AR79<>0,SUM(AS34:$BD$34)=0)*(AR77+AR79)*-1","v":0},{"$f":"AND(AS79<>0,SUM(AT34:$BD$34)=0)*(AS77+AS79)*-1","v":0},{"$f":"AND(AT79<>0,SUM(AU34:$BD$34)=0)*(AT77+AT79)*-1","v":0},{"$f":"AND(AU79<>0,SUM(AV34:$BD$34)=0)*(AU77+AU79)*-1","v":0},{"$f":"AND(AV79<>0,SUM(AW34:$BD$34)=0)*(AV77+AV79)*-1","v":0},{"$f":"AND(AW79<>0,SUM(AX34:$BD$34)=0)*(AW77+AW79)*-1","v":0},{"$f":"AND(AX79<>0,SUM(AY34:$BD$34)=0)*(AX77+AX79)*-1","v":0},{"$f":"AND(AY79<>0,SUM(AZ34:$BD$34)=0)*(AY77+AY79)*-1","v":0},{"$f":"AND(AZ79<>0,SUM(BA34:$BD$34)=0)*(AZ77+AZ79)*-1","v":0},{"$f":"AND(BA79<>0,SUM(BB34:$BD$34)=0)*(BA77+BA79)*-1","v":0},{"$f":"AND(BB79<>0,SUM(BC34:$BD$34)=0)*(BB77+BB79)*-1","v":0},{"$f":"AND(BC79<>0,SUM(BD34:$BD$34)=0)*(BC77+BC79)*-1","v":0},{"$f":"AND(BD79<>0,SUM($BD34:BE$34)=0)*(BD77+BD79)*-1","v":0}]
[null,null,null,"Closing balance","$mm nominal",null,{"$f":"SUM(G77:G80)","v":0},0,{"$f":"SUM(I77:I80)","v":0},0,0,0,0,0,0,{"$f":"SUM(P77:P80)","v":0},0,0,0,{"$f":"SUM(T77:T80)","v":0},0,0,0,0,2.2722099393258888,4.5952557620400851,6.9771343436448277,9.4283571370618926,11.963340438957527,14.603051395970237,17.380741038599695,20.357119988517269,23.678026197272438,25.603297149616569,0,0,0,0,{"$f":"SUM(AM77:AM80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt financing","year",null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G84:BD84)","v":1},"Project pre-tax cash flow turn positive",null,null,{"$f":"AND(G59 > 0, (SUM($F84:F84) = 0)) * 1","v":0},{"$f":"AND(H59 > 0, (SUM($F84:G84) = 0)) * 1","v":0},{"$f":"AND(I59 > 0, (SUM($F84:H84) = 0)) * 1","v":0},{"$f":"AND(J59 > 0, (SUM($F84:I84) = 0)) * 1","v":0},{"$f":"AND(K59 > 0, (SUM($F84:J84) = 0)) * 1","v":1},{"$f":"AND(L59 > 0, (SUM($F84:K84) = 0)) * 1","v":0},{"$f":"AND(M59 > 0, (SUM($F84:L84) = 0)) * 1","v":0},{"$f":"AND(N59 > 0, (SUM($F84:M84) = 0)) * 1","v":0},{"$f":"AND(O59 > 0, (SUM($F84:N84) = 0)) * 1","v":0},{"$f":"AND(P59 > 0, (SUM($F84:O84) = 0)) * 1","v":0},{"$f":"AND(Q59 > 0, (SUM($F84:P84) = 0)) * 1","v":0},{"$f":"AND(R59 > 0, (SUM($F84:Q84) = 0)) * 1","v":0},{"$f":"AND(S59 > 0, (SUM($F84:R84) = 0)) * 1","v":0},{"$f":"AND(T59 > 0, (SUM($F84:S84) = 0)) * 1","v":0},{"$f":"AND(U59 > 0, (SUM($F84:T84) = 0)) * 1","v":0},{"$f":"AND(V59 > 0, (SUM($F84:U84) = 0)) * 1","v":0},{"$f":"AND(W59 > 0, (SUM($F84:V84) = 0)) * 1","v":0},{"$f":"AND(X59 > 0, (SUM($F84:W84) = 0)) * 1","v":0},{"$f":"AND(Y59 > 0, (SUM($F84:X84) = 0)) * 1","v":0},{"$f":"AND(Z59 > 0, (SUM($F84:Y84) = 0)) * 1","v":0},{"$f":"AND(AA59 > 0, (SUM($F84:Z84) = 0)) * 1","v":0},{"$f":"AND(AB59 > 0, (SUM($F84:AA84) = 0)) * 1","v":0},{"$f":"AND(AC59 > 0, (SUM($F84:AB84) = 0)) * 1","v":0},{"$f":"AND(AD59 > 0, (SUM($F84:AC84) = 0)) * 1","v":0},{"$f":"AND(AE59 > 0, (SUM($F84:AD84) = 0)) * 1","v":0},{"$f":"AND(AF59 > 0, (SUM($F84:AE84) = 0)) * 1","v":0},{"$f":"AND(AG59 > 0, (SUM($F84:AF84) = 0)) * 1","v":0},{"$f":"AND(AH59 > 0, (SUM($F84:AG84) = 0)) * 1","v":0},{"$f":"AND(AI59 > 0, (SUM($F84:AH84) = 0)) * 1","v":0},{"$f":"AND(AJ59 > 0, (SUM($F84:AI84) = 0)) * 1","v":0},{"$f":"AND(AK59 > 0, (SUM($F84:AJ84) = 0)) * 1","v":0},{"$f":"AND(AL59 > 0, (SUM($F84:AK84) = 0)) * 1","v":0},{"$f":"AND(AM59 > 0, (SUM($F84:AL84) = 0)) * 1","v":0},{"$f":"AND(AN59 > 0, (SUM($F84:AM84) = 0)) * 1","v":0},{"$f":"AND(AO59 > 0, (SUM($F84:AN84) = 0)) * 1","v":0},{"$f":"AND(AP59 > 0, (SUM($F84:AO84) = 0)) * 1","v":0},{"$f":"AND(AQ59 > 0, (SUM($F84:AP84) = 0)) * 1","v":0},{"$f":"AND(AR59 > 0, (SUM($F84:AQ84) = 0)) * 1","v":0},{"$f":"AND(AS59 > 0, (SUM($F84:AR84) = 0)) * 1","v":0},{"$f":"AND(AT59 > 0, (SUM($F84:AS84) = 0)) * 1","v":0},{"$f":"AND(AU59 > 0, (SUM($F84:AT84) = 0)) * 1","v":0},{"$f":"AND(AV59 > 0, (SUM($F84:AU84) = 0)) * 1","v":0},{"$f":"AND(AW59 > 0, (SUM($F84:AV84) = 0)) * 1","v":0},{"$f":"AND(AX59 > 0, (SUM($F84:AW84) = 0)) * 1","v":0},{"$f":"AND(AY59 > 0, (SUM($F84:AX84) = 0)) * 1","v":0},{"$f":"AND(AZ59 > 0, (SUM($F84:AY84) = 0)) * 1","v":0},{"$f":"AND(BA59 > 0, (SUM($F84:AZ84) = 0)) * 1","v":0},{"$f":"AND(BB59 > 0, (SUM($F84:BA84) = 0)) * 1","v":0},{"$f":"AND(BC59 > 0, (SUM($F84:BB84) = 0)) * 1","v":0},{"$f":"AND(BD59 > 0, (SUM($F84:BC84) = 0)) * 1","v":0}]
[null,null,{"$f":"SUM(G85:BD85)","v":4},"Financing period",null,null,{"$f":"(SUM(H84:$BD84) > 0) * 1","v":1},{"$f":"(SUM(I84:$BD84) > 0) * 1","v":1},{"$f":"(SUM(J84:$BD84) > 0) * 1","v":1},{"$f":"(SUM(K84:$BD84) > 0) * 1","v":1},{"$f":"(SUM(L84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(M84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(N84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(O84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(P84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(Q84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(R84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(S84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(T84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(U84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(V84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(W84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(X84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(Y84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(Z84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AA84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AB84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AC84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AD84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AE84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AF84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AG84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AH84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AI84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AJ84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AK84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AL84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AM84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AN84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AO84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AP84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AQ84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AR84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AS84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AT84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AU84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AV84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AW84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AX84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AY84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(AZ84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(BA84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(BB84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(BC84:$BD84) > 0) * 1","v":0},{"$f":"(SUM(BD84:$BD84) > 0) * 1","v":0},{"$f":"(SUM($BD84:BE84) > 0) * 1","v":0}]
[null,null,null,"Post-financing production period",null,null,{"$f":"G32 * (G85 = 0)","v":0},{"$f":"H32 * (H85 = 0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Post-financing production years",null,null,{"$f":"(G86 = 1) * (1 + F87)","v":0},{"$f":"(H86 = 1) * (1 + G87)","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G89:BD89)","v":198.19619999999998},"Loan amount",null,null,{"$f":"SUM(G53:G54) * G85 * Inputs!$E$195","v":0},{"$f":"SUM(H53:H54) * H85 * Inputs!$E$195","v":0},{"$f":"SUM(I53:I54) * I85 * Inputs!$E$195","v":39.015000000000001},{"$f":"SUM(J53:J54) * J85 * Inputs!$E$195","v":159.18119999999999},{"$f":"SUM(K53:K54) * K85 * Inputs!$E$195","v":0},{"$f":"SUM(L53:L54) * L85 * Inputs!$E$195","v":0},{"$f":"SUM(M53:M54) * M85 * Inputs!$E$195","v":0},{"$f":"SUM(N53:N54) * N85 * Inputs!$E$195","v":0},{"$f":"SUM(O53:O54) * O85 * Inputs!$E$195","v":0},{"$f":"SUM(P53:P54) * P85 * Inputs!$E$195","v":0},{"$f":"SUM(Q53:Q54) * Q85 * Inputs!$E$195","v":0},{"$f":"SUM(R53:R54) * R85 * Inputs!$E$195","v":0},{"$f":"SUM(S53:S54) * S85 * Inputs!$E$195","v":0},{"$f":"SUM(T53:T54) * T85 * Inputs!$E$195","v":0},{"$f":"SUM(U53:U54) * U85 * Inputs!$E$195","v":0},{"$f":"SUM(V53:V54) * V85 * Inputs!$E$195","v":0},{"$f":"SUM(W53:W54) * W85 * Inputs!$E$195","v":0},{"$f":"SUM(X53:X54) * X85 * Inputs!$E$195","v":0},{"$f":"SUM(Y53:Y54) * Y85 * Inputs!$E$195","v":0},{"$f":"SUM(Z53:Z54) * Z85 * Inputs!$E$195","v":0},{"$f":"SUM(AA53:AA54) * AA85 * Inputs!$E$195","v":0},{"$f":"SUM(AB53:AB54) * AB85 * Inputs!$E$195","v":0},{"$f":"SUM(AC53:AC54) * AC85 * Inputs!$E$195","v":0},{"$f":"SUM(AD53:AD54) * AD85 * Inputs!$E$195","v":0},{"$f":"SUM(AE53:AE54) * AE85 * Inputs!$E$195","v":0},{"$f":"SUM(AF53:AF54) * AF85 * Inputs!$E$195","v":0},{"$f":"SUM(AG53:AG54) * AG85 * Inputs!$E$195","v":0},{"$f":"SUM(AH53:AH54) * AH85 * Inputs!$E$195","v":0},{"$f":"SUM(AI53:AI54) * AI85 * Inputs!$E$195","v":0},{"$f":"SUM(AJ53:AJ54) * AJ85 * Inputs!$E$195","v":0},{"$f":"SUM(AK53:AK54) * AK85 * Inputs!$E$195","v":0},{"$f":"SUM(AL53:AL54) * AL85 * Inputs!$E$195","v":0},{"$f":"SUM(AM53:AM54) * AM85 * Inputs!$E$195","v":0},{"$f":"SUM(AN53:AN54) * AN85 * Inputs!$E$195","v":0},{"$f":"SUM(AO53:AO54) * AO85 * Inputs!$E$195","v":0},{"$f":"SUM(AP53:AP54) * AP85 * Inputs!$E$195","v":0},{"$f":"SUM(AQ53:AQ54) * AQ85 * Inputs!$E$195","v":0},{"$f":"SUM(AR53:AR54) * AR85 * Inputs!$E$195","v":0},{"$f":"SUM(AS53:AS54) * AS85 * Inputs!$E$195","v":0},{"$f":"SUM(AT53:AT54) * AT85 * Inputs!$E$195","v":0},{"$f":"SUM(AU53:AU54) * AU85 * Inputs!$E$195","v":0},{"$f":"SUM(AV53:AV54) * AV85 * Inputs!$E$195","v":0},{"$f":"SUM(AW53:AW54) * AW85 * Inputs!$E$195","v":0},{"$f":"SUM(AX53:AX54) * AX85 * Inputs!$E$195","v":0},{"$f":"SUM(AY53:AY54) * AY85 * Inputs!$E$195","v":0},{"$f":"SUM(AZ53:AZ54) * AZ85 * Inputs!$E$195","v":0},{"$f":"SUM(BA53:BA54) * BA85 * Inputs!$E$195","v":0},{"$f":"SUM(BB53:BB54) * BB85 * Inputs!$E$195","v":0},{"$f":"SUM(BC53:BC54) * BC85 * Inputs!$E$195","v":0},{"$f":"SUM(BD53:BD54) * BD85 * Inputs!$E$195","v":0}]
[null,null,{"$f":"SUM(G90:BD90)","v":5},"Repayment period",null,null,{"$f":"AND(G87 > 0, G87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(H87 > 0, H87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(I87 > 0, I87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(J87 > 0, J87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(K87 > 0, K87 <= Inputs!$E$197) * 1","v":1},{"$f":"AND(L87 > 0, L87 <= Inputs!$E$197) * 1","v":1},{"$f":"AND(M87 > 0, M87 <= Inputs!$E$197) * 1","v":1},{"$f":"AND(N87 > 0, N87 <= Inputs!$E$197) * 1","v":1},{"$f":"AND(O87 > 0, O87 <= Inputs!$E$197) * 1","v":1},{"$f":"AND(P87 > 0, P87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(Q87 > 0, Q87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(R87 > 0, R87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(S87 > 0, S87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(T87 > 0, T87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(U87 > 0, U87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(V87 > 0, V87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(W87 > 0, W87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(X87 > 0, X87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(Y87 > 0, Y87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(Z87 > 0, Z87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AA87 > 0, AA87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AB87 > 0, AB87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AC87 > 0, AC87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AD87 > 0, AD87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AE87 > 0, AE87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AF87 > 0, AF87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AG87 > 0, AG87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AH87 > 0, AH87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AI87 > 0, AI87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AJ87 > 0, AJ87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AK87 > 0, AK87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AL87 > 0, AL87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AM87 > 0, AM87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AN87 > 0, AN87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AO87 > 0, AO87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AP87 > 0, AP87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AQ87 > 0, AQ87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AR87 > 0, AR87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AS87 > 0, AS87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AT87 > 0, AT87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AU87 > 0, AU87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AV87 > 0, AV87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AW87 > 0, AW87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AX87 > 0, AX87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AY87 > 0, AY87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(AZ87 > 0, AZ87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(BA87 > 0, BA87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(BB87 > 0, BB87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(BC87 > 0, BC87 <= Inputs!$E$197) * 1","v":0},{"$f":"AND(BD87 > 0, BD87 <= Inputs!$E$197) * 1","v":0}]
[null,null,null,"Proportion of remaining loan balance to be paid",null,null,{"$f":"IFERROR(G90 / SUM(G90:$BD90), 0)","v":0},{"$f":"IFERROR(H90 / SUM(H90:$BD90), 0)","v":0},{"$f":"IFERROR(I90 / SUM(I90:$BD90), 0)","v":0},{"$f":"IFERROR(J90 / SUM(J90:$BD90), 0)","v":0},{"$f":"IFERROR(K90 / SUM(K90:$BD90), 0)","v":0.2},{"$f":"IFERROR(L90 / SUM(L90:$BD90), 0)","v":0.25},{"$f":"IFERROR(M90 / SUM(M90:$BD90), 0)","v":0.33333333333333331},{"$f":"IFERROR(N90 / SUM(N90:$BD90), 0)","v":0.5},{"$f":"IFERROR(O90 / SUM(O90:$BD90), 0)","v":1},{"$f":"IFERROR(P90 / SUM(P90:$BD90), 0)","v":0},{"$f":"IFERROR(Q90 / SUM(Q90:$BD90), 0)","v":0},{"$f":"IFERROR(R90 / SUM(R90:$BD90), 0)","v":0},{"$f":"IFERROR(S90 / SUM(S90:$BD90), 0)","v":0},{"$f":"IFERROR(T90 / SUM(T90:$BD90), 0)","v":0},{"$f":"IFERROR(U90 / SUM(U90:$BD90), 0)","v":0},{"$f":"IFERROR(V90 / SUM(V90:$BD90), 0)","v":0},{"$f":"IFERROR(W90 / SUM(W90:$BD90), 0)","v":0},{"$f":"IFERROR(X90 / SUM(X90:$BD90), 0)","v":0},{"$f":"IFERROR(Y90 / SUM(Y90:$BD90), 0)","v":0},{"$f":"IFERROR(Z90 / SUM(Z90:$BD90), 0)","v":0},{"$f":"IFERROR(AA90 / SUM(AA90:$BD90), 0)","v":0},{"$f":"IFERROR(AB90 / SUM(AB90:$BD90), 0)","v":0},{"$f":"IFERROR(AC90 / SUM(AC90:$BD90), 0)","v":0},{"$f":"IFERROR(AD90 / SUM(AD90:$BD90), 0)","v":0},{"$f":"IFERROR(AE90 / SUM(AE90:$BD90), 0)","v":0},{"$f":"IFERROR(AF90 / SUM(AF90:$BD90), 0)","v":0},{"$f":"IFERROR(AG90 / SUM(AG90:$BD90), 0)","v":0},{"$f":"IFERROR(AH90 / SUM(AH90:$BD90), 0)","v":0},{"$f":"IFERROR(AI90 / SUM(AI90:$BD90), 0)","v":0},{"$f":"IFERROR(AJ90 / SUM(AJ90:$BD90), 0)","v":0},{"$f":"IFERROR(AK90 / SUM(AK90:$BD90), 0)","v":0},{"$f":"IFERROR(AL90 / SUM(AL90:$BD90), 0)","v":0},{"$f":"IFERROR(AM90 / SUM(AM90:$BD90), 0)","v":0},{"$f":"IFERROR(AN90 / SUM(AN90:$BD90), 0)","v":0},{"$f":"IFERROR(AO90 / SUM(AO90:$BD90), 0)","v":0},{"$f":"IFERROR(AP90 / SUM(AP90:$BD90), 0)","v":0},{"$f":"IFERROR(AQ90 / SUM(AQ90:$BD90), 0)","v":0},{"$f":"IFERROR(AR90 / SUM(AR90:$BD90), 0)","v":0},{"$f":"IFERROR(AS90 / SUM(AS90:$BD90), 0)","v":0},{"$f":"IFERROR(AT90 / SUM(AT90:$BD90), 0)","v":0},{"$f":"IFERROR(AU90 / SUM(AU90:$BD90), 0)","v":0},{"$f":"IFERROR(AV90 / SUM(AV90:$BD90), 0)","v":0},{"$f":"IFERROR(AW90 / SUM(AW90:$BD90), 0)","v":0},{"$f":"IFERROR(AX90 / SUM(AX90:$BD90), 0)","v":0},{"$f":"IFERROR(AY90 / SUM(AY90:$BD90), 0)","v":0},{"$f":"IFERROR(AZ90 / SUM(AZ90:$BD90), 0)","v":0},{"$f":"IFERROR(BA90 / SUM(BA90:$BD90), 0)","v":0},{"$f":"IFERROR(BB90 / SUM(BB90:$BD90), 0)","v":0},{"$f":"IFERROR(BC90 / SUM(BC90:$BD90), 0)","v":0},{"$f":"IFERROR(BD90 / SUM(BD90:$BD90), 0)","v":0}]
[]
[null,null,null,"Loan account opening balance",null,null,{"$f":"F99","v":0},{"$f":"G99","v":0},0,40.575600000000001,209.37009599999999,167.4960768,125.62205760000002,83.748038400000013,41.874019200000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,198.19619999999998,"Loan drawdowns (mid-period)",null,null,{"$f":"G89","v":0},{"$f":"H89","v":0},39.015000000000001,159.18119999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61.422719040000004,"Interest charged",null,null,{"$f":"(G93 + (G94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(H93 + (H94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(I93 + (I94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":1.5606},{"$f":"(J93 + (J94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":9.6132960000000001},{"$f":"(K93 + (K94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":16.74960768},{"$f":"(L93 + (L94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":13.399686144},{"$f":"(M93 + (M94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":10.049764608000002},{"$f":"(N93 + (N94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":6.6998430720000011},{"$f":"(O93 + (O94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":3.3499215360000005},{"$f":"(P93 + (P94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(Q93 + (Q94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(R93 + (R94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(S93 + (S94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(T93 + (T94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(U93 + (U94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(V93 + (V94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(W93 + (W94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(X93 + (X94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(Y93 + (Y94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(Z93 + (Z94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AA93 + (AA94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AB93 + (AB94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AC93 + (AC94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AD93 + (AD94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AE93 + (AE94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AF93 + (AF94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AG93 + (AG94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AH93 + (AH94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AI93 + (AI94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AJ93 + (AJ94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AK93 + (AK94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AL93 + (AL94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AM93 + (AM94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AN93 + (AN94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AO93 + (AO94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AP93 + (AP94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AQ93 + (AQ94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AR93 + (AR94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AS93 + (AS94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AT93 + (AT94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AU93 + (AU94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AV93 + (AV94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AW93 + (AW94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AX93 + (AX94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AY93 + (AY94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(AZ93 + (AZ94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(BA93 + (BA94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(BB93 + (BB94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(BC93 + (BC94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0},{"$f":"(BD93 + (BD94 / 2)) * (Inputs!$E$198 + Inputs!$E$202)","v":0}]
[null,null,50.248823040000005,"Interest payments",null,null,{"$f":"G95 * G90","v":0},{"$f":"H95 * H90","v":0},0,0,16.74960768,13.399686144,10.049764608000002,6.6998430720000011,3.3499215360000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan balance to be paid",null,null,{"$f":"G93 + G94 + G95 - G96","v":0},{"$f":"H93 + H94 + H95 - H96","v":0},40.575600000000001,209.37009599999999,209.37009599999999,167.49607680000003,125.62205760000001,83.748038400000013,41.874019200000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,209.37009600000005,"Principal repayments",null,null,{"$f":"G97 * G91","v":0},{"$f":"H97 * H91","v":0},0,0,41.874019199999999,41.874019200000006,41.874019199999999,41.874019200000006,41.874019200000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loan closing balance",null,null,{"$f":"G97 - G98","v":0},{"$f":"H97 - H98","v":0},40.575600000000001,209.37009599999999,167.4960768,125.62205760000002,83.748038400000013,41.874019200000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G101:BD101)","v":61.422719040000068},"Lender net cash flow","$mm nominal",null,{"$f":"-G94 + G96 + G98","v":0},{"$f":"-H94 + H96 + H98","v":0},-39.015000000000001,-159.18119999999999,58.623626880000003,55.273705344000007,51.923783808000003,48.573862272000007,45.22394073600001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax calculations"]
[]
[null,null,null,"ROYALTIES"]
[]
[null,null,null,"Royalty"]
[null,null,{"$f":"SUM(G108:BD108)","v":17547.995329144804},"Primary gross revenue","$mm nominal",null,{"$f":"G47","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G109:BD109)","v":17497.377173577093},"Net revenue (net backed)","$mm nominal",null,{"$f":"G51*(1-Inputs!$E$228)","v":0},{"$f":"H51*(1-Inputs!$E$228)","v":0},{"$f":"I51*(1-Inputs!$E$228)","v":0},{"$f":"J51*(1-Inputs!$E$228)","v":0},{"$f":"K51*(1-Inputs!$E$228)","v":259.29662392800003},{"$f":"L51*(1-Inputs!$E$228)","v":617.1259649486401},{"$f":"M51*(1-Inputs!$E$228)","v":629.46848424761288},{"$f":"N51*(1-Inputs!$E$228)","v":642.05785393256497},{"$f":"O51*(1-Inputs!$E$228)","v":654.89901101121632},{"$f":"P51*(1-Inputs!$E$228)","v":667.99699123144069},{"$f":"Q51*(1-Inputs!$E$228)","v":681.35693105606958},{"$f":"R51*(1-Inputs!$E$228)","v":694.98406967719075},{"$f":"S51*(1-Inputs!$E$228)","v":708.88375107073477},{"$f":"T51*(1-Inputs!$E$228)","v":723.06142609214942},{"$f":"U51*(1-Inputs!$E$228)","v":737.52265461399247},{"$f":"V51*(1-Inputs!$E$228)","v":752.27310770627207},{"$f":"W51*(1-Inputs!$E$228)","v":767.3185698603977},{"$f":"X51*(1-Inputs!$E$228)","v":782.66494125760573},{"$f":"Y51*(1-Inputs!$E$228)","v":798.31824008275771},{"$f":"Z51*(1-Inputs!$E$228)","v":814.28460488441283},{"$f":"AA51*(1-Inputs!$E$228)","v":830.57029698210113},{"$f":"AB51*(1-Inputs!$E$228)","v":847.18170292174318},{"$f":"AC51*(1-Inputs!$E$228)","v":864.12533698017808},{"$f":"AD51*(1-Inputs!$E$228)","v":877.54444052251245},{"$f":"AE51*(1-Inputs!$E$228)","v":895.09532933296271},{"$f":"AF51*(1-Inputs!$E$228)","v":912.99723591962197},{"$f":"AG51*(1-Inputs!$E$228)","v":931.25718063801457},{"$f":"AH51*(1-Inputs!$E$228)","v":407.0924246789034},{"$f":"AI51*(1-Inputs!$E$228)","v":0},{"$f":"AJ51*(1-Inputs!$E$228)","v":0},{"$f":"AK51*(1-Inputs!$E$228)","v":0},{"$f":"AL51*(1-Inputs!$E$228)","v":0},{"$f":"AM51*(1-Inputs!$E$228)","v":0},{"$f":"AN51*(1-Inputs!$E$228)","v":0},{"$f":"AO51*(1-Inputs!$E$228)","v":0},{"$f":"AP51*(1-Inputs!$E$228)","v":0},{"$f":"AQ51*(1-Inputs!$E$228)","v":0},{"$f":"AR51*(1-Inputs!$E$228)","v":0},{"$f":"AS51*(1-Inputs!$E$228)","v":0},{"$f":"AT51*(1-Inputs!$E$228)","v":0},{"$f":"AU51*(1-Inputs!$E$228)","v":0},{"$f":"AV51*(1-Inputs!$E$228)","v":0},{"$f":"AW51*(1-Inputs!$E$228)","v":0},{"$f":"AX51*(1-Inputs!$E$228)","v":0},{"$f":"AY51*(1-Inputs!$E$228)","v":0},{"$f":"AZ51*(1-Inputs!$E$228)","v":0},{"$f":"BA51*(1-Inputs!$E$228)","v":0},{"$f":"BB51*(1-Inputs!$E$228)","v":0},{"$f":"BC51*(1-Inputs!$E$228)","v":0},{"$f":"BD51*(1-Inputs!$E$228)","v":0}]
[null,null,{"$f":"SUM(G110:BD110)","v":17547.995329144804},"Royalty base","$mm nominal",null,{"$f":"IF(G$33=0,0,IF(Inputs!$E$30=\"gross\",G108,G109))","v":0},{"$f":"IF(H$33=0,0,IF(Inputs!$E$30=\"gross\",H108,H109))","v":0},{"$f":"IF(I$33=0,0,IF(Inputs!$E$30=\"gross\",I108,I109))","v":0},{"$f":"IF(J$33=0,0,IF(Inputs!$E$30=\"gross\",J108,J109))","v":0},{"$f":"IF(K$33=0,0,IF(Inputs!$E$30=\"gross\",K108,K109))","v":259.7837184},{"$f":"IF(L$33=0,0,IF(Inputs!$E$30=\"gross\",L108,L109))","v":618.28524979200006},{"$f":"IF(M$33=0,0,IF(Inputs!$E$30=\"gross\",M108,M109))","v":630.65095478784008},{"$f":"IF(N$33=0,0,IF(Inputs!$E$30=\"gross\",N108,N109))","v":643.26397388359669},{"$f":"IF(O$33=0,0,IF(Inputs!$E$30=\"gross\",O108,O109))","v":656.12925336126864},{"$f":"IF(P$33=0,0,IF(Inputs!$E$30=\"gross\",P108,P109))","v":669.25183842849401},{"$f":"IF(Q$33=0,0,IF(Inputs!$E$30=\"gross\",Q108,Q109))","v":682.636875197064},{"$f":"IF(R$33=0,0,IF(Inputs!$E$30=\"gross\",R108,R109))","v":696.28961270100513},{"$f":"IF(S$33=0,0,IF(Inputs!$E$30=\"gross\",S108,S109))","v":710.21540495502541},{"$f":"IF(T$33=0,0,IF(Inputs!$E$30=\"gross\",T108,T109))","v":724.41971305412585},{"$f":"IF(U$33=0,0,IF(Inputs!$E$30=\"gross\",U108,U109))","v":738.90810731520844},{"$f":"IF(V$33=0,0,IF(Inputs!$E$30=\"gross\",V108,V109))","v":753.68626946151232},{"$f":"IF(W$33=0,0,IF(Inputs!$E$30=\"gross\",W108,W109))","v":768.75999485074271},{"$f":"IF(X$33=0,0,IF(Inputs!$E$30=\"gross\",X108,X109))","v":784.13519474775762},{"$f":"IF(Y$33=0,0,IF(Inputs!$E$30=\"gross\",Y108,Y109))","v":799.81789864271275},{"$f":"IF(Z$33=0,0,IF(Inputs!$E$30=\"gross\",Z108,Z109))","v":815.81425661556693},{"$f":"IF(AA$33=0,0,IF(Inputs!$E$30=\"gross\",AA108,AA109))","v":832.1305417478784},{"$f":"IF(AB$33=0,0,IF(Inputs!$E$30=\"gross\",AB108,AB109))","v":848.77315258283591},{"$f":"IF(AC$33=0,0,IF(Inputs!$E$30=\"gross\",AC108,AC109))","v":865.74861563449269},{"$f":"IF(AD$33=0,0,IF(Inputs!$E$30=\"gross\",AD108,AD109))","v":883.06358794718233},{"$f":"IF(AE$33=0,0,IF(Inputs!$E$30=\"gross\",AE108,AE109))","v":900.72485970612604},{"$f":"IF(AF$33=0,0,IF(Inputs!$E$30=\"gross\",AF108,AF109))","v":918.73935690024859},{"$f":"IF(AG$33=0,0,IF(Inputs!$E$30=\"gross\",AG108,AG109))","v":937.11414403825358},{"$f":"IF(AH$33=0,0,IF(Inputs!$E$30=\"gross\",AH108,AH109))","v":409.65275439386505},{"$f":"IF(AI$33=0,0,IF(Inputs!$E$30=\"gross\",AI108,AI109))","v":0},{"$f":"IF(AJ$33=0,0,IF(Inputs!$E$30=\"gross\",AJ108,AJ109))","v":0},{"$f":"IF(AK$33=0,0,IF(Inputs!$E$30=\"gross\",AK108,AK109))","v":0},{"$f":"IF(AL$33=0,0,IF(Inputs!$E$30=\"gross\",AL108,AL109))","v":0},{"$f":"IF(AM$33=0,0,IF(Inputs!$E$30=\"gross\",AM108,AM109))","v":0},{"$f":"IF(AN$33=0,0,IF(Inputs!$E$30=\"gross\",AN108,AN109))","v":0},{"$f":"IF(AO$33=0,0,IF(Inputs!$E$30=\"gross\",AO108,AO109))","v":0},{"$f":"IF(AP$33=0,0,IF(Inputs!$E$30=\"gross\",AP108,AP109))","v":0},{"$f":"IF(AQ$33=0,0,IF(Inputs!$E$30=\"gross\",AQ108,AQ109))","v":0},{"$f":"IF(AR$33=0,0,IF(Inputs!$E$30=\"gross\",AR108,AR109))","v":0},{"$f":"IF(AS$33=0,0,IF(Inputs!$E$30=\"gross\",AS108,AS109))","v":0},{"$f":"IF(AT$33=0,0,IF(Inputs!$E$30=\"gross\",AT108,AT109))","v":0},{"$f":"IF(AU$33=0,0,IF(Inputs!$E$30=\"gross\",AU108,AU109))","v":0},{"$f":"IF(AV$33=0,0,IF(Inputs!$E$30=\"gross\",AV108,AV109))","v":0},{"$f":"IF(AW$33=0,0,IF(Inputs!$E$30=\"gross\",AW108,AW109))","v":0},{"$f":"IF(AX$33=0,0,IF(Inputs!$E$30=\"gross\",AX108,AX109))","v":0},{"$f":"IF(AY$33=0,0,IF(Inputs!$E$30=\"gross\",AY108,AY109))","v":0},{"$f":"IF(AZ$33=0,0,IF(Inputs!$E$30=\"gross\",AZ108,AZ109))","v":0},{"$f":"IF(BA$33=0,0,IF(Inputs!$E$30=\"gross\",BA108,BA109))","v":0},{"$f":"IF(BB$33=0,0,IF(Inputs!$E$30=\"gross\",BB108,BB109))","v":0},{"$f":"IF(BC$33=0,0,IF(Inputs!$E$30=\"gross\",BC108,BC109))","v":0},{"$f":"IF(BD$33=0,0,IF(Inputs!$E$30=\"gross\",BD108,BD109))","v":0}]
[null,null,null,"Rate","%",null,{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$6,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2}]
[null,null,{"$f":"SUM(G112:BD112)","v":1228.3596730401362},"Royalty payable (primary mineral)","$mm nominal",null,{"$f":"G110*G111","v":0},{"$f":"H110*H111","v":0},{"$f":"I110*I111","v":0},{"$f":"J110*J111","v":0},18.184860287999999,43.279967485439997,44.145566835148799,45.028478171851766,45.929047735288798,46.847628689994579,47.784581263794472,48.740272889070354,49.715078346851776,50.709379913788801,51.723567512064584,52.75803886230586,53.813199639551982,54.88946363234303,55.987252904989887,57.106997963089682,58.24913792235148,59.414120680798504,60.602403094414484,61.814451156302759,63.050740179428814,64.311754983017394,65.59799008267774,28.675692807570552,0,0,0,0,{"$f":"AM110*AM111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(G115:BD115)","v":0},"Co-product gross revenue","$mm nominal",null,{"$f":"G48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G116:BD116)","v":0},"Net revenue (net backed)","$mm nominal",null,{"$f":"G50*Inputs!$E$228","v":0},{"$f":"H50*Inputs!$E$228","v":0},{"$f":"I50*Inputs!$E$228","v":0},{"$f":"J50*Inputs!$E$228","v":0},{"$f":"K50*Inputs!$E$228","v":0},{"$f":"L50*Inputs!$E$228","v":0},{"$f":"M50*Inputs!$E$228","v":0},{"$f":"N50*Inputs!$E$228","v":0},{"$f":"O50*Inputs!$E$228","v":0},{"$f":"P50*Inputs!$E$228","v":0},{"$f":"Q50*Inputs!$E$228","v":0},{"$f":"R50*Inputs!$E$228","v":0},{"$f":"S50*Inputs!$E$228","v":0},{"$f":"T50*Inputs!$E$228","v":0},{"$f":"U50*Inputs!$E$228","v":0},{"$f":"V50*Inputs!$E$228","v":0},{"$f":"W50*Inputs!$E$228","v":0},{"$f":"X50*Inputs!$E$228","v":0},{"$f":"Y50*Inputs!$E$228","v":0},{"$f":"Z50*Inputs!$E$228","v":0},{"$f":"AA50*Inputs!$E$228","v":0},{"$f":"AB50*Inputs!$E$228","v":0},{"$f":"AC50*Inputs!$E$228","v":0},{"$f":"AD50*Inputs!$E$228","v":0},{"$f":"AE50*Inputs!$E$228","v":0},{"$f":"AF50*Inputs!$E$228","v":0},{"$f":"AG50*Inputs!$E$228","v":0},{"$f":"AH50*Inputs!$E$228","v":0},{"$f":"AI50*Inputs!$E$228","v":0},{"$f":"AJ50*Inputs!$E$228","v":0},{"$f":"AK50*Inputs!$E$228","v":0},{"$f":"AL50*Inputs!$E$228","v":0},{"$f":"AM50*Inputs!$E$228","v":0},{"$f":"AN50*Inputs!$E$228","v":0},{"$f":"AO50*Inputs!$E$228","v":0},{"$f":"AP50*Inputs!$E$228","v":0},{"$f":"AQ50*Inputs!$E$228","v":0},{"$f":"AR50*Inputs!$E$228","v":0},{"$f":"AS50*Inputs!$E$228","v":0},{"$f":"AT50*Inputs!$E$228","v":0},{"$f":"AU50*Inputs!$E$228","v":0},{"$f":"AV50*Inputs!$E$228","v":0},{"$f":"AW50*Inputs!$E$228","v":0},{"$f":"AX50*Inputs!$E$228","v":0},{"$f":"AY50*Inputs!$E$228","v":0},{"$f":"AZ50*Inputs!$E$228","v":0},{"$f":"BA50*Inputs!$E$228","v":0},{"$f":"BB50*Inputs!$E$228","v":0},{"$f":"BC50*Inputs!$E$228","v":0},{"$f":"BD50*Inputs!$E$228","v":0}]
[null,null,{"$f":"SUM(G117:BD117)","v":0},"Royalty base","$mm nominal",null,{"$f":"IF(G$33=0,0,IF(Inputs!$E$30=\"gross\",G115,G116))","v":0},{"$f":"IF(H$33=0,0,IF(Inputs!$E$30=\"gross\",H115,H116))","v":0},{"$f":"IF(I$33=0,0,IF(Inputs!$E$30=\"gross\",I115,I116))","v":0},{"$f":"IF(J$33=0,0,IF(Inputs!$E$30=\"gross\",J115,J116))","v":0},{"$f":"IF(K$33=0,0,IF(Inputs!$E$30=\"gross\",K115,K116))","v":0},{"$f":"IF(L$33=0,0,IF(Inputs!$E$30=\"gross\",L115,L116))","v":0},{"$f":"IF(M$33=0,0,IF(Inputs!$E$30=\"gross\",M115,M116))","v":0},{"$f":"IF(N$33=0,0,IF(Inputs!$E$30=\"gross\",N115,N116))","v":0},{"$f":"IF(O$33=0,0,IF(Inputs!$E$30=\"gross\",O115,O116))","v":0},{"$f":"IF(P$33=0,0,IF(Inputs!$E$30=\"gross\",P115,P116))","v":0},{"$f":"IF(Q$33=0,0,IF(Inputs!$E$30=\"gross\",Q115,Q116))","v":0},{"$f":"IF(R$33=0,0,IF(Inputs!$E$30=\"gross\",R115,R116))","v":0},{"$f":"IF(S$33=0,0,IF(Inputs!$E$30=\"gross\",S115,S116))","v":0},{"$f":"IF(T$33=0,0,IF(Inputs!$E$30=\"gross\",T115,T116))","v":0},{"$f":"IF(U$33=0,0,IF(Inputs!$E$30=\"gross\",U115,U116))","v":0},{"$f":"IF(V$33=0,0,IF(Inputs!$E$30=\"gross\",V115,V116))","v":0},{"$f":"IF(W$33=0,0,IF(Inputs!$E$30=\"gross\",W115,W116))","v":0},{"$f":"IF(X$33=0,0,IF(Inputs!$E$30=\"gross\",X115,X116))","v":0},{"$f":"IF(Y$33=0,0,IF(Inputs!$E$30=\"gross\",Y115,Y116))","v":0},{"$f":"IF(Z$33=0,0,IF(Inputs!$E$30=\"gross\",Z115,Z116))","v":0},{"$f":"IF(AA$33=0,0,IF(Inputs!$E$30=\"gross\",AA115,AA116))","v":0},{"$f":"IF(AB$33=0,0,IF(Inputs!$E$30=\"gross\",AB115,AB116))","v":0},{"$f":"IF(AC$33=0,0,IF(Inputs!$E$30=\"gross\",AC115,AC116))","v":0},{"$f":"IF(AD$33=0,0,IF(Inputs!$E$30=\"gross\",AD115,AD116))","v":0},{"$f":"IF(AE$33=0,0,IF(Inputs!$E$30=\"gross\",AE115,AE116))","v":0},{"$f":"IF(AF$33=0,0,IF(Inputs!$E$30=\"gross\",AF115,AF116))","v":0},{"$f":"IF(AG$33=0,0,IF(Inputs!$E$30=\"gross\",AG115,AG116))","v":0},{"$f":"IF(AH$33=0,0,IF(Inputs!$E$30=\"gross\",AH115,AH116))","v":0},{"$f":"IF(AI$33=0,0,IF(Inputs!$E$30=\"gross\",AI115,AI116))","v":0},{"$f":"IF(AJ$33=0,0,IF(Inputs!$E$30=\"gross\",AJ115,AJ116))","v":0},{"$f":"IF(AK$33=0,0,IF(Inputs!$E$30=\"gross\",AK115,AK116))","v":0},{"$f":"IF(AL$33=0,0,IF(Inputs!$E$30=\"gross\",AL115,AL116))","v":0},{"$f":"IF(AM$33=0,0,IF(Inputs!$E$30=\"gross\",AM115,AM116))","v":0},{"$f":"IF(AN$33=0,0,IF(Inputs!$E$30=\"gross\",AN115,AN116))","v":0},{"$f":"IF(AO$33=0,0,IF(Inputs!$E$30=\"gross\",AO115,AO116))","v":0},{"$f":"IF(AP$33=0,0,IF(Inputs!$E$30=\"gross\",AP115,AP116))","v":0},{"$f":"IF(AQ$33=0,0,IF(Inputs!$E$30=\"gross\",AQ115,AQ116))","v":0},{"$f":"IF(AR$33=0,0,IF(Inputs!$E$30=\"gross\",AR115,AR116))","v":0},{"$f":"IF(AS$33=0,0,IF(Inputs!$E$30=\"gross\",AS115,AS116))","v":0},{"$f":"IF(AT$33=0,0,IF(Inputs!$E$30=\"gross\",AT115,AT116))","v":0},{"$f":"IF(AU$33=0,0,IF(Inputs!$E$30=\"gross\",AU115,AU116))","v":0},{"$f":"IF(AV$33=0,0,IF(Inputs!$E$30=\"gross\",AV115,AV116))","v":0},{"$f":"IF(AW$33=0,0,IF(Inputs!$E$30=\"gross\",AW115,AW116))","v":0},{"$f":"IF(AX$33=0,0,IF(Inputs!$E$30=\"gross\",AX115,AX116))","v":0},{"$f":"IF(AY$33=0,0,IF(Inputs!$E$30=\"gross\",AY115,AY116))","v":0},{"$f":"IF(AZ$33=0,0,IF(Inputs!$E$30=\"gross\",AZ115,AZ116))","v":0},{"$f":"IF(BA$33=0,0,IF(Inputs!$E$30=\"gross\",BA115,BA116))","v":0},{"$f":"IF(BB$33=0,0,IF(Inputs!$E$30=\"gross\",BB115,BB116))","v":0},{"$f":"IF(BC$33=0,0,IF(Inputs!$E$30=\"gross\",BC115,BC116))","v":0},{"$f":"IF(BD$33=0,0,IF(Inputs!$E$30=\"gross\",BD115,BD116))","v":0}]
[null,null,null,"Rate","%",null,{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2},{"$f":"CHOOSE(Inputs!$D$8,Inputs!$E$26,Inputs!$E$27,Inputs!$E$28,Inputs!$E$29)+Inputs!$E$36+Inputs!$E$37","v":6.9999999999999993E-2}]
[null,null,{"$f":"SUM(G119:BD119)","v":0},"Royalty payable (co-product)","$mm nominal",null,{"$f":"G117*G118","v":0},{"$f":"H117*H118","v":0},{"$f":"I117*I118","v":0},{"$f":"J117*J118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - revenue based (on primary product)"]
[null,null,null,"Base","$mm nominal",null,{"$f":"G110","v":0},{"$f":"H110","v":0},0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bracket 1","$mm nominal",null,{"$f":"MIN(G123,Inputs!$D$133)","v":0},{"$f":"MIN(H123,Inputs!$D$133)","v":0},{"$f":"MIN(I123,Inputs!$D$133)","v":0},{"$f":"MIN(J123,Inputs!$D$133)","v":0},{"$f":"MIN(K123,Inputs!$D$133)","v":0},{"$f":"MIN(L123,Inputs!$D$133)","v":0},{"$f":"MIN(M123,Inputs!$D$133)","v":0},{"$f":"MIN(N123,Inputs!$D$133)","v":0},{"$f":"MIN(O123,Inputs!$D$133)","v":0},{"$f":"MIN(P123,Inputs!$D$133)","v":0},{"$f":"MIN(Q123,Inputs!$D$133)","v":0},{"$f":"MIN(R123,Inputs!$D$133)","v":0},{"$f":"MIN(S123,Inputs!$D$133)","v":0},{"$f":"MIN(T123,Inputs!$D$133)","v":0},{"$f":"MIN(U123,Inputs!$D$133)","v":0},{"$f":"MIN(V123,Inputs!$D$133)","v":0},{"$f":"MIN(W123,Inputs!$D$133)","v":0},{"$f":"MIN(X123,Inputs!$D$133)","v":0},{"$f":"MIN(Y123,Inputs!$D$133)","v":0},{"$f":"MIN(Z123,Inputs!$D$133)","v":0},{"$f":"MIN(AA123,Inputs!$D$133)","v":0},{"$f":"MIN(AB123,Inputs!$D$133)","v":0},{"$f":"MIN(AC123,Inputs!$D$133)","v":0},{"$f":"MIN(AD123,Inputs!$D$133)","v":0},{"$f":"MIN(AE123,Inputs!$D$133)","v":0},{"$f":"MIN(AF123,Inputs!$D$133)","v":0},{"$f":"MIN(AG123,Inputs!$D$133)","v":0},{"$f":"MIN(AH123,Inputs!$D$133)","v":0},{"$f":"MIN(AI123,Inputs!$D$133)","v":0},{"$f":"MIN(AJ123,Inputs!$D$133)","v":0},{"$f":"MIN(AK123,Inputs!$D$133)","v":0},{"$f":"MIN(AL123,Inputs!$D$133)","v":0},{"$f":"MIN(AM123,Inputs!$D$133)","v":0},{"$f":"MIN(AN123,Inputs!$D$133)","v":0},{"$f":"MIN(AO123,Inputs!$D$133)","v":0},{"$f":"MIN(AP123,Inputs!$D$133)","v":0},{"$f":"MIN(AQ123,Inputs!$D$133)","v":0},{"$f":"MIN(AR123,Inputs!$D$133)","v":0},{"$f":"MIN(AS123,Inputs!$D$133)","v":0},{"$f":"MIN(AT123,Inputs!$D$133)","v":0},{"$f":"MIN(AU123,Inputs!$D$133)","v":0},{"$f":"MIN(AV123,Inputs!$D$133)","v":0},{"$f":"MIN(AW123,Inputs!$D$133)","v":0},{"$f":"MIN(AX123,Inputs!$D$133)","v":0},{"$f":"MIN(AY123,Inputs!$D$133)","v":0},{"$f":"MIN(AZ123,Inputs!$D$133)","v":0},{"$f":"MIN(BA123,Inputs!$D$133)","v":0},{"$f":"MIN(BB123,Inputs!$D$133)","v":0},{"$f":"MIN(BC123,Inputs!$D$133)","v":0},{"$f":"MIN(BD123,Inputs!$D$133)","v":0}]
[null,null,null,"Bracket 2","$mm nominal",null,{"$f":"(G$123>Inputs!$D133)*(G$123-Inputs!$D133-G127-G128-G129-G130-G131-G132-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D133)*(H$123-Inputs!$D133-H127-H128-H129-H130-H131-H132-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D133)*(I$123-Inputs!$D133-I127-I128-I129-I130-I131-I132-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D133)*(J$123-Inputs!$D133-J127-J128-J129-J130-J131-J132-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D133)*(K$123-Inputs!$D133-K127-K128-K129-K130-K131-K132-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D133)*(L$123-Inputs!$D133-L127-L128-L129-L130-L131-L132-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D133)*(M$123-Inputs!$D133-M127-M128-M129-M130-M131-M132-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D133)*(N$123-Inputs!$D133-N127-N128-N129-N130-N131-N132-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D133)*(O$123-Inputs!$D133-O127-O128-O129-O130-O131-O132-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D133)*(P$123-Inputs!$D133-P127-P128-P129-P130-P131-P132-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D133)*(Q$123-Inputs!$D133-Q127-Q128-Q129-Q130-Q131-Q132-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D133)*(R$123-Inputs!$D133-R127-R128-R129-R130-R131-R132-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D133)*(S$123-Inputs!$D133-S127-S128-S129-S130-S131-S132-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D133)*(T$123-Inputs!$D133-T127-T128-T129-T130-T131-T132-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D133)*(U$123-Inputs!$D133-U127-U128-U129-U130-U131-U132-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D133)*(V$123-Inputs!$D133-V127-V128-V129-V130-V131-V132-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D133)*(W$123-Inputs!$D133-W127-W128-W129-W130-W131-W132-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D133)*(X$123-Inputs!$D133-X127-X128-X129-X130-X131-X132-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D133)*(Y$123-Inputs!$D133-Y127-Y128-Y129-Y130-Y131-Y132-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D133)*(Z$123-Inputs!$D133-Z127-Z128-Z129-Z130-Z131-Z132-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D133)*(AA$123-Inputs!$D133-AA127-AA128-AA129-AA130-AA131-AA132-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D133)*(AB$123-Inputs!$D133-AB127-AB128-AB129-AB130-AB131-AB132-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D133)*(AC$123-Inputs!$D133-AC127-AC128-AC129-AC130-AC131-AC132-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D133)*(AD$123-Inputs!$D133-AD127-AD128-AD129-AD130-AD131-AD132-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D133)*(AE$123-Inputs!$D133-AE127-AE128-AE129-AE130-AE131-AE132-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D133)*(AF$123-Inputs!$D133-AF127-AF128-AF129-AF130-AF131-AF132-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D133)*(AG$123-Inputs!$D133-AG127-AG128-AG129-AG130-AG131-AG132-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D133)*(AH$123-Inputs!$D133-AH127-AH128-AH129-AH130-AH131-AH132-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D133)*(AI$123-Inputs!$D133-AI127-AI128-AI129-AI130-AI131-AI132-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D133)*(AJ$123-Inputs!$D133-AJ127-AJ128-AJ129-AJ130-AJ131-AJ132-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D133)*(AK$123-Inputs!$D133-AK127-AK128-AK129-AK130-AK131-AK132-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D133)*(AL$123-Inputs!$D133-AL127-AL128-AL129-AL130-AL131-AL132-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D133)*(AM$123-Inputs!$D133-AM127-AM128-AM129-AM130-AM131-AM132-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D133)*(AN$123-Inputs!$D133-AN127-AN128-AN129-AN130-AN131-AN132-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D133)*(AO$123-Inputs!$D133-AO127-AO128-AO129-AO130-AO131-AO132-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D133)*(AP$123-Inputs!$D133-AP127-AP128-AP129-AP130-AP131-AP132-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D133)*(AQ$123-Inputs!$D133-AQ127-AQ128-AQ129-AQ130-AQ131-AQ132-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D133)*(AR$123-Inputs!$D133-AR127-AR128-AR129-AR130-AR131-AR132-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D133)*(AS$123-Inputs!$D133-AS127-AS128-AS129-AS130-AS131-AS132-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D133)*(AT$123-Inputs!$D133-AT127-AT128-AT129-AT130-AT131-AT132-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D133)*(AU$123-Inputs!$D133-AU127-AU128-AU129-AU130-AU131-AU132-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D133)*(AV$123-Inputs!$D133-AV127-AV128-AV129-AV130-AV131-AV132-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D133)*(AW$123-Inputs!$D133-AW127-AW128-AW129-AW130-AW131-AW132-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D133)*(AX$123-Inputs!$D133-AX127-AX128-AX129-AX130-AX131-AX132-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D133)*(AY$123-Inputs!$D133-AY127-AY128-AY129-AY130-AY131-AY132-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D133)*(AZ$123-Inputs!$D133-AZ127-AZ128-AZ129-AZ130-AZ131-AZ132-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D133)*(BA$123-Inputs!$D133-BA127-BA128-BA129-BA130-BA131-BA132-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D133)*(BB$123-Inputs!$D133-BB127-BB128-BB129-BB130-BB131-BB132-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D133)*(BC$123-Inputs!$D133-BC127-BC128-BC129-BC130-BC131-BC132-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D133)*(BD$123-Inputs!$D133-BD127-BD128-BD129-BD130-BD131-BD132-BD133-BD134)","v":0}]
[null,null,null,"Bracket 3","$mm nominal",null,{"$f":"(G$123>Inputs!$D134)*(G$123-Inputs!$D134-G128-G129-G130-G131-G132-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D134)*(H$123-Inputs!$D134-H128-H129-H130-H131-H132-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D134)*(I$123-Inputs!$D134-I128-I129-I130-I131-I132-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D134)*(J$123-Inputs!$D134-J128-J129-J130-J131-J132-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D134)*(K$123-Inputs!$D134-K128-K129-K130-K131-K132-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D134)*(L$123-Inputs!$D134-L128-L129-L130-L131-L132-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D134)*(M$123-Inputs!$D134-M128-M129-M130-M131-M132-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D134)*(N$123-Inputs!$D134-N128-N129-N130-N131-N132-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D134)*(O$123-Inputs!$D134-O128-O129-O130-O131-O132-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D134)*(P$123-Inputs!$D134-P128-P129-P130-P131-P132-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D134)*(Q$123-Inputs!$D134-Q128-Q129-Q130-Q131-Q132-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D134)*(R$123-Inputs!$D134-R128-R129-R130-R131-R132-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D134)*(S$123-Inputs!$D134-S128-S129-S130-S131-S132-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D134)*(T$123-Inputs!$D134-T128-T129-T130-T131-T132-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D134)*(U$123-Inputs!$D134-U128-U129-U130-U131-U132-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D134)*(V$123-Inputs!$D134-V128-V129-V130-V131-V132-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D134)*(W$123-Inputs!$D134-W128-W129-W130-W131-W132-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D134)*(X$123-Inputs!$D134-X128-X129-X130-X131-X132-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D134)*(Y$123-Inputs!$D134-Y128-Y129-Y130-Y131-Y132-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D134)*(Z$123-Inputs!$D134-Z128-Z129-Z130-Z131-Z132-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D134)*(AA$123-Inputs!$D134-AA128-AA129-AA130-AA131-AA132-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D134)*(AB$123-Inputs!$D134-AB128-AB129-AB130-AB131-AB132-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D134)*(AC$123-Inputs!$D134-AC128-AC129-AC130-AC131-AC132-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D134)*(AD$123-Inputs!$D134-AD128-AD129-AD130-AD131-AD132-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D134)*(AE$123-Inputs!$D134-AE128-AE129-AE130-AE131-AE132-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D134)*(AF$123-Inputs!$D134-AF128-AF129-AF130-AF131-AF132-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D134)*(AG$123-Inputs!$D134-AG128-AG129-AG130-AG131-AG132-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D134)*(AH$123-Inputs!$D134-AH128-AH129-AH130-AH131-AH132-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D134)*(AI$123-Inputs!$D134-AI128-AI129-AI130-AI131-AI132-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D134)*(AJ$123-Inputs!$D134-AJ128-AJ129-AJ130-AJ131-AJ132-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D134)*(AK$123-Inputs!$D134-AK128-AK129-AK130-AK131-AK132-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D134)*(AL$123-Inputs!$D134-AL128-AL129-AL130-AL131-AL132-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D134)*(AM$123-Inputs!$D134-AM128-AM129-AM130-AM131-AM132-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D134)*(AN$123-Inputs!$D134-AN128-AN129-AN130-AN131-AN132-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D134)*(AO$123-Inputs!$D134-AO128-AO129-AO130-AO131-AO132-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D134)*(AP$123-Inputs!$D134-AP128-AP129-AP130-AP131-AP132-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D134)*(AQ$123-Inputs!$D134-AQ128-AQ129-AQ130-AQ131-AQ132-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D134)*(AR$123-Inputs!$D134-AR128-AR129-AR130-AR131-AR132-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D134)*(AS$123-Inputs!$D134-AS128-AS129-AS130-AS131-AS132-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D134)*(AT$123-Inputs!$D134-AT128-AT129-AT130-AT131-AT132-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D134)*(AU$123-Inputs!$D134-AU128-AU129-AU130-AU131-AU132-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D134)*(AV$123-Inputs!$D134-AV128-AV129-AV130-AV131-AV132-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D134)*(AW$123-Inputs!$D134-AW128-AW129-AW130-AW131-AW132-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D134)*(AX$123-Inputs!$D134-AX128-AX129-AX130-AX131-AX132-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D134)*(AY$123-Inputs!$D134-AY128-AY129-AY130-AY131-AY132-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D134)*(AZ$123-Inputs!$D134-AZ128-AZ129-AZ130-AZ131-AZ132-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D134)*(BA$123-Inputs!$D134-BA128-BA129-BA130-BA131-BA132-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D134)*(BB$123-Inputs!$D134-BB128-BB129-BB130-BB131-BB132-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D134)*(BC$123-Inputs!$D134-BC128-BC129-BC130-BC131-BC132-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D134)*(BD$123-Inputs!$D134-BD128-BD129-BD130-BD131-BD132-BD133-BD134)","v":0}]
[null,null,null,"Bracket 4","$mm nominal",null,{"$f":"(G$123>Inputs!$D135)*(G$123-Inputs!$D135-G129-G130-G131-G132-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D135)*(H$123-Inputs!$D135-H129-H130-H131-H132-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D135)*(I$123-Inputs!$D135-I129-I130-I131-I132-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D135)*(J$123-Inputs!$D135-J129-J130-J131-J132-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D135)*(K$123-Inputs!$D135-K129-K130-K131-K132-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D135)*(L$123-Inputs!$D135-L129-L130-L131-L132-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D135)*(M$123-Inputs!$D135-M129-M130-M131-M132-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D135)*(N$123-Inputs!$D135-N129-N130-N131-N132-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D135)*(O$123-Inputs!$D135-O129-O130-O131-O132-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D135)*(P$123-Inputs!$D135-P129-P130-P131-P132-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D135)*(Q$123-Inputs!$D135-Q129-Q130-Q131-Q132-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D135)*(R$123-Inputs!$D135-R129-R130-R131-R132-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D135)*(S$123-Inputs!$D135-S129-S130-S131-S132-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D135)*(T$123-Inputs!$D135-T129-T130-T131-T132-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D135)*(U$123-Inputs!$D135-U129-U130-U131-U132-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D135)*(V$123-Inputs!$D135-V129-V130-V131-V132-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D135)*(W$123-Inputs!$D135-W129-W130-W131-W132-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D135)*(X$123-Inputs!$D135-X129-X130-X131-X132-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D135)*(Y$123-Inputs!$D135-Y129-Y130-Y131-Y132-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D135)*(Z$123-Inputs!$D135-Z129-Z130-Z131-Z132-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D135)*(AA$123-Inputs!$D135-AA129-AA130-AA131-AA132-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D135)*(AB$123-Inputs!$D135-AB129-AB130-AB131-AB132-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D135)*(AC$123-Inputs!$D135-AC129-AC130-AC131-AC132-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D135)*(AD$123-Inputs!$D135-AD129-AD130-AD131-AD132-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D135)*(AE$123-Inputs!$D135-AE129-AE130-AE131-AE132-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D135)*(AF$123-Inputs!$D135-AF129-AF130-AF131-AF132-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D135)*(AG$123-Inputs!$D135-AG129-AG130-AG131-AG132-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D135)*(AH$123-Inputs!$D135-AH129-AH130-AH131-AH132-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D135)*(AI$123-Inputs!$D135-AI129-AI130-AI131-AI132-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D135)*(AJ$123-Inputs!$D135-AJ129-AJ130-AJ131-AJ132-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D135)*(AK$123-Inputs!$D135-AK129-AK130-AK131-AK132-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D135)*(AL$123-Inputs!$D135-AL129-AL130-AL131-AL132-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D135)*(AM$123-Inputs!$D135-AM129-AM130-AM131-AM132-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D135)*(AN$123-Inputs!$D135-AN129-AN130-AN131-AN132-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D135)*(AO$123-Inputs!$D135-AO129-AO130-AO131-AO132-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D135)*(AP$123-Inputs!$D135-AP129-AP130-AP131-AP132-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D135)*(AQ$123-Inputs!$D135-AQ129-AQ130-AQ131-AQ132-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D135)*(AR$123-Inputs!$D135-AR129-AR130-AR131-AR132-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D135)*(AS$123-Inputs!$D135-AS129-AS130-AS131-AS132-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D135)*(AT$123-Inputs!$D135-AT129-AT130-AT131-AT132-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D135)*(AU$123-Inputs!$D135-AU129-AU130-AU131-AU132-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D135)*(AV$123-Inputs!$D135-AV129-AV130-AV131-AV132-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D135)*(AW$123-Inputs!$D135-AW129-AW130-AW131-AW132-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D135)*(AX$123-Inputs!$D135-AX129-AX130-AX131-AX132-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D135)*(AY$123-Inputs!$D135-AY129-AY130-AY131-AY132-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D135)*(AZ$123-Inputs!$D135-AZ129-AZ130-AZ131-AZ132-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D135)*(BA$123-Inputs!$D135-BA129-BA130-BA131-BA132-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D135)*(BB$123-Inputs!$D135-BB129-BB130-BB131-BB132-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D135)*(BC$123-Inputs!$D135-BC129-BC130-BC131-BC132-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D135)*(BD$123-Inputs!$D135-BD129-BD130-BD131-BD132-BD133-BD134)","v":0}]
[null,null,null,"Bracket 5","$mm nominal",null,{"$f":"(G$123>Inputs!$D136)*(G$123-Inputs!$D136-G130-G131-G132-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D136)*(H$123-Inputs!$D136-H130-H131-H132-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D136)*(I$123-Inputs!$D136-I130-I131-I132-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D136)*(J$123-Inputs!$D136-J130-J131-J132-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D136)*(K$123-Inputs!$D136-K130-K131-K132-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D136)*(L$123-Inputs!$D136-L130-L131-L132-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D136)*(M$123-Inputs!$D136-M130-M131-M132-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D136)*(N$123-Inputs!$D136-N130-N131-N132-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D136)*(O$123-Inputs!$D136-O130-O131-O132-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D136)*(P$123-Inputs!$D136-P130-P131-P132-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D136)*(Q$123-Inputs!$D136-Q130-Q131-Q132-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D136)*(R$123-Inputs!$D136-R130-R131-R132-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D136)*(S$123-Inputs!$D136-S130-S131-S132-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D136)*(T$123-Inputs!$D136-T130-T131-T132-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D136)*(U$123-Inputs!$D136-U130-U131-U132-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D136)*(V$123-Inputs!$D136-V130-V131-V132-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D136)*(W$123-Inputs!$D136-W130-W131-W132-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D136)*(X$123-Inputs!$D136-X130-X131-X132-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D136)*(Y$123-Inputs!$D136-Y130-Y131-Y132-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D136)*(Z$123-Inputs!$D136-Z130-Z131-Z132-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D136)*(AA$123-Inputs!$D136-AA130-AA131-AA132-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D136)*(AB$123-Inputs!$D136-AB130-AB131-AB132-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D136)*(AC$123-Inputs!$D136-AC130-AC131-AC132-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D136)*(AD$123-Inputs!$D136-AD130-AD131-AD132-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D136)*(AE$123-Inputs!$D136-AE130-AE131-AE132-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D136)*(AF$123-Inputs!$D136-AF130-AF131-AF132-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D136)*(AG$123-Inputs!$D136-AG130-AG131-AG132-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D136)*(AH$123-Inputs!$D136-AH130-AH131-AH132-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D136)*(AI$123-Inputs!$D136-AI130-AI131-AI132-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D136)*(AJ$123-Inputs!$D136-AJ130-AJ131-AJ132-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D136)*(AK$123-Inputs!$D136-AK130-AK131-AK132-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D136)*(AL$123-Inputs!$D136-AL130-AL131-AL132-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D136)*(AM$123-Inputs!$D136-AM130-AM131-AM132-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D136)*(AN$123-Inputs!$D136-AN130-AN131-AN132-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D136)*(AO$123-Inputs!$D136-AO130-AO131-AO132-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D136)*(AP$123-Inputs!$D136-AP130-AP131-AP132-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D136)*(AQ$123-Inputs!$D136-AQ130-AQ131-AQ132-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D136)*(AR$123-Inputs!$D136-AR130-AR131-AR132-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D136)*(AS$123-Inputs!$D136-AS130-AS131-AS132-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D136)*(AT$123-Inputs!$D136-AT130-AT131-AT132-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D136)*(AU$123-Inputs!$D136-AU130-AU131-AU132-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D136)*(AV$123-Inputs!$D136-AV130-AV131-AV132-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D136)*(AW$123-Inputs!$D136-AW130-AW131-AW132-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D136)*(AX$123-Inputs!$D136-AX130-AX131-AX132-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D136)*(AY$123-Inputs!$D136-AY130-AY131-AY132-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D136)*(AZ$123-Inputs!$D136-AZ130-AZ131-AZ132-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D136)*(BA$123-Inputs!$D136-BA130-BA131-BA132-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D136)*(BB$123-Inputs!$D136-BB130-BB131-BB132-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D136)*(BC$123-Inputs!$D136-BC130-BC131-BC132-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D136)*(BD$123-Inputs!$D136-BD130-BD131-BD132-BD133-BD134)","v":0}]
[null,null,null,"Bracket 6","$mm nominal",null,{"$f":"(G$123>Inputs!$D137)*(G$123-Inputs!$D137-G131-G132-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D137)*(H$123-Inputs!$D137-H131-H132-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D137)*(I$123-Inputs!$D137-I131-I132-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D137)*(J$123-Inputs!$D137-J131-J132-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D137)*(K$123-Inputs!$D137-K131-K132-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D137)*(L$123-Inputs!$D137-L131-L132-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D137)*(M$123-Inputs!$D137-M131-M132-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D137)*(N$123-Inputs!$D137-N131-N132-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D137)*(O$123-Inputs!$D137-O131-O132-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D137)*(P$123-Inputs!$D137-P131-P132-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D137)*(Q$123-Inputs!$D137-Q131-Q132-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D137)*(R$123-Inputs!$D137-R131-R132-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D137)*(S$123-Inputs!$D137-S131-S132-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D137)*(T$123-Inputs!$D137-T131-T132-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D137)*(U$123-Inputs!$D137-U131-U132-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D137)*(V$123-Inputs!$D137-V131-V132-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D137)*(W$123-Inputs!$D137-W131-W132-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D137)*(X$123-Inputs!$D137-X131-X132-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D137)*(Y$123-Inputs!$D137-Y131-Y132-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D137)*(Z$123-Inputs!$D137-Z131-Z132-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D137)*(AA$123-Inputs!$D137-AA131-AA132-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D137)*(AB$123-Inputs!$D137-AB131-AB132-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D137)*(AC$123-Inputs!$D137-AC131-AC132-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D137)*(AD$123-Inputs!$D137-AD131-AD132-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D137)*(AE$123-Inputs!$D137-AE131-AE132-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D137)*(AF$123-Inputs!$D137-AF131-AF132-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D137)*(AG$123-Inputs!$D137-AG131-AG132-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D137)*(AH$123-Inputs!$D137-AH131-AH132-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D137)*(AI$123-Inputs!$D137-AI131-AI132-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D137)*(AJ$123-Inputs!$D137-AJ131-AJ132-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D137)*(AK$123-Inputs!$D137-AK131-AK132-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D137)*(AL$123-Inputs!$D137-AL131-AL132-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D137)*(AM$123-Inputs!$D137-AM131-AM132-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D137)*(AN$123-Inputs!$D137-AN131-AN132-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D137)*(AO$123-Inputs!$D137-AO131-AO132-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D137)*(AP$123-Inputs!$D137-AP131-AP132-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D137)*(AQ$123-Inputs!$D137-AQ131-AQ132-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D137)*(AR$123-Inputs!$D137-AR131-AR132-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D137)*(AS$123-Inputs!$D137-AS131-AS132-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D137)*(AT$123-Inputs!$D137-AT131-AT132-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D137)*(AU$123-Inputs!$D137-AU131-AU132-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D137)*(AV$123-Inputs!$D137-AV131-AV132-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D137)*(AW$123-Inputs!$D137-AW131-AW132-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D137)*(AX$123-Inputs!$D137-AX131-AX132-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D137)*(AY$123-Inputs!$D137-AY131-AY132-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D137)*(AZ$123-Inputs!$D137-AZ131-AZ132-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D137)*(BA$123-Inputs!$D137-BA131-BA132-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D137)*(BB$123-Inputs!$D137-BB131-BB132-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D137)*(BC$123-Inputs!$D137-BC131-BC132-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D137)*(BD$123-Inputs!$D137-BD131-BD132-BD133-BD134)","v":0}]
[null,null,null,"Bracket 7","$mm nominal",null,{"$f":"(G$123>Inputs!$D138)*(G$123-Inputs!$D138-G132-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D138)*(H$123-Inputs!$D138-H132-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D138)*(I$123-Inputs!$D138-I132-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D138)*(J$123-Inputs!$D138-J132-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D138)*(K$123-Inputs!$D138-K132-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D138)*(L$123-Inputs!$D138-L132-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D138)*(M$123-Inputs!$D138-M132-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D138)*(N$123-Inputs!$D138-N132-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D138)*(O$123-Inputs!$D138-O132-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D138)*(P$123-Inputs!$D138-P132-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D138)*(Q$123-Inputs!$D138-Q132-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D138)*(R$123-Inputs!$D138-R132-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D138)*(S$123-Inputs!$D138-S132-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D138)*(T$123-Inputs!$D138-T132-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D138)*(U$123-Inputs!$D138-U132-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D138)*(V$123-Inputs!$D138-V132-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D138)*(W$123-Inputs!$D138-W132-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D138)*(X$123-Inputs!$D138-X132-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D138)*(Y$123-Inputs!$D138-Y132-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D138)*(Z$123-Inputs!$D138-Z132-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D138)*(AA$123-Inputs!$D138-AA132-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D138)*(AB$123-Inputs!$D138-AB132-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D138)*(AC$123-Inputs!$D138-AC132-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D138)*(AD$123-Inputs!$D138-AD132-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D138)*(AE$123-Inputs!$D138-AE132-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D138)*(AF$123-Inputs!$D138-AF132-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D138)*(AG$123-Inputs!$D138-AG132-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D138)*(AH$123-Inputs!$D138-AH132-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D138)*(AI$123-Inputs!$D138-AI132-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D138)*(AJ$123-Inputs!$D138-AJ132-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D138)*(AK$123-Inputs!$D138-AK132-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D138)*(AL$123-Inputs!$D138-AL132-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D138)*(AM$123-Inputs!$D138-AM132-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D138)*(AN$123-Inputs!$D138-AN132-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D138)*(AO$123-Inputs!$D138-AO132-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D138)*(AP$123-Inputs!$D138-AP132-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D138)*(AQ$123-Inputs!$D138-AQ132-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D138)*(AR$123-Inputs!$D138-AR132-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D138)*(AS$123-Inputs!$D138-AS132-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D138)*(AT$123-Inputs!$D138-AT132-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D138)*(AU$123-Inputs!$D138-AU132-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D138)*(AV$123-Inputs!$D138-AV132-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D138)*(AW$123-Inputs!$D138-AW132-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D138)*(AX$123-Inputs!$D138-AX132-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D138)*(AY$123-Inputs!$D138-AY132-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D138)*(AZ$123-Inputs!$D138-AZ132-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D138)*(BA$123-Inputs!$D138-BA132-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D138)*(BB$123-Inputs!$D138-BB132-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D138)*(BC$123-Inputs!$D138-BC132-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D138)*(BD$123-Inputs!$D138-BD132-BD133-BD134)","v":0}]
[null,null,null,"Bracket 8","$mm nominal",null,{"$f":"(G$123>Inputs!$D139)*(G$123-Inputs!$D139-G133-G134)","v":0},{"$f":"(H$123>Inputs!$D139)*(H$123-Inputs!$D139-H133-H134)","v":0},{"$f":"(I$123>Inputs!$D139)*(I$123-Inputs!$D139-I133-I134)","v":0},{"$f":"(J$123>Inputs!$D139)*(J$123-Inputs!$D139-J133-J134)","v":0},{"$f":"(K$123>Inputs!$D139)*(K$123-Inputs!$D139-K133-K134)","v":0},{"$f":"(L$123>Inputs!$D139)*(L$123-Inputs!$D139-L133-L134)","v":0},{"$f":"(M$123>Inputs!$D139)*(M$123-Inputs!$D139-M133-M134)","v":0},{"$f":"(N$123>Inputs!$D139)*(N$123-Inputs!$D139-N133-N134)","v":0},{"$f":"(O$123>Inputs!$D139)*(O$123-Inputs!$D139-O133-O134)","v":0},{"$f":"(P$123>Inputs!$D139)*(P$123-Inputs!$D139-P133-P134)","v":0},{"$f":"(Q$123>Inputs!$D139)*(Q$123-Inputs!$D139-Q133-Q134)","v":0},{"$f":"(R$123>Inputs!$D139)*(R$123-Inputs!$D139-R133-R134)","v":0},{"$f":"(S$123>Inputs!$D139)*(S$123-Inputs!$D139-S133-S134)","v":0},{"$f":"(T$123>Inputs!$D139)*(T$123-Inputs!$D139-T133-T134)","v":0},{"$f":"(U$123>Inputs!$D139)*(U$123-Inputs!$D139-U133-U134)","v":0},{"$f":"(V$123>Inputs!$D139)*(V$123-Inputs!$D139-V133-V134)","v":0},{"$f":"(W$123>Inputs!$D139)*(W$123-Inputs!$D139-W133-W134)","v":0},{"$f":"(X$123>Inputs!$D139)*(X$123-Inputs!$D139-X133-X134)","v":0},{"$f":"(Y$123>Inputs!$D139)*(Y$123-Inputs!$D139-Y133-Y134)","v":0},{"$f":"(Z$123>Inputs!$D139)*(Z$123-Inputs!$D139-Z133-Z134)","v":0},{"$f":"(AA$123>Inputs!$D139)*(AA$123-Inputs!$D139-AA133-AA134)","v":0},{"$f":"(AB$123>Inputs!$D139)*(AB$123-Inputs!$D139-AB133-AB134)","v":0},{"$f":"(AC$123>Inputs!$D139)*(AC$123-Inputs!$D139-AC133-AC134)","v":0},{"$f":"(AD$123>Inputs!$D139)*(AD$123-Inputs!$D139-AD133-AD134)","v":0},{"$f":"(AE$123>Inputs!$D139)*(AE$123-Inputs!$D139-AE133-AE134)","v":0},{"$f":"(AF$123>Inputs!$D139)*(AF$123-Inputs!$D139-AF133-AF134)","v":0},{"$f":"(AG$123>Inputs!$D139)*(AG$123-Inputs!$D139-AG133-AG134)","v":0},{"$f":"(AH$123>Inputs!$D139)*(AH$123-Inputs!$D139-AH133-AH134)","v":0},{"$f":"(AI$123>Inputs!$D139)*(AI$123-Inputs!$D139-AI133-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D139)*(AJ$123-Inputs!$D139-AJ133-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D139)*(AK$123-Inputs!$D139-AK133-AK134)","v":0},{"$f":"(AL$123>Inputs!$D139)*(AL$123-Inputs!$D139-AL133-AL134)","v":0},{"$f":"(AM$123>Inputs!$D139)*(AM$123-Inputs!$D139-AM133-AM134)","v":0},{"$f":"(AN$123>Inputs!$D139)*(AN$123-Inputs!$D139-AN133-AN134)","v":0},{"$f":"(AO$123>Inputs!$D139)*(AO$123-Inputs!$D139-AO133-AO134)","v":0},{"$f":"(AP$123>Inputs!$D139)*(AP$123-Inputs!$D139-AP133-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D139)*(AQ$123-Inputs!$D139-AQ133-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D139)*(AR$123-Inputs!$D139-AR133-AR134)","v":0},{"$f":"(AS$123>Inputs!$D139)*(AS$123-Inputs!$D139-AS133-AS134)","v":0},{"$f":"(AT$123>Inputs!$D139)*(AT$123-Inputs!$D139-AT133-AT134)","v":0},{"$f":"(AU$123>Inputs!$D139)*(AU$123-Inputs!$D139-AU133-AU134)","v":0},{"$f":"(AV$123>Inputs!$D139)*(AV$123-Inputs!$D139-AV133-AV134)","v":0},{"$f":"(AW$123>Inputs!$D139)*(AW$123-Inputs!$D139-AW133-AW134)","v":0},{"$f":"(AX$123>Inputs!$D139)*(AX$123-Inputs!$D139-AX133-AX134)","v":0},{"$f":"(AY$123>Inputs!$D139)*(AY$123-Inputs!$D139-AY133-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D139)*(AZ$123-Inputs!$D139-AZ133-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D139)*(BA$123-Inputs!$D139-BA133-BA134)","v":0},{"$f":"(BB$123>Inputs!$D139)*(BB$123-Inputs!$D139-BB133-BB134)","v":0},{"$f":"(BC$123>Inputs!$D139)*(BC$123-Inputs!$D139-BC133-BC134)","v":0},{"$f":"(BD$123>Inputs!$D139)*(BD$123-Inputs!$D139-BD133-BD134)","v":0}]
[null,null,null,"Bracket 9","$mm nominal",null,{"$f":"(G$123>Inputs!$D140)*(G$123-Inputs!$D140-G134)","v":0},{"$f":"(H$123>Inputs!$D140)*(H$123-Inputs!$D140-H134)","v":0},{"$f":"(I$123>Inputs!$D140)*(I$123-Inputs!$D140-I134)","v":0},{"$f":"(J$123>Inputs!$D140)*(J$123-Inputs!$D140-J134)","v":0},{"$f":"(K$123>Inputs!$D140)*(K$123-Inputs!$D140-K134)","v":0},{"$f":"(L$123>Inputs!$D140)*(L$123-Inputs!$D140-L134)","v":0},{"$f":"(M$123>Inputs!$D140)*(M$123-Inputs!$D140-M134)","v":0},{"$f":"(N$123>Inputs!$D140)*(N$123-Inputs!$D140-N134)","v":0},{"$f":"(O$123>Inputs!$D140)*(O$123-Inputs!$D140-O134)","v":0},{"$f":"(P$123>Inputs!$D140)*(P$123-Inputs!$D140-P134)","v":0},{"$f":"(Q$123>Inputs!$D140)*(Q$123-Inputs!$D140-Q134)","v":0},{"$f":"(R$123>Inputs!$D140)*(R$123-Inputs!$D140-R134)","v":0},{"$f":"(S$123>Inputs!$D140)*(S$123-Inputs!$D140-S134)","v":0},{"$f":"(T$123>Inputs!$D140)*(T$123-Inputs!$D140-T134)","v":0},{"$f":"(U$123>Inputs!$D140)*(U$123-Inputs!$D140-U134)","v":0},{"$f":"(V$123>Inputs!$D140)*(V$123-Inputs!$D140-V134)","v":0},{"$f":"(W$123>Inputs!$D140)*(W$123-Inputs!$D140-W134)","v":0},{"$f":"(X$123>Inputs!$D140)*(X$123-Inputs!$D140-X134)","v":0},{"$f":"(Y$123>Inputs!$D140)*(Y$123-Inputs!$D140-Y134)","v":0},{"$f":"(Z$123>Inputs!$D140)*(Z$123-Inputs!$D140-Z134)","v":0},{"$f":"(AA$123>Inputs!$D140)*(AA$123-Inputs!$D140-AA134)","v":0},{"$f":"(AB$123>Inputs!$D140)*(AB$123-Inputs!$D140-AB134)","v":0},{"$f":"(AC$123>Inputs!$D140)*(AC$123-Inputs!$D140-AC134)","v":0},{"$f":"(AD$123>Inputs!$D140)*(AD$123-Inputs!$D140-AD134)","v":0},{"$f":"(AE$123>Inputs!$D140)*(AE$123-Inputs!$D140-AE134)","v":0},{"$f":"(AF$123>Inputs!$D140)*(AF$123-Inputs!$D140-AF134)","v":0},{"$f":"(AG$123>Inputs!$D140)*(AG$123-Inputs!$D140-AG134)","v":0},{"$f":"(AH$123>Inputs!$D140)*(AH$123-Inputs!$D140-AH134)","v":0},{"$f":"(AI$123>Inputs!$D140)*(AI$123-Inputs!$D140-AI134)","v":0},{"$f":"(AJ$123>Inputs!$D140)*(AJ$123-Inputs!$D140-AJ134)","v":0},{"$f":"(AK$123>Inputs!$D140)*(AK$123-Inputs!$D140-AK134)","v":0},{"$f":"(AL$123>Inputs!$D140)*(AL$123-Inputs!$D140-AL134)","v":0},{"$f":"(AM$123>Inputs!$D140)*(AM$123-Inputs!$D140-AM134)","v":0},{"$f":"(AN$123>Inputs!$D140)*(AN$123-Inputs!$D140-AN134)","v":0},{"$f":"(AO$123>Inputs!$D140)*(AO$123-Inputs!$D140-AO134)","v":0},{"$f":"(AP$123>Inputs!$D140)*(AP$123-Inputs!$D140-AP134)","v":0},{"$f":"(AQ$123>Inputs!$D140)*(AQ$123-Inputs!$D140-AQ134)","v":0},{"$f":"(AR$123>Inputs!$D140)*(AR$123-Inputs!$D140-AR134)","v":0},{"$f":"(AS$123>Inputs!$D140)*(AS$123-Inputs!$D140-AS134)","v":0},{"$f":"(AT$123>Inputs!$D140)*(AT$123-Inputs!$D140-AT134)","v":0},{"$f":"(AU$123>Inputs!$D140)*(AU$123-Inputs!$D140-AU134)","v":0},{"$f":"(AV$123>Inputs!$D140)*(AV$123-Inputs!$D140-AV134)","v":0},{"$f":"(AW$123>Inputs!$D140)*(AW$123-Inputs!$D140-AW134)","v":0},{"$f":"(AX$123>Inputs!$D140)*(AX$123-Inputs!$D140-AX134)","v":0},{"$f":"(AY$123>Inputs!$D140)*(AY$123-Inputs!$D140-AY134)","v":0},{"$f":"(AZ$123>Inputs!$D140)*(AZ$123-Inputs!$D140-AZ134)","v":0},{"$f":"(BA$123>Inputs!$D140)*(BA$123-Inputs!$D140-BA134)","v":0},{"$f":"(BB$123>Inputs!$D140)*(BB$123-Inputs!$D140-BB134)","v":0},{"$f":"(BC$123>Inputs!$D140)*(BC$123-Inputs!$D140-BC134)","v":0},{"$f":"(BD$123>Inputs!$D140)*(BD$123-Inputs!$D140-BD134)","v":0}]
[null,null,null,"Bracket 10","$mm nominal",null,{"$f":"(G$123>Inputs!$D141)*(G$123-Inputs!$D141)","v":0},{"$f":"(H$123>Inputs!$D141)*(H$123-Inputs!$D141)","v":0},{"$f":"(I$123>Inputs!$D141)*(I$123-Inputs!$D141)","v":0},{"$f":"(J$123>Inputs!$D141)*(J$123-Inputs!$D141)","v":0},{"$f":"(K$123>Inputs!$D141)*(K$123-Inputs!$D141)","v":259.7837184},{"$f":"(L$123>Inputs!$D141)*(L$123-Inputs!$D141)","v":618.28524979200006},{"$f":"(M$123>Inputs!$D141)*(M$123-Inputs!$D141)","v":630.65095478784008},{"$f":"(N$123>Inputs!$D141)*(N$123-Inputs!$D141)","v":643.26397388359669},{"$f":"(O$123>Inputs!$D141)*(O$123-Inputs!$D141)","v":656.12925336126864},{"$f":"(P$123>Inputs!$D141)*(P$123-Inputs!$D141)","v":669.25183842849401},{"$f":"(Q$123>Inputs!$D141)*(Q$123-Inputs!$D141)","v":682.636875197064},{"$f":"(R$123>Inputs!$D141)*(R$123-Inputs!$D141)","v":696.28961270100513},{"$f":"(S$123>Inputs!$D141)*(S$123-Inputs!$D141)","v":710.21540495502541},{"$f":"(T$123>Inputs!$D141)*(T$123-Inputs!$D141)","v":724.41971305412585},{"$f":"(U$123>Inputs!$D141)*(U$123-Inputs!$D141)","v":738.90810731520844},{"$f":"(V$123>Inputs!$D141)*(V$123-Inputs!$D141)","v":753.68626946151232},{"$f":"(W$123>Inputs!$D141)*(W$123-Inputs!$D141)","v":768.75999485074271},{"$f":"(X$123>Inputs!$D141)*(X$123-Inputs!$D141)","v":784.13519474775762},{"$f":"(Y$123>Inputs!$D141)*(Y$123-Inputs!$D141)","v":799.81789864271275},{"$f":"(Z$123>Inputs!$D141)*(Z$123-Inputs!$D141)","v":815.81425661556693},{"$f":"(AA$123>Inputs!$D141)*(AA$123-Inputs!$D141)","v":832.1305417478784},{"$f":"(AB$123>Inputs!$D141)*(AB$123-Inputs!$D141)","v":848.77315258283591},{"$f":"(AC$123>Inputs!$D141)*(AC$123-Inputs!$D141)","v":865.74861563449269},{"$f":"(AD$123>Inputs!$D141)*(AD$123-Inputs!$D141)","v":883.06358794718233},{"$f":"(AE$123>Inputs!$D141)*(AE$123-Inputs!$D141)","v":900.72485970612604},{"$f":"(AF$123>Inputs!$D141)*(AF$123-Inputs!$D141)","v":918.73935690024859},{"$f":"(AG$123>Inputs!$D141)*(AG$123-Inputs!$D141)","v":937.11414403825358},{"$f":"(AH$123>Inputs!$D141)*(AH$123-Inputs!$D141)","v":409.65275439386505},{"$f":"(AI$123>Inputs!$D141)*(AI$123-Inputs!$D141)","v":0},{"$f":"(AJ$123>Inputs!$D141)*(AJ$123-Inputs!$D141)","v":0},{"$f":"(AK$123>Inputs!$D141)*(AK$123-Inputs!$D141)","v":0},{"$f":"(AL$123>Inputs!$D141)*(AL$123-Inputs!$D141)","v":0},{"$f":"(AM$123>Inputs!$D141)*(AM$123-Inputs!$D141)","v":0},{"$f":"(AN$123>Inputs!$D141)*(AN$123-Inputs!$D141)","v":0},{"$f":"(AO$123>Inputs!$D141)*(AO$123-Inputs!$D141)","v":0},{"$f":"(AP$123>Inputs!$D141)*(AP$123-Inputs!$D141)","v":0},{"$f":"(AQ$123>Inputs!$D141)*(AQ$123-Inputs!$D141)","v":0},{"$f":"(AR$123>Inputs!$D141)*(AR$123-Inputs!$D141)","v":0},{"$f":"(AS$123>Inputs!$D141)*(AS$123-Inputs!$D141)","v":0},{"$f":"(AT$123>Inputs!$D141)*(AT$123-Inputs!$D141)","v":0},{"$f":"(AU$123>Inputs!$D141)*(AU$123-Inputs!$D141)","v":0},{"$f":"(AV$123>Inputs!$D141)*(AV$123-Inputs!$D141)","v":0},{"$f":"(AW$123>Inputs!$D141)*(AW$123-Inputs!$D141)","v":0},{"$f":"(AX$123>Inputs!$D141)*(AX$123-Inputs!$D141)","v":0},{"$f":"(AY$123>Inputs!$D141)*(AY$123-Inputs!$D141)","v":0},{"$f":"(AZ$123>Inputs!$D141)*(AZ$123-Inputs!$D141)","v":0},{"$f":"(BA$123>Inputs!$D141)*(BA$123-Inputs!$D141)","v":0},{"$f":"(BB$123>Inputs!$D141)*(BB$123-Inputs!$D141)","v":0},{"$f":"(BC$123>Inputs!$D141)*(BC$123-Inputs!$D141)","v":0},{"$f":"(BD$123>Inputs!$D141)*(BD$123-Inputs!$D141)","v":0}]
[]
[{"$f":"SUM(G136:BD136)=SUM(G123:BD123)","v":true},null,null,"Total","$mm nominal",null,{"$f":"SUM(G125:G134)","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"SUM(AM125:AM134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average royalty rate","%",null,{"$f":"SUMPRODUCT(G125:G134,Inputs!$E$133:$E$142)/IF(Model!G123>0,Model!G123,1)","v":0},{"$f":"SUMPRODUCT(H125:H134,Inputs!$E$133:$E$142)/IF(Model!H123>0,Model!H123,1)","v":0},{"$f":"SUMPRODUCT(I125:I134,Inputs!$E$133:$E$142)/IF(Model!I123>0,Model!I123,1)","v":0},{"$f":"SUMPRODUCT(J125:J134,Inputs!$E$133:$E$142)/IF(Model!J123>0,Model!J123,1)","v":0},{"$f":"SUMPRODUCT(K125:K134,Inputs!$E$133:$E$142)/IF(Model!K123>0,Model!K123,1)","v":0},{"$f":"SUMPRODUCT(L125:L134,Inputs!$E$133:$E$142)/IF(Model!L123>0,Model!L123,1)","v":0},{"$f":"SUMPRODUCT(M125:M134,Inputs!$E$133:$E$142)/IF(Model!M123>0,Model!M123,1)","v":0},{"$f":"SUMPRODUCT(N125:N134,Inputs!$E$133:$E$142)/IF(Model!N123>0,Model!N123,1)","v":0},{"$f":"SUMPRODUCT(O125:O134,Inputs!$E$133:$E$142)/IF(Model!O123>0,Model!O123,1)","v":0},{"$f":"SUMPRODUCT(P125:P134,Inputs!$E$133:$E$142)/IF(Model!P123>0,Model!P123,1)","v":0},{"$f":"SUMPRODUCT(Q125:Q134,Inputs!$E$133:$E$142)/IF(Model!Q123>0,Model!Q123,1)","v":0},{"$f":"SUMPRODUCT(R125:R134,Inputs!$E$133:$E$142)/IF(Model!R123>0,Model!R123,1)","v":0},{"$f":"SUMPRODUCT(S125:S134,Inputs!$E$133:$E$142)/IF(Model!S123>0,Model!S123,1)","v":0},{"$f":"SUMPRODUCT(T125:T134,Inputs!$E$133:$E$142)/IF(Model!T123>0,Model!T123,1)","v":0},{"$f":"SUMPRODUCT(U125:U134,Inputs!$E$133:$E$142)/IF(Model!U123>0,Model!U123,1)","v":0},{"$f":"SUMPRODUCT(V125:V134,Inputs!$E$133:$E$142)/IF(Model!V123>0,Model!V123,1)","v":0},{"$f":"SUMPRODUCT(W125:W134,Inputs!$E$133:$E$142)/IF(Model!W123>0,Model!W123,1)","v":0},{"$f":"SUMPRODUCT(X125:X134,Inputs!$E$133:$E$142)/IF(Model!X123>0,Model!X123,1)","v":0},{"$f":"SUMPRODUCT(Y125:Y134,Inputs!$E$133:$E$142)/IF(Model!Y123>0,Model!Y123,1)","v":0},{"$f":"SUMPRODUCT(Z125:Z134,Inputs!$E$133:$E$142)/IF(Model!Z123>0,Model!Z123,1)","v":0},{"$f":"SUMPRODUCT(AA125:AA134,Inputs!$E$133:$E$142)/IF(Model!AA123>0,Model!AA123,1)","v":0},{"$f":"SUMPRODUCT(AB125:AB134,Inputs!$E$133:$E$142)/IF(Model!AB123>0,Model!AB123,1)","v":0},{"$f":"SUMPRODUCT(AC125:AC134,Inputs!$E$133:$E$142)/IF(Model!AC123>0,Model!AC123,1)","v":0},{"$f":"SUMPRODUCT(AD125:AD134,Inputs!$E$133:$E$142)/IF(Model!AD123>0,Model!AD123,1)","v":0},{"$f":"SUMPRODUCT(AE125:AE134,Inputs!$E$133:$E$142)/IF(Model!AE123>0,Model!AE123,1)","v":0},{"$f":"SUMPRODUCT(AF125:AF134,Inputs!$E$133:$E$142)/IF(Model!AF123>0,Model!AF123,1)","v":0},{"$f":"SUMPRODUCT(AG125:AG134,Inputs!$E$133:$E$142)/IF(Model!AG123>0,Model!AG123,1)","v":0},{"$f":"SUMPRODUCT(AH125:AH134,Inputs!$E$133:$E$142)/IF(Model!AH123>0,Model!AH123,1)","v":0},{"$f":"SUMPRODUCT(AI125:AI134,Inputs!$E$133:$E$142)/IF(Model!AI123>0,Model!AI123,1)","v":0},{"$f":"SUMPRODUCT(AJ125:AJ134,Inputs!$E$133:$E$142)/IF(Model!AJ123>0,Model!AJ123,1)","v":0},{"$f":"SUMPRODUCT(AK125:AK134,Inputs!$E$133:$E$142)/IF(Model!AK123>0,Model!AK123,1)","v":0},{"$f":"SUMPRODUCT(AL125:AL134,Inputs!$E$133:$E$142)/IF(Model!AL123>0,Model!AL123,1)","v":0},{"$f":"SUMPRODUCT(AM125:AM134,Inputs!$E$133:$E$142)/IF(Model!AM123>0,Model!AM123,1)","v":0},{"$f":"SUMPRODUCT(AN125:AN134,Inputs!$E$133:$E$142)/IF(Model!AN123>0,Model!AN123,1)","v":0},{"$f":"SUMPRODUCT(AO125:AO134,Inputs!$E$133:$E$142)/IF(Model!AO123>0,Model!AO123,1)","v":0},{"$f":"SUMPRODUCT(AP125:AP134,Inputs!$E$133:$E$142)/IF(Model!AP123>0,Model!AP123,1)","v":0},{"$f":"SUMPRODUCT(AQ125:AQ134,Inputs!$E$133:$E$142)/IF(Model!AQ123>0,Model!AQ123,1)","v":0},{"$f":"SUMPRODUCT(AR125:AR134,Inputs!$E$133:$E$142)/IF(Model!AR123>0,Model!AR123,1)","v":0},{"$f":"SUMPRODUCT(AS125:AS134,Inputs!$E$133:$E$142)/IF(Model!AS123>0,Model!AS123,1)","v":0},{"$f":"SUMPRODUCT(AT125:AT134,Inputs!$E$133:$E$142)/IF(Model!AT123>0,Model!AT123,1)","v":0},{"$f":"SUMPRODUCT(AU125:AU134,Inputs!$E$133:$E$142)/IF(Model!AU123>0,Model!AU123,1)","v":0},{"$f":"SUMPRODUCT(AV125:AV134,Inputs!$E$133:$E$142)/IF(Model!AV123>0,Model!AV123,1)","v":0},{"$f":"SUMPRODUCT(AW125:AW134,Inputs!$E$133:$E$142)/IF(Model!AW123>0,Model!AW123,1)","v":0},{"$f":"SUMPRODUCT(AX125:AX134,Inputs!$E$133:$E$142)/IF(Model!AX123>0,Model!AX123,1)","v":0},{"$f":"SUMPRODUCT(AY125:AY134,Inputs!$E$133:$E$142)/IF(Model!AY123>0,Model!AY123,1)","v":0},{"$f":"SUMPRODUCT(AZ125:AZ134,Inputs!$E$133:$E$142)/IF(Model!AZ123>0,Model!AZ123,1)","v":0},{"$f":"SUMPRODUCT(BA125:BA134,Inputs!$E$133:$E$142)/IF(Model!BA123>0,Model!BA123,1)","v":0},{"$f":"SUMPRODUCT(BB125:BB134,Inputs!$E$133:$E$142)/IF(Model!BB123>0,Model!BB123,1)","v":0},{"$f":"SUMPRODUCT(BC125:BC134,Inputs!$E$133:$E$142)/IF(Model!BC123>0,Model!BC123,1)","v":0},{"$f":"SUMPRODUCT(BD125:BD134,Inputs!$E$133:$E$142)/IF(Model!BD123>0,Model!BD123,1)","v":0}]
[null,null,{"$f":"SUM(G139:BD139)","v":0},"Variable rate royalty (revenue) payable","$mm nominal",null,{"$f":"G138*G123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM138*AM123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - price based, non-marginal (on primary product)"]
[null,null,null,"Base ",null,null,{"$f":"G110","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D148, Inputs!$E147, \"\")","v":""}]
[null,null,null,"Price bracket 2","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D148, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D149, Inputs!$E148, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 3","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D149, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D150, Inputs!$E149, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 4","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D150, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D151, Inputs!$E150, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 5","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D151, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D152, Inputs!$E151, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 6","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D152, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D153, Inputs!$E152, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 7","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D153, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D154, Inputs!$E153, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 8","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D154, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D155, Inputs!$E154, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 9","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D155, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D156, Inputs!$E155, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 10","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D156, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D157, Inputs!$E156, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 11","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D157, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D158, Inputs!$E157, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 12","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D158, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D159, Inputs!$E158, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 13","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D159, IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) < Inputs!$D160, Inputs!$E159, \"\"), \"\")","v":""}]
[null,null,null,"Price bracket 14","%",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F$210, Inputs!F$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G$210, Inputs!G$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H$210, Inputs!H$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I$210, Inputs!I$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J$210, Inputs!J$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K$210, Inputs!K$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L$210, Inputs!L$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M$210, Inputs!M$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N$210, Inputs!N$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O$210, Inputs!O$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P$210, Inputs!P$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q$210, Inputs!Q$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R$210, Inputs!R$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S$210, Inputs!S$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T$210, Inputs!T$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U$210, Inputs!U$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V$210, Inputs!V$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W$210, Inputs!W$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X$210, Inputs!X$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y$210, Inputs!Y$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z$210, Inputs!Z$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA$210, Inputs!AA$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB$210, Inputs!AB$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC$210, Inputs!AC$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD$210, Inputs!AD$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE$210, Inputs!AE$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF$210, Inputs!AF$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG$210, Inputs!AG$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH$210, Inputs!AH$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI$210, Inputs!AI$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ$210, Inputs!AJ$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK$210, Inputs!AK$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL$210, Inputs!AL$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM$210, Inputs!AM$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN$210, Inputs!AN$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO$210, Inputs!AO$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP$210, Inputs!AP$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ$210, Inputs!AQ$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR$210, Inputs!AR$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS$210, Inputs!AS$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT$210, Inputs!AT$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU$210, Inputs!AU$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV$210, Inputs!AV$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW$210, Inputs!AW$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX$210, Inputs!AX$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY$210, Inputs!AY$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ$210, Inputs!AZ$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA$210, Inputs!BA$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB$210, Inputs!BB$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC$210, Inputs!BC$211) >= Inputs!$D$160, Inputs!$E$160,\"\")","v":0}]
[]
[null,null,{"$f":"SUM(G160:BD160)","v":0},"Total","$mm nominal",null,{"$f":"SUM(G145:G158)*G143","v":0},{"$f":"SUM(H145:H158)*H143","v":0},0,{"$f":"SUM(J145:J158)*J143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - price based, marginal (on primary product)"]
[null,null,null,"Base",null,null,{"$f":"G110","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","$",null,{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211), Inputs!$D148 - Inputs!$D147)","v":0},{"$f":"MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211), Inputs!$D148 - Inputs!$D147)","v":0}]
[null,null,null,"Price bracket 2","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D148, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D148, Inputs!$D149 - Inputs!$D148),0)","v":0}]
[null,null,null,"Price bracket 3","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D149, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D149, Inputs!$D150 - Inputs!$D149), 0)","v":0}]
[null,null,null,"Price bracket 4","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D150, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D150, Inputs!$D151 - Inputs!$D150), 0)","v":0}]
[null,null,null,"Price bracket 5","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D151, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D151, Inputs!$D152 - Inputs!$D151), 0)","v":0}]
[null,null,null,"Price bracket 6","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D152, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D152, Inputs!$D153 - Inputs!$D152), 0)","v":0}]
[null,null,null,"Price bracket 7","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D153, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D153, Inputs!$D154 - Inputs!$D153), 0)","v":0}]
[null,null,null,"Price bracket 8","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D154, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D154, Inputs!$D155 - Inputs!$D154), 0)","v":0}]
[null,null,null,"Price bracket 9","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D155, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D155, Inputs!$D156 - Inputs!$D155), 0)","v":0}]
[null,null,null,"Price bracket 10","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D156, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D156, Inputs!$D157 - Inputs!$D156), 0)","v":0}]
[null,null,null,"Price bracket 11","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D157, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D157, Inputs!$D158 - Inputs!$D157), 0)","v":0}]
[null,null,null,"Price bracket 12","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D158, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D158, Inputs!$D159 - Inputs!$D158), 0)","v":0}]
[null,null,null,"Price bracket 13","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D159, MIN(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D159, Inputs!$D160 - Inputs!$D159),0)","v":0}]
[null,null,null,"Price bracket 14","$",null,{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) - Inputs!$D160, 0)","v":1600},{"$f":"IF(IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) > Inputs!$D160, IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) - Inputs!$D160, 0)","v":1600}]
[]
[null,null,null,"Bracket 1","$ nominal",null,{"$f":"Inputs!$E147*G166","v":0},{"$f":"Inputs!$E147*H166","v":0},{"$f":"Inputs!$E147*I166","v":0},{"$f":"Inputs!$E147*J166","v":0},{"$f":"Inputs!$E147*K166","v":0},{"$f":"Inputs!$E147*L166","v":0},{"$f":"Inputs!$E147*M166","v":0},{"$f":"Inputs!$E147*N166","v":0},{"$f":"Inputs!$E147*O166","v":0},{"$f":"Inputs!$E147*P166","v":0},{"$f":"Inputs!$E147*Q166","v":0},{"$f":"Inputs!$E147*R166","v":0},{"$f":"Inputs!$E147*S166","v":0},{"$f":"Inputs!$E147*T166","v":0},{"$f":"Inputs!$E147*U166","v":0},{"$f":"Inputs!$E147*V166","v":0},{"$f":"Inputs!$E147*W166","v":0},{"$f":"Inputs!$E147*X166","v":0},{"$f":"Inputs!$E147*Y166","v":0},{"$f":"Inputs!$E147*Z166","v":0},{"$f":"Inputs!$E147*AA166","v":0},{"$f":"Inputs!$E147*AB166","v":0},{"$f":"Inputs!$E147*AC166","v":0},{"$f":"Inputs!$E147*AD166","v":0},{"$f":"Inputs!$E147*AE166","v":0},{"$f":"Inputs!$E147*AF166","v":0},{"$f":"Inputs!$E147*AG166","v":0},{"$f":"Inputs!$E147*AH166","v":0},{"$f":"Inputs!$E147*AI166","v":0},{"$f":"Inputs!$E147*AJ166","v":0},{"$f":"Inputs!$E147*AK166","v":0},{"$f":"Inputs!$E147*AL166","v":0},{"$f":"Inputs!$E147*AM166","v":0},{"$f":"Inputs!$E147*AN166","v":0},{"$f":"Inputs!$E147*AO166","v":0},{"$f":"Inputs!$E147*AP166","v":0},{"$f":"Inputs!$E147*AQ166","v":0},{"$f":"Inputs!$E147*AR166","v":0},{"$f":"Inputs!$E147*AS166","v":0},{"$f":"Inputs!$E147*AT166","v":0},{"$f":"Inputs!$E147*AU166","v":0},{"$f":"Inputs!$E147*AV166","v":0},{"$f":"Inputs!$E147*AW166","v":0},{"$f":"Inputs!$E147*AX166","v":0},{"$f":"Inputs!$E147*AY166","v":0},{"$f":"Inputs!$E147*AZ166","v":0},{"$f":"Inputs!$E147*BA166","v":0},{"$f":"Inputs!$E147*BB166","v":0},{"$f":"Inputs!$E147*BC166","v":0},{"$f":"Inputs!$E147*BD166","v":0}]
[null,null,null,"Bracket 2","$ nominal",null,{"$f":"Inputs!$E148*G167","v":0},{"$f":"Inputs!$E148*H167","v":0},{"$f":"Inputs!$E148*I167","v":0},{"$f":"Inputs!$E148*J167","v":0},{"$f":"Inputs!$E148*K167","v":0},{"$f":"Inputs!$E148*L167","v":0},{"$f":"Inputs!$E148*M167","v":0},{"$f":"Inputs!$E148*N167","v":0},{"$f":"Inputs!$E148*O167","v":0},{"$f":"Inputs!$E148*P167","v":0},{"$f":"Inputs!$E148*Q167","v":0},{"$f":"Inputs!$E148*R167","v":0},{"$f":"Inputs!$E148*S167","v":0},{"$f":"Inputs!$E148*T167","v":0},{"$f":"Inputs!$E148*U167","v":0},{"$f":"Inputs!$E148*V167","v":0},{"$f":"Inputs!$E148*W167","v":0},{"$f":"Inputs!$E148*X167","v":0},{"$f":"Inputs!$E148*Y167","v":0},{"$f":"Inputs!$E148*Z167","v":0},{"$f":"Inputs!$E148*AA167","v":0},{"$f":"Inputs!$E148*AB167","v":0},{"$f":"Inputs!$E148*AC167","v":0},{"$f":"Inputs!$E148*AD167","v":0},{"$f":"Inputs!$E148*AE167","v":0},{"$f":"Inputs!$E148*AF167","v":0},{"$f":"Inputs!$E148*AG167","v":0},{"$f":"Inputs!$E148*AH167","v":0},{"$f":"Inputs!$E148*AI167","v":0},{"$f":"Inputs!$E148*AJ167","v":0},{"$f":"Inputs!$E148*AK167","v":0},{"$f":"Inputs!$E148*AL167","v":0},{"$f":"Inputs!$E148*AM167","v":0},{"$f":"Inputs!$E148*AN167","v":0},{"$f":"Inputs!$E148*AO167","v":0},{"$f":"Inputs!$E148*AP167","v":0},{"$f":"Inputs!$E148*AQ167","v":0},{"$f":"Inputs!$E148*AR167","v":0},{"$f":"Inputs!$E148*AS167","v":0},{"$f":"Inputs!$E148*AT167","v":0},{"$f":"Inputs!$E148*AU167","v":0},{"$f":"Inputs!$E148*AV167","v":0},{"$f":"Inputs!$E148*AW167","v":0},{"$f":"Inputs!$E148*AX167","v":0},{"$f":"Inputs!$E148*AY167","v":0},{"$f":"Inputs!$E148*AZ167","v":0},{"$f":"Inputs!$E148*BA167","v":0},{"$f":"Inputs!$E148*BB167","v":0},{"$f":"Inputs!$E148*BC167","v":0},{"$f":"Inputs!$E148*BD167","v":0}]
[null,null,null,"Bracket 3","$ nominal",null,{"$f":"Inputs!$E149*G168","v":0},{"$f":"Inputs!$E149*H168","v":0},{"$f":"Inputs!$E149*I168","v":0},{"$f":"Inputs!$E149*J168","v":0},{"$f":"Inputs!$E149*K168","v":0},{"$f":"Inputs!$E149*L168","v":0},{"$f":"Inputs!$E149*M168","v":0},{"$f":"Inputs!$E149*N168","v":0},{"$f":"Inputs!$E149*O168","v":0},{"$f":"Inputs!$E149*P168","v":0},{"$f":"Inputs!$E149*Q168","v":0},{"$f":"Inputs!$E149*R168","v":0},{"$f":"Inputs!$E149*S168","v":0},{"$f":"Inputs!$E149*T168","v":0},{"$f":"Inputs!$E149*U168","v":0},{"$f":"Inputs!$E149*V168","v":0},{"$f":"Inputs!$E149*W168","v":0},{"$f":"Inputs!$E149*X168","v":0},{"$f":"Inputs!$E149*Y168","v":0},{"$f":"Inputs!$E149*Z168","v":0},{"$f":"Inputs!$E149*AA168","v":0},{"$f":"Inputs!$E149*AB168","v":0},{"$f":"Inputs!$E149*AC168","v":0},{"$f":"Inputs!$E149*AD168","v":0},{"$f":"Inputs!$E149*AE168","v":0},{"$f":"Inputs!$E149*AF168","v":0},{"$f":"Inputs!$E149*AG168","v":0},{"$f":"Inputs!$E149*AH168","v":0},{"$f":"Inputs!$E149*AI168","v":0},{"$f":"Inputs!$E149*AJ168","v":0},{"$f":"Inputs!$E149*AK168","v":0},{"$f":"Inputs!$E149*AL168","v":0},{"$f":"Inputs!$E149*AM168","v":0},{"$f":"Inputs!$E149*AN168","v":0},{"$f":"Inputs!$E149*AO168","v":0},{"$f":"Inputs!$E149*AP168","v":0},{"$f":"Inputs!$E149*AQ168","v":0},{"$f":"Inputs!$E149*AR168","v":0},{"$f":"Inputs!$E149*AS168","v":0},{"$f":"Inputs!$E149*AT168","v":0},{"$f":"Inputs!$E149*AU168","v":0},{"$f":"Inputs!$E149*AV168","v":0},{"$f":"Inputs!$E149*AW168","v":0},{"$f":"Inputs!$E149*AX168","v":0},{"$f":"Inputs!$E149*AY168","v":0},{"$f":"Inputs!$E149*AZ168","v":0},{"$f":"Inputs!$E149*BA168","v":0},{"$f":"Inputs!$E149*BB168","v":0},{"$f":"Inputs!$E149*BC168","v":0},{"$f":"Inputs!$E149*BD168","v":0}]
[null,null,null,"Bracket 4","$ nominal",null,{"$f":"Inputs!$E150*G169","v":0},{"$f":"Inputs!$E150*H169","v":0},{"$f":"Inputs!$E150*I169","v":0},{"$f":"Inputs!$E150*J169","v":0},{"$f":"Inputs!$E150*K169","v":0},{"$f":"Inputs!$E150*L169","v":0},{"$f":"Inputs!$E150*M169","v":0},{"$f":"Inputs!$E150*N169","v":0},{"$f":"Inputs!$E150*O169","v":0},{"$f":"Inputs!$E150*P169","v":0},{"$f":"Inputs!$E150*Q169","v":0},{"$f":"Inputs!$E150*R169","v":0},{"$f":"Inputs!$E150*S169","v":0},{"$f":"Inputs!$E150*T169","v":0},{"$f":"Inputs!$E150*U169","v":0},{"$f":"Inputs!$E150*V169","v":0},{"$f":"Inputs!$E150*W169","v":0},{"$f":"Inputs!$E150*X169","v":0},{"$f":"Inputs!$E150*Y169","v":0},{"$f":"Inputs!$E150*Z169","v":0},{"$f":"Inputs!$E150*AA169","v":0},{"$f":"Inputs!$E150*AB169","v":0},{"$f":"Inputs!$E150*AC169","v":0},{"$f":"Inputs!$E150*AD169","v":0},{"$f":"Inputs!$E150*AE169","v":0},{"$f":"Inputs!$E150*AF169","v":0},{"$f":"Inputs!$E150*AG169","v":0},{"$f":"Inputs!$E150*AH169","v":0},{"$f":"Inputs!$E150*AI169","v":0},{"$f":"Inputs!$E150*AJ169","v":0},{"$f":"Inputs!$E150*AK169","v":0},{"$f":"Inputs!$E150*AL169","v":0},{"$f":"Inputs!$E150*AM169","v":0},{"$f":"Inputs!$E150*AN169","v":0},{"$f":"Inputs!$E150*AO169","v":0},{"$f":"Inputs!$E150*AP169","v":0},{"$f":"Inputs!$E150*AQ169","v":0},{"$f":"Inputs!$E150*AR169","v":0},{"$f":"Inputs!$E150*AS169","v":0},{"$f":"Inputs!$E150*AT169","v":0},{"$f":"Inputs!$E150*AU169","v":0},{"$f":"Inputs!$E150*AV169","v":0},{"$f":"Inputs!$E150*AW169","v":0},{"$f":"Inputs!$E150*AX169","v":0},{"$f":"Inputs!$E150*AY169","v":0},{"$f":"Inputs!$E150*AZ169","v":0},{"$f":"Inputs!$E150*BA169","v":0},{"$f":"Inputs!$E150*BB169","v":0},{"$f":"Inputs!$E150*BC169","v":0},{"$f":"Inputs!$E150*BD169","v":0}]
[null,null,null,"Bracket 5","$ nominal",null,{"$f":"Inputs!$E151*G170","v":0},{"$f":"Inputs!$E151*H170","v":0},{"$f":"Inputs!$E151*I170","v":0},{"$f":"Inputs!$E151*J170","v":0},{"$f":"Inputs!$E151*K170","v":0},{"$f":"Inputs!$E151*L170","v":0},{"$f":"Inputs!$E151*M170","v":0},{"$f":"Inputs!$E151*N170","v":0},{"$f":"Inputs!$E151*O170","v":0},{"$f":"Inputs!$E151*P170","v":0},{"$f":"Inputs!$E151*Q170","v":0},{"$f":"Inputs!$E151*R170","v":0},{"$f":"Inputs!$E151*S170","v":0},{"$f":"Inputs!$E151*T170","v":0},{"$f":"Inputs!$E151*U170","v":0},{"$f":"Inputs!$E151*V170","v":0},{"$f":"Inputs!$E151*W170","v":0},{"$f":"Inputs!$E151*X170","v":0},{"$f":"Inputs!$E151*Y170","v":0},{"$f":"Inputs!$E151*Z170","v":0},{"$f":"Inputs!$E151*AA170","v":0},{"$f":"Inputs!$E151*AB170","v":0},{"$f":"Inputs!$E151*AC170","v":0},{"$f":"Inputs!$E151*AD170","v":0},{"$f":"Inputs!$E151*AE170","v":0},{"$f":"Inputs!$E151*AF170","v":0},{"$f":"Inputs!$E151*AG170","v":0},{"$f":"Inputs!$E151*AH170","v":0},{"$f":"Inputs!$E151*AI170","v":0},{"$f":"Inputs!$E151*AJ170","v":0},{"$f":"Inputs!$E151*AK170","v":0},{"$f":"Inputs!$E151*AL170","v":0},{"$f":"Inputs!$E151*AM170","v":0},{"$f":"Inputs!$E151*AN170","v":0},{"$f":"Inputs!$E151*AO170","v":0},{"$f":"Inputs!$E151*AP170","v":0},{"$f":"Inputs!$E151*AQ170","v":0},{"$f":"Inputs!$E151*AR170","v":0},{"$f":"Inputs!$E151*AS170","v":0},{"$f":"Inputs!$E151*AT170","v":0},{"$f":"Inputs!$E151*AU170","v":0},{"$f":"Inputs!$E151*AV170","v":0},{"$f":"Inputs!$E151*AW170","v":0},{"$f":"Inputs!$E151*AX170","v":0},{"$f":"Inputs!$E151*AY170","v":0},{"$f":"Inputs!$E151*AZ170","v":0},{"$f":"Inputs!$E151*BA170","v":0},{"$f":"Inputs!$E151*BB170","v":0},{"$f":"Inputs!$E151*BC170","v":0},{"$f":"Inputs!$E151*BD170","v":0}]
[null,null,null,"Bracket 6","$ nominal",null,{"$f":"Inputs!$E152*G171","v":0},{"$f":"Inputs!$E152*H171","v":0},{"$f":"Inputs!$E152*I171","v":0},{"$f":"Inputs!$E152*J171","v":0},{"$f":"Inputs!$E152*K171","v":0},{"$f":"Inputs!$E152*L171","v":0},{"$f":"Inputs!$E152*M171","v":0},{"$f":"Inputs!$E152*N171","v":0},{"$f":"Inputs!$E152*O171","v":0},{"$f":"Inputs!$E152*P171","v":0},{"$f":"Inputs!$E152*Q171","v":0},{"$f":"Inputs!$E152*R171","v":0},{"$f":"Inputs!$E152*S171","v":0},{"$f":"Inputs!$E152*T171","v":0},{"$f":"Inputs!$E152*U171","v":0},{"$f":"Inputs!$E152*V171","v":0},{"$f":"Inputs!$E152*W171","v":0},{"$f":"Inputs!$E152*X171","v":0},{"$f":"Inputs!$E152*Y171","v":0},{"$f":"Inputs!$E152*Z171","v":0},{"$f":"Inputs!$E152*AA171","v":0},{"$f":"Inputs!$E152*AB171","v":0},{"$f":"Inputs!$E152*AC171","v":0},{"$f":"Inputs!$E152*AD171","v":0},{"$f":"Inputs!$E152*AE171","v":0},{"$f":"Inputs!$E152*AF171","v":0},{"$f":"Inputs!$E152*AG171","v":0},{"$f":"Inputs!$E152*AH171","v":0},{"$f":"Inputs!$E152*AI171","v":0},{"$f":"Inputs!$E152*AJ171","v":0},{"$f":"Inputs!$E152*AK171","v":0},{"$f":"Inputs!$E152*AL171","v":0},{"$f":"Inputs!$E152*AM171","v":0},{"$f":"Inputs!$E152*AN171","v":0},{"$f":"Inputs!$E152*AO171","v":0},{"$f":"Inputs!$E152*AP171","v":0},{"$f":"Inputs!$E152*AQ171","v":0},{"$f":"Inputs!$E152*AR171","v":0},{"$f":"Inputs!$E152*AS171","v":0},{"$f":"Inputs!$E152*AT171","v":0},{"$f":"Inputs!$E152*AU171","v":0},{"$f":"Inputs!$E152*AV171","v":0},{"$f":"Inputs!$E152*AW171","v":0},{"$f":"Inputs!$E152*AX171","v":0},{"$f":"Inputs!$E152*AY171","v":0},{"$f":"Inputs!$E152*AZ171","v":0},{"$f":"Inputs!$E152*BA171","v":0},{"$f":"Inputs!$E152*BB171","v":0},{"$f":"Inputs!$E152*BC171","v":0},{"$f":"Inputs!$E152*BD171","v":0}]
[null,null,null,"Bracket 7","$ nominal",null,{"$f":"Inputs!$E153*G172","v":0},{"$f":"Inputs!$E153*H172","v":0},{"$f":"Inputs!$E153*I172","v":0},{"$f":"Inputs!$E153*J172","v":0},{"$f":"Inputs!$E153*K172","v":0},{"$f":"Inputs!$E153*L172","v":0},{"$f":"Inputs!$E153*M172","v":0},{"$f":"Inputs!$E153*N172","v":0},{"$f":"Inputs!$E153*O172","v":0},{"$f":"Inputs!$E153*P172","v":0},{"$f":"Inputs!$E153*Q172","v":0},{"$f":"Inputs!$E153*R172","v":0},{"$f":"Inputs!$E153*S172","v":0},{"$f":"Inputs!$E153*T172","v":0},{"$f":"Inputs!$E153*U172","v":0},{"$f":"Inputs!$E153*V172","v":0},{"$f":"Inputs!$E153*W172","v":0},{"$f":"Inputs!$E153*X172","v":0},{"$f":"Inputs!$E153*Y172","v":0},{"$f":"Inputs!$E153*Z172","v":0},{"$f":"Inputs!$E153*AA172","v":0},{"$f":"Inputs!$E153*AB172","v":0},{"$f":"Inputs!$E153*AC172","v":0},{"$f":"Inputs!$E153*AD172","v":0},{"$f":"Inputs!$E153*AE172","v":0},{"$f":"Inputs!$E153*AF172","v":0},{"$f":"Inputs!$E153*AG172","v":0},{"$f":"Inputs!$E153*AH172","v":0},{"$f":"Inputs!$E153*AI172","v":0},{"$f":"Inputs!$E153*AJ172","v":0},{"$f":"Inputs!$E153*AK172","v":0},{"$f":"Inputs!$E153*AL172","v":0},{"$f":"Inputs!$E153*AM172","v":0},{"$f":"Inputs!$E153*AN172","v":0},{"$f":"Inputs!$E153*AO172","v":0},{"$f":"Inputs!$E153*AP172","v":0},{"$f":"Inputs!$E153*AQ172","v":0},{"$f":"Inputs!$E153*AR172","v":0},{"$f":"Inputs!$E153*AS172","v":0},{"$f":"Inputs!$E153*AT172","v":0},{"$f":"Inputs!$E153*AU172","v":0},{"$f":"Inputs!$E153*AV172","v":0},{"$f":"Inputs!$E153*AW172","v":0},{"$f":"Inputs!$E153*AX172","v":0},{"$f":"Inputs!$E153*AY172","v":0},{"$f":"Inputs!$E153*AZ172","v":0},{"$f":"Inputs!$E153*BA172","v":0},{"$f":"Inputs!$E153*BB172","v":0},{"$f":"Inputs!$E153*BC172","v":0},{"$f":"Inputs!$E153*BD172","v":0}]
[null,null,null,"Bracket 8","$ nominal",null,{"$f":"Inputs!$E154*G173","v":0},{"$f":"Inputs!$E154*H173","v":0},{"$f":"Inputs!$E154*I173","v":0},{"$f":"Inputs!$E154*J173","v":0},{"$f":"Inputs!$E154*K173","v":0},{"$f":"Inputs!$E154*L173","v":0},{"$f":"Inputs!$E154*M173","v":0},{"$f":"Inputs!$E154*N173","v":0},{"$f":"Inputs!$E154*O173","v":0},{"$f":"Inputs!$E154*P173","v":0},{"$f":"Inputs!$E154*Q173","v":0},{"$f":"Inputs!$E154*R173","v":0},{"$f":"Inputs!$E154*S173","v":0},{"$f":"Inputs!$E154*T173","v":0},{"$f":"Inputs!$E154*U173","v":0},{"$f":"Inputs!$E154*V173","v":0},{"$f":"Inputs!$E154*W173","v":0},{"$f":"Inputs!$E154*X173","v":0},{"$f":"Inputs!$E154*Y173","v":0},{"$f":"Inputs!$E154*Z173","v":0},{"$f":"Inputs!$E154*AA173","v":0},{"$f":"Inputs!$E154*AB173","v":0},{"$f":"Inputs!$E154*AC173","v":0},{"$f":"Inputs!$E154*AD173","v":0},{"$f":"Inputs!$E154*AE173","v":0},{"$f":"Inputs!$E154*AF173","v":0},{"$f":"Inputs!$E154*AG173","v":0},{"$f":"Inputs!$E154*AH173","v":0},{"$f":"Inputs!$E154*AI173","v":0},{"$f":"Inputs!$E154*AJ173","v":0},{"$f":"Inputs!$E154*AK173","v":0},{"$f":"Inputs!$E154*AL173","v":0},{"$f":"Inputs!$E154*AM173","v":0},{"$f":"Inputs!$E154*AN173","v":0},{"$f":"Inputs!$E154*AO173","v":0},{"$f":"Inputs!$E154*AP173","v":0},{"$f":"Inputs!$E154*AQ173","v":0},{"$f":"Inputs!$E154*AR173","v":0},{"$f":"Inputs!$E154*AS173","v":0},{"$f":"Inputs!$E154*AT173","v":0},{"$f":"Inputs!$E154*AU173","v":0},{"$f":"Inputs!$E154*AV173","v":0},{"$f":"Inputs!$E154*AW173","v":0},{"$f":"Inputs!$E154*AX173","v":0},{"$f":"Inputs!$E154*AY173","v":0},{"$f":"Inputs!$E154*AZ173","v":0},{"$f":"Inputs!$E154*BA173","v":0},{"$f":"Inputs!$E154*BB173","v":0},{"$f":"Inputs!$E154*BC173","v":0},{"$f":"Inputs!$E154*BD173","v":0}]
[null,null,null,"Bracket 9","$ nominal",null,{"$f":"Inputs!$E155*G174","v":0},{"$f":"Inputs!$E155*H174","v":0},{"$f":"Inputs!$E155*I174","v":0},{"$f":"Inputs!$E155*J174","v":0},{"$f":"Inputs!$E155*K174","v":0},{"$f":"Inputs!$E155*L174","v":0},{"$f":"Inputs!$E155*M174","v":0},{"$f":"Inputs!$E155*N174","v":0},{"$f":"Inputs!$E155*O174","v":0},{"$f":"Inputs!$E155*P174","v":0},{"$f":"Inputs!$E155*Q174","v":0},{"$f":"Inputs!$E155*R174","v":0},{"$f":"Inputs!$E155*S174","v":0},{"$f":"Inputs!$E155*T174","v":0},{"$f":"Inputs!$E155*U174","v":0},{"$f":"Inputs!$E155*V174","v":0},{"$f":"Inputs!$E155*W174","v":0},{"$f":"Inputs!$E155*X174","v":0},{"$f":"Inputs!$E155*Y174","v":0},{"$f":"Inputs!$E155*Z174","v":0},{"$f":"Inputs!$E155*AA174","v":0},{"$f":"Inputs!$E155*AB174","v":0},{"$f":"Inputs!$E155*AC174","v":0},{"$f":"Inputs!$E155*AD174","v":0},{"$f":"Inputs!$E155*AE174","v":0},{"$f":"Inputs!$E155*AF174","v":0},{"$f":"Inputs!$E155*AG174","v":0},{"$f":"Inputs!$E155*AH174","v":0},{"$f":"Inputs!$E155*AI174","v":0},{"$f":"Inputs!$E155*AJ174","v":0},{"$f":"Inputs!$E155*AK174","v":0},{"$f":"Inputs!$E155*AL174","v":0},{"$f":"Inputs!$E155*AM174","v":0},{"$f":"Inputs!$E155*AN174","v":0},{"$f":"Inputs!$E155*AO174","v":0},{"$f":"Inputs!$E155*AP174","v":0},{"$f":"Inputs!$E155*AQ174","v":0},{"$f":"Inputs!$E155*AR174","v":0},{"$f":"Inputs!$E155*AS174","v":0},{"$f":"Inputs!$E155*AT174","v":0},{"$f":"Inputs!$E155*AU174","v":0},{"$f":"Inputs!$E155*AV174","v":0},{"$f":"Inputs!$E155*AW174","v":0},{"$f":"Inputs!$E155*AX174","v":0},{"$f":"Inputs!$E155*AY174","v":0},{"$f":"Inputs!$E155*AZ174","v":0},{"$f":"Inputs!$E155*BA174","v":0},{"$f":"Inputs!$E155*BB174","v":0},{"$f":"Inputs!$E155*BC174","v":0},{"$f":"Inputs!$E155*BD174","v":0}]
[null,null,null,"Bracket 10","$ nominal",null,{"$f":"Inputs!$E156*G175","v":0},{"$f":"Inputs!$E156*H175","v":0},{"$f":"Inputs!$E156*I175","v":0},{"$f":"Inputs!$E156*J175","v":0},{"$f":"Inputs!$E156*K175","v":0},{"$f":"Inputs!$E156*L175","v":0},{"$f":"Inputs!$E156*M175","v":0},{"$f":"Inputs!$E156*N175","v":0},{"$f":"Inputs!$E156*O175","v":0},{"$f":"Inputs!$E156*P175","v":0},{"$f":"Inputs!$E156*Q175","v":0},{"$f":"Inputs!$E156*R175","v":0},{"$f":"Inputs!$E156*S175","v":0},{"$f":"Inputs!$E156*T175","v":0},{"$f":"Inputs!$E156*U175","v":0},{"$f":"Inputs!$E156*V175","v":0},{"$f":"Inputs!$E156*W175","v":0},{"$f":"Inputs!$E156*X175","v":0},{"$f":"Inputs!$E156*Y175","v":0},{"$f":"Inputs!$E156*Z175","v":0},{"$f":"Inputs!$E156*AA175","v":0},{"$f":"Inputs!$E156*AB175","v":0},{"$f":"Inputs!$E156*AC175","v":0},{"$f":"Inputs!$E156*AD175","v":0},{"$f":"Inputs!$E156*AE175","v":0},{"$f":"Inputs!$E156*AF175","v":0},{"$f":"Inputs!$E156*AG175","v":0},{"$f":"Inputs!$E156*AH175","v":0},{"$f":"Inputs!$E156*AI175","v":0},{"$f":"Inputs!$E156*AJ175","v":0},{"$f":"Inputs!$E156*AK175","v":0},{"$f":"Inputs!$E156*AL175","v":0},{"$f":"Inputs!$E156*AM175","v":0},{"$f":"Inputs!$E156*AN175","v":0},{"$f":"Inputs!$E156*AO175","v":0},{"$f":"Inputs!$E156*AP175","v":0},{"$f":"Inputs!$E156*AQ175","v":0},{"$f":"Inputs!$E156*AR175","v":0},{"$f":"Inputs!$E156*AS175","v":0},{"$f":"Inputs!$E156*AT175","v":0},{"$f":"Inputs!$E156*AU175","v":0},{"$f":"Inputs!$E156*AV175","v":0},{"$f":"Inputs!$E156*AW175","v":0},{"$f":"Inputs!$E156*AX175","v":0},{"$f":"Inputs!$E156*AY175","v":0},{"$f":"Inputs!$E156*AZ175","v":0},{"$f":"Inputs!$E156*BA175","v":0},{"$f":"Inputs!$E156*BB175","v":0},{"$f":"Inputs!$E156*BC175","v":0},{"$f":"Inputs!$E156*BD175","v":0}]
[null,null,null,"Bracket 11","$ nominal",null,{"$f":"Inputs!$E157*G176","v":0},{"$f":"Inputs!$E157*H176","v":0},{"$f":"Inputs!$E157*I176","v":0},{"$f":"Inputs!$E157*J176","v":0},{"$f":"Inputs!$E157*K176","v":0},{"$f":"Inputs!$E157*L176","v":0},{"$f":"Inputs!$E157*M176","v":0},{"$f":"Inputs!$E157*N176","v":0},{"$f":"Inputs!$E157*O176","v":0},{"$f":"Inputs!$E157*P176","v":0},{"$f":"Inputs!$E157*Q176","v":0},{"$f":"Inputs!$E157*R176","v":0},{"$f":"Inputs!$E157*S176","v":0},{"$f":"Inputs!$E157*T176","v":0},{"$f":"Inputs!$E157*U176","v":0},{"$f":"Inputs!$E157*V176","v":0},{"$f":"Inputs!$E157*W176","v":0},{"$f":"Inputs!$E157*X176","v":0},{"$f":"Inputs!$E157*Y176","v":0},{"$f":"Inputs!$E157*Z176","v":0},{"$f":"Inputs!$E157*AA176","v":0},{"$f":"Inputs!$E157*AB176","v":0},{"$f":"Inputs!$E157*AC176","v":0},{"$f":"Inputs!$E157*AD176","v":0},{"$f":"Inputs!$E157*AE176","v":0},{"$f":"Inputs!$E157*AF176","v":0},{"$f":"Inputs!$E157*AG176","v":0},{"$f":"Inputs!$E157*AH176","v":0},{"$f":"Inputs!$E157*AI176","v":0},{"$f":"Inputs!$E157*AJ176","v":0},{"$f":"Inputs!$E157*AK176","v":0},{"$f":"Inputs!$E157*AL176","v":0},{"$f":"Inputs!$E157*AM176","v":0},{"$f":"Inputs!$E157*AN176","v":0},{"$f":"Inputs!$E157*AO176","v":0},{"$f":"Inputs!$E157*AP176","v":0},{"$f":"Inputs!$E157*AQ176","v":0},{"$f":"Inputs!$E157*AR176","v":0},{"$f":"Inputs!$E157*AS176","v":0},{"$f":"Inputs!$E157*AT176","v":0},{"$f":"Inputs!$E157*AU176","v":0},{"$f":"Inputs!$E157*AV176","v":0},{"$f":"Inputs!$E157*AW176","v":0},{"$f":"Inputs!$E157*AX176","v":0},{"$f":"Inputs!$E157*AY176","v":0},{"$f":"Inputs!$E157*AZ176","v":0},{"$f":"Inputs!$E157*BA176","v":0},{"$f":"Inputs!$E157*BB176","v":0},{"$f":"Inputs!$E157*BC176","v":0},{"$f":"Inputs!$E157*BD176","v":0}]
[null,null,null,"Bracket 12","$ nominal",null,{"$f":"Inputs!$E158*G177","v":0},{"$f":"Inputs!$E158*H177","v":0},{"$f":"Inputs!$E158*I177","v":0},{"$f":"Inputs!$E158*J177","v":0},{"$f":"Inputs!$E158*K177","v":0},{"$f":"Inputs!$E158*L177","v":0},{"$f":"Inputs!$E158*M177","v":0},{"$f":"Inputs!$E158*N177","v":0},{"$f":"Inputs!$E158*O177","v":0},{"$f":"Inputs!$E158*P177","v":0},{"$f":"Inputs!$E158*Q177","v":0},{"$f":"Inputs!$E158*R177","v":0},{"$f":"Inputs!$E158*S177","v":0},{"$f":"Inputs!$E158*T177","v":0},{"$f":"Inputs!$E158*U177","v":0},{"$f":"Inputs!$E158*V177","v":0},{"$f":"Inputs!$E158*W177","v":0},{"$f":"Inputs!$E158*X177","v":0},{"$f":"Inputs!$E158*Y177","v":0},{"$f":"Inputs!$E158*Z177","v":0},{"$f":"Inputs!$E158*AA177","v":0},{"$f":"Inputs!$E158*AB177","v":0},{"$f":"Inputs!$E158*AC177","v":0},{"$f":"Inputs!$E158*AD177","v":0},{"$f":"Inputs!$E158*AE177","v":0},{"$f":"Inputs!$E158*AF177","v":0},{"$f":"Inputs!$E158*AG177","v":0},{"$f":"Inputs!$E158*AH177","v":0},{"$f":"Inputs!$E158*AI177","v":0},{"$f":"Inputs!$E158*AJ177","v":0},{"$f":"Inputs!$E158*AK177","v":0},{"$f":"Inputs!$E158*AL177","v":0},{"$f":"Inputs!$E158*AM177","v":0},{"$f":"Inputs!$E158*AN177","v":0},{"$f":"Inputs!$E158*AO177","v":0},{"$f":"Inputs!$E158*AP177","v":0},{"$f":"Inputs!$E158*AQ177","v":0},{"$f":"Inputs!$E158*AR177","v":0},{"$f":"Inputs!$E158*AS177","v":0},{"$f":"Inputs!$E158*AT177","v":0},{"$f":"Inputs!$E158*AU177","v":0},{"$f":"Inputs!$E158*AV177","v":0},{"$f":"Inputs!$E158*AW177","v":0},{"$f":"Inputs!$E158*AX177","v":0},{"$f":"Inputs!$E158*AY177","v":0},{"$f":"Inputs!$E158*AZ177","v":0},{"$f":"Inputs!$E158*BA177","v":0},{"$f":"Inputs!$E158*BB177","v":0},{"$f":"Inputs!$E158*BC177","v":0},{"$f":"Inputs!$E158*BD177","v":0}]
[null,null,null,"Bracket 13","$ nominal",null,{"$f":"Inputs!$E159*G178","v":0},{"$f":"Inputs!$E159*H178","v":0},{"$f":"Inputs!$E159*I178","v":0},{"$f":"Inputs!$E159*J178","v":0},{"$f":"Inputs!$E159*K178","v":0},{"$f":"Inputs!$E159*L178","v":0},{"$f":"Inputs!$E159*M178","v":0},{"$f":"Inputs!$E159*N178","v":0},{"$f":"Inputs!$E159*O178","v":0},{"$f":"Inputs!$E159*P178","v":0},{"$f":"Inputs!$E159*Q178","v":0},{"$f":"Inputs!$E159*R178","v":0},{"$f":"Inputs!$E159*S178","v":0},{"$f":"Inputs!$E159*T178","v":0},{"$f":"Inputs!$E159*U178","v":0},{"$f":"Inputs!$E159*V178","v":0},{"$f":"Inputs!$E159*W178","v":0},{"$f":"Inputs!$E159*X178","v":0},{"$f":"Inputs!$E159*Y178","v":0},{"$f":"Inputs!$E159*Z178","v":0},{"$f":"Inputs!$E159*AA178","v":0},{"$f":"Inputs!$E159*AB178","v":0},{"$f":"Inputs!$E159*AC178","v":0},{"$f":"Inputs!$E159*AD178","v":0},{"$f":"Inputs!$E159*AE178","v":0},{"$f":"Inputs!$E159*AF178","v":0},{"$f":"Inputs!$E159*AG178","v":0},{"$f":"Inputs!$E159*AH178","v":0},{"$f":"Inputs!$E159*AI178","v":0},{"$f":"Inputs!$E159*AJ178","v":0},{"$f":"Inputs!$E159*AK178","v":0},{"$f":"Inputs!$E159*AL178","v":0},{"$f":"Inputs!$E159*AM178","v":0},{"$f":"Inputs!$E159*AN178","v":0},{"$f":"Inputs!$E159*AO178","v":0},{"$f":"Inputs!$E159*AP178","v":0},{"$f":"Inputs!$E159*AQ178","v":0},{"$f":"Inputs!$E159*AR178","v":0},{"$f":"Inputs!$E159*AS178","v":0},{"$f":"Inputs!$E159*AT178","v":0},{"$f":"Inputs!$E159*AU178","v":0},{"$f":"Inputs!$E159*AV178","v":0},{"$f":"Inputs!$E159*AW178","v":0},{"$f":"Inputs!$E159*AX178","v":0},{"$f":"Inputs!$E159*AY178","v":0},{"$f":"Inputs!$E159*AZ178","v":0},{"$f":"Inputs!$E159*BA178","v":0},{"$f":"Inputs!$E159*BB178","v":0},{"$f":"Inputs!$E159*BC178","v":0},{"$f":"Inputs!$E159*BD178","v":0}]
[null,null,null,"Bracket 14","$ nominal",null,{"$f":"Inputs!$E160*G179","v":0},{"$f":"Inputs!$E160*H179","v":0},{"$f":"Inputs!$E160*I179","v":0},{"$f":"Inputs!$E160*J179","v":0},{"$f":"Inputs!$E160*K179","v":0},{"$f":"Inputs!$E160*L179","v":0},{"$f":"Inputs!$E160*M179","v":0},{"$f":"Inputs!$E160*N179","v":0},{"$f":"Inputs!$E160*O179","v":0},{"$f":"Inputs!$E160*P179","v":0},{"$f":"Inputs!$E160*Q179","v":0},{"$f":"Inputs!$E160*R179","v":0},{"$f":"Inputs!$E160*S179","v":0},{"$f":"Inputs!$E160*T179","v":0},{"$f":"Inputs!$E160*U179","v":0},{"$f":"Inputs!$E160*V179","v":0},{"$f":"Inputs!$E160*W179","v":0},{"$f":"Inputs!$E160*X179","v":0},{"$f":"Inputs!$E160*Y179","v":0},{"$f":"Inputs!$E160*Z179","v":0},{"$f":"Inputs!$E160*AA179","v":0},{"$f":"Inputs!$E160*AB179","v":0},{"$f":"Inputs!$E160*AC179","v":0},{"$f":"Inputs!$E160*AD179","v":0},{"$f":"Inputs!$E160*AE179","v":0},{"$f":"Inputs!$E160*AF179","v":0},{"$f":"Inputs!$E160*AG179","v":0},{"$f":"Inputs!$E160*AH179","v":0},{"$f":"Inputs!$E160*AI179","v":0},{"$f":"Inputs!$E160*AJ179","v":0},{"$f":"Inputs!$E160*AK179","v":0},{"$f":"Inputs!$E160*AL179","v":0},{"$f":"Inputs!$E160*AM179","v":0},{"$f":"Inputs!$E160*AN179","v":0},{"$f":"Inputs!$E160*AO179","v":0},{"$f":"Inputs!$E160*AP179","v":0},{"$f":"Inputs!$E160*AQ179","v":0},{"$f":"Inputs!$E160*AR179","v":0},{"$f":"Inputs!$E160*AS179","v":0},{"$f":"Inputs!$E160*AT179","v":0},{"$f":"Inputs!$E160*AU179","v":0},{"$f":"Inputs!$E160*AV179","v":0},{"$f":"Inputs!$E160*AW179","v":0},{"$f":"Inputs!$E160*AX179","v":0},{"$f":"Inputs!$E160*AY179","v":0},{"$f":"Inputs!$E160*AZ179","v":0},{"$f":"Inputs!$E160*BA179","v":0},{"$f":"Inputs!$E160*BB179","v":0},{"$f":"Inputs!$E160*BC179","v":0},{"$f":"Inputs!$E160*BD179","v":0}]
[]
[null,null,{"$f":"SUM(G196:BD196)","v":0},"Total","$mm nominal",null,{"$f":"SUM(G181:G194)*(G12/1000000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM181:AM194)*(AM12/1000000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G198:BD198)","v":0},"Variable rate royalty (price) payable","$mm nominal",null,{"$f":"CHOOSE(Inputs!$E$33,G160,G196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!H160,H196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!I160,I196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!J160,J196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!K160,K196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!L160,L196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!M160,M196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!N160,N196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!O160,O196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!P160,P196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!Q160,Q196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!R160,R196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!S160,S196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!T160,T196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!U160,U196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!V160,V196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!W160,W196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!X160,X196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!Y160,Y196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!Z160,Z196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AA160,AA196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AB160,AB196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AC160,AC196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AD160,AD196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AE160,AE196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AF160,AF196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AG160,AG196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AH160,AH196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AI160,AI196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AJ160,AJ196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AK160,AK196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AL160,AL196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AM160,AM196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AN160,AN196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AO160,AO196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AP160,AP196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AQ160,AQ196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AR160,AR196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AS160,AS196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AT160,AT196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AU160,AU196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AV160,AV196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AW160,AW196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AX160,AX196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AY160,AY196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!AZ160,AZ196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!BA160,BA196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!BB160,BB196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!BC160,BC196)","v":0},{"$f":"CHOOSE(Inputs!$E$33,Model!BD160,BD196)","v":0}]
[]
[null,null,null,"South Africa variable royalty"]
[null,null,null,"Gross sales tax bases",null,null,{"$f":"G49","v":0},0,0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,{"$f":"AM49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Constant",null,null,{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E185,Inputs!$F185,Inputs!$G185)","v":5.0000000000000001E-3}]
[null,null,null,"Factor",null,null,{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5},{"$f":"CHOOSE(Inputs!$E$35,Inputs!$E186,Inputs!$F186,Inputs!$G186)","v":12.5}]
[null,null,null,"EBIT",null,null,{"$f":"IF(G51-G56-G236-G240-G244-G330-G354<0,0,G51-G56-G236-G240-G244-G330-G354)","v":0},0,0,0,43.331316843600035,240.52859126596809,247.24946233928745,254.10475083407306,261.09714509875459,363.74434964872972,371.01923664170437,378.43962137453826,386.00841380202917,393.72858207806973,401.60315371963111,409.63521679402362,417.82792112990421,426.18447955250235,434.70816914355231,443.40233252642332,452.27037917695179,461.31578676049088,470.5421024957007,476.08954134834562,485.61133217531255,495.32355881881881,506.48509358096084,221.95498299002602,0,0,0,0,{"$f":"IF(AM51-AM56-AM236-AM240-AM244-AM330-AM354<0,0,AM51-AM56-AM236-AM240-AM244-AM330-AM354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gross sales",null,null,{"$f":"G201","v":0},{"$f":"H201","v":0},0,0,259.7837184,618.28524979200006,630.65095478784008,643.26397388359669,656.12925336126864,669.25183842849401,682.636875197064,696.28961270100513,710.21540495502541,724.41971305412585,738.90810731520844,753.68626946151232,768.75999485074271,784.13519474775762,799.81789864271275,815.81425661556693,832.1305417478784,848.77315258283591,865.74861563449269,883.06358794718233,900.72485970612604,918.73935690024859,937.11414403825358,409.65275439386505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT/(Gross sales x Factor) x 100",null,null,{"$f":"IFERROR(G204/(G205*G203)*100,0)","v":0},{"$f":"IFERROR(H204/(H205*H203)*100,0)","v":0},0,0,1.3343812956555183,3.1122022250653441,3.1364349545458552,3.1601925324679243,3.1834842755287784,4.3480714285714299,4.3480714285714299,4.348071428571429,4.348071428571429,4.348071428571429,4.3480714285714281,4.3480714285714299,4.3480714285714299,4.3480714285714299,4.3480714285714299,4.348071428571429,4.3480714285714281,4.3480714285714299,4.348071428571429,4.313071428571428,4.3130714285714289,4.3130714285714289,4.323785714285715,4.3345000000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rate",null,null,{"$f":"MIN(G202+G206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(H202+H206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(I202+I206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(J202+J206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(K202+K206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":1.8343812956555183E-2},{"$f":"MIN(L202+L206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":3.6122022250653439E-2},{"$f":"MIN(M202+M206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":3.6364349545458551E-2},{"$f":"MIN(N202+N206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":3.6601925324679242E-2},{"$f":"MIN(O202+O206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":3.6834842755287783E-2},{"$f":"MIN(P202+P206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(Q202+Q206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(R202+R206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714287E-2},{"$f":"MIN(S202+S206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714287E-2},{"$f":"MIN(T202+T206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714287E-2},{"$f":"MIN(U202+U206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.848071428571428E-2},{"$f":"MIN(V202+V206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(W202+W206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(X202+X206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(Y202+Y206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(Z202+Z206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714287E-2},{"$f":"MIN(AA202+AA206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.848071428571428E-2},{"$f":"MIN(AB202+AB206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714294E-2},{"$f":"MIN(AC202+AC206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8480714285714287E-2},{"$f":"MIN(AD202+AD206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8130714285714277E-2},{"$f":"MIN(AE202+AE206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8130714285714284E-2},{"$f":"MIN(AF202+AF206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8130714285714284E-2},{"$f":"MIN(AG202+AG206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8237857142857145E-2},{"$f":"MIN(AH202+AH206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":4.8345000000000006E-2},{"$f":"MIN(AI202+AI206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AJ202+AJ206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AK202+AK206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AL202+AL206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AM202+AM206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AN202+AN206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AO202+AO206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AP202+AP206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AQ202+AQ206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AR202+AR206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AS202+AS206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AT202+AT206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AU202+AU206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AV202+AV206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AW202+AW206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AX202+AX206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AY202+AY206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(AZ202+AZ206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(BA202+BA206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(BB202+BB206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(BC202+BC206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3},{"$f":"MIN(BD202+BD206/100,CHOOSE(Inputs!$E$35,Inputs!$E$187,Inputs!$F$187,Inputs!$G$187))","v":5.0000000000000001E-3}]
[null,null,{"$f":"SUM(G208:BD208)","v":0},"SA variable royalty payable",null,null,{"$f":"G207*G201*Inputs!$E$34","v":0},{"$f":"H207*H201*Inputs!$E$34","v":0},{"$f":"I207*I201*Inputs!$E$34","v":0},{"$f":"J207*J201*Inputs!$E$34","v":0},{"$f":"K207*K201*Inputs!$E$34","v":0},{"$f":"L207*L201*Inputs!$E$34","v":0},{"$f":"M207*M201*Inputs!$E$34","v":0},{"$f":"N207*N201*Inputs!$E$34","v":0},{"$f":"O207*O201*Inputs!$E$34","v":0},{"$f":"P207*P201*Inputs!$E$34","v":0},{"$f":"Q207*Q201*Inputs!$E$34","v":0},{"$f":"R207*R201*Inputs!$E$34","v":0},{"$f":"S207*S201*Inputs!$E$34","v":0},{"$f":"T207*T201*Inputs!$E$34","v":0},{"$f":"U207*U201*Inputs!$E$34","v":0},{"$f":"V207*V201*Inputs!$E$34","v":0},{"$f":"W207*W201*Inputs!$E$34","v":0},{"$f":"X207*X201*Inputs!$E$34","v":0},{"$f":"Y207*Y201*Inputs!$E$34","v":0},{"$f":"Z207*Z201*Inputs!$E$34","v":0},{"$f":"AA207*AA201*Inputs!$E$34","v":0},{"$f":"AB207*AB201*Inputs!$E$34","v":0},{"$f":"AC207*AC201*Inputs!$E$34","v":0},{"$f":"AD207*AD201*Inputs!$E$34","v":0},{"$f":"AE207*AE201*Inputs!$E$34","v":0},{"$f":"AF207*AF201*Inputs!$E$34","v":0},{"$f":"AG207*AG201*Inputs!$E$34","v":0},{"$f":"AH207*AH201*Inputs!$E$34","v":0},{"$f":"AI207*AI201*Inputs!$E$34","v":0},{"$f":"AJ207*AJ201*Inputs!$E$34","v":0},{"$f":"AK207*AK201*Inputs!$E$34","v":0},{"$f":"AL207*AL201*Inputs!$E$34","v":0},{"$f":"AM207*AM201*Inputs!$E$34","v":0},{"$f":"AN207*AN201*Inputs!$E$34","v":0},{"$f":"AO207*AO201*Inputs!$E$34","v":0},{"$f":"AP207*AP201*Inputs!$E$34","v":0},{"$f":"AQ207*AQ201*Inputs!$E$34","v":0},{"$f":"AR207*AR201*Inputs!$E$34","v":0},{"$f":"AS207*AS201*Inputs!$E$34","v":0},{"$f":"AT207*AT201*Inputs!$E$34","v":0},{"$f":"AU207*AU201*Inputs!$E$34","v":0},{"$f":"AV207*AV201*Inputs!$E$34","v":0},{"$f":"AW207*AW201*Inputs!$E$34","v":0},{"$f":"AX207*AX201*Inputs!$E$34","v":0},{"$f":"AY207*AY201*Inputs!$E$34","v":0},{"$f":"AZ207*AZ201*Inputs!$E$34","v":0},{"$f":"BA207*BA201*Inputs!$E$34","v":0},{"$f":"BB207*BB201*Inputs!$E$34","v":0},{"$f":"BC207*BC201*Inputs!$E$34","v":0},{"$f":"BD207*BD201*Inputs!$E$34","v":0}]
[]
[null,null,{"$f":"SUM(G210:BD210)","v":1228.3596730401362},"Total ROYALTIES","$mm nominal",null,{"$f":"G112+G119+G139+G198+G208","v":0},0,0,0,18.184860287999999,43.279967485439997,44.145566835148799,45.028478171851766,45.929047735288798,46.847628689994579,47.784581263794472,48.740272889070354,49.715078346851776,50.709379913788801,51.723567512064584,52.75803886230586,53.813199639551982,54.88946363234303,55.987252904989887,57.106997963089682,58.24913792235148,59.414120680798504,60.602403094414484,61.814451156302759,63.050740179428814,64.311754983017394,65.59799008267774,28.675692807570552,0,0,0,0,{"$f":"AM112+AM119+AM139+AM198+AM208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Philippines recovery period"]
[]
[null,null,{"$f":"SUM(G215:BD215)","v":8103.8960573885061},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G51 - SUM(G52:G55) - G56 - (G66 + G78 + G79 + G80)","v":-20},-20.399999999999999,-78.03,-318.36239999999998,64.458835128000032,302.46293603664009,308.51219475737287,314.6824386525202,320.97608742557065,327.3956091740821,333.94352135756378,340.62239178471492,347.43483962040938,354.38353641281748,361.47120714107388,368.70063128389523,376.07464390957324,383.59613678776481,388.99584958419416,396.77037489127611,404.69341054666546,412.76557211741851,420.98614750715677,425.48843927095157,433.91302358989412,442.44814854725649,484.48047412544298,225.9440736792433,-0.51206594299233643,0,0,0,{"$f":"AM51 - SUM(AM52:AM55) - AM56 - (AM66 + AM78 + AM79 + AM80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G216:BD216)","v":61.422719040000068},"Lender net cash flow ","$mm nominal",null,{"$f":"G101","v":0},0,-39.015000000000001,-159.18119999999999,58.623626880000003,55.273705344000007,51.923783808000003,48.573862272000007,45.22394073600001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G217:BD217)","v":1228.3596730401362},"Royalty payment","$mm nominal",null,{"$f":"G112+G119+G139+G198","v":0},{"$f":"H112+H119+H139+H198","v":0},0,0,18.184860287999999,43.279967485439997,44.145566835148799,45.028478171851766,45.929047735288798,46.847628689994579,47.784581263794472,48.740272889070354,49.715078346851776,50.709379913788801,51.723567512064584,52.75803886230586,53.813199639551982,54.88946363234303,55.987252904989887,57.106997963089682,58.24913792235148,59.414120680798504,60.602403094414484,61.814451156302759,63.050740179428814,64.311754983017394,65.59799008267774,28.675692807570552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G218:BD218)","v":6814.1136653083704},"Investor post-royalty cash flow","$mm nominal",null,{"$f":"G215 - G216 - G217","v":-20},{"$f":"H215 - H216 - H217","v":-20.399999999999999},-39.015000000000001,-159.18119999999999,-12.34965203999997,203.90926320720007,212.44284411422407,221.08009820866846,229.82309895428182,280.54798048408753,286.15894009376933,291.88211889564457,297.71976127355759,303.6741564990287,309.74763962900931,315.94259242158938,322.26144427002123,328.70667315542175,333.00859667920429,339.66337692818644,346.44427262431395,353.35145143661998,360.38374441274232,363.67398811464881,370.8622834104653,378.13639356423909,418.88248404276521,197.26838087167275,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G219:BD219)","v":222066.35191631885},"Cumulative investor post-royalty cash flow","$mm nominal",null,{"$f":"SUM($G$218:G218)","v":-20},{"$f":"SUM($G$218:H218)","v":-40.4},{"$f":"SUM($G$218:I218)","v":-79.414999999999992},{"$f":"SUM($G$218:J218)","v":-238.59619999999998},{"$f":"SUM($G$218:K218)","v":-250.94585203999995},{"$f":"SUM($G$218:L218)","v":-47.036588832799879},{"$f":"SUM($G$218:M218)","v":165.40625528142419},{"$f":"SUM($G$218:N218)","v":386.48635349009265},{"$f":"SUM($G$218:O218)","v":616.30945244437453},{"$f":"SUM($G$218:P218)","v":896.857432928462},{"$f":"SUM($G$218:Q218)","v":1183.0163730222314},{"$f":"SUM($G$218:R218)","v":1474.8984919178761},{"$f":"SUM($G$218:S218)","v":1772.6182531914337},{"$f":"SUM($G$218:T218)","v":2076.2924096904626},{"$f":"SUM($G$218:U218)","v":2386.040049319472},{"$f":"SUM($G$218:V218)","v":2701.9826417410613},{"$f":"SUM($G$218:W218)","v":3024.2440860110828},{"$f":"SUM($G$218:X218)","v":3352.9507591665047},{"$f":"SUM($G$218:Y218)","v":3685.9593558457091},{"$f":"SUM($G$218:Z218)","v":4025.6227327738957},{"$f":"SUM($G$218:AA218)","v":4372.0670053982094},{"$f":"SUM($G$218:AB218)","v":4725.4184568348292},{"$f":"SUM($G$218:AC218)","v":5085.8022012475712},{"$f":"SUM($G$218:AD218)","v":5449.4761893622199},{"$f":"SUM($G$218:AE218)","v":5820.3384727726852},{"$f":"SUM($G$218:AF218)","v":6198.4748663369246},{"$f":"SUM($G$218:AG218)","v":6617.3573503796897},{"$f":"SUM($G$218:AH218)","v":6814.6257312513626},{"$f":"SUM($G$218:AI218)","v":6814.1136653083704},{"$f":"SUM($G$218:AJ218)","v":6814.1136653083704},{"$f":"SUM($G$218:AK218)","v":6814.1136653083704},{"$f":"SUM($G$218:AL218)","v":6814.1136653083704},{"$f":"SUM($G$218:AM218)","v":6814.1136653083704},{"$f":"SUM($G$218:AN218)","v":6814.1136653083704},{"$f":"SUM($G$218:AO218)","v":6814.1136653083704},{"$f":"SUM($G$218:AP218)","v":6814.1136653083704},{"$f":"SUM($G$218:AQ218)","v":6814.1136653083704},{"$f":"SUM($G$218:AR218)","v":6814.1136653083704},{"$f":"SUM($G$218:AS218)","v":6814.1136653083704},{"$f":"SUM($G$218:AT218)","v":6814.1136653083704},{"$f":"SUM($G$218:AU218)","v":6814.1136653083704},{"$f":"SUM($G$218:AV218)","v":6814.1136653083704},{"$f":"SUM($G$218:AW218)","v":6814.1136653083704},{"$f":"SUM($G$218:AX218)","v":6814.1136653083704},{"$f":"SUM($G$218:AY218)","v":6814.1136653083704},{"$f":"SUM($G$218:AZ218)","v":6814.1136653083704},{"$f":"SUM($G$218:BA218)","v":6814.1136653083704},{"$f":"SUM($G$218:BB218)","v":6814.1136653083704},{"$f":"SUM($G$218:BC218)","v":6814.1136653083704},{"$f":"SUM($G$218:BD218)","v":6814.1136653083704}]
[]
[null,null,null,"Positive investor post-royalty cash flow","Flag",null,{"$f":"(G219 > 0) * 1","v":0},{"$f":"(H219 > 0) * 1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Production year that investor post-royalty cash flow turns positive",{"$f":"IF(SUMPRODUCT(G222:BD222,G33:BD33) > 0, SUMPRODUCT(G222:BD222,G33:BD33), 51)","v":3},null,{"$f":"IF(AND(G221 = 1, SUM($F$221:F221) = 0), 1, 0)","v":0},{"$f":"IF(AND(H221 = 1, SUM($F$221:G221) = 0), 1, 0)","v":0},{"$f":"IF(AND(I221 = 1, SUM($F$221:H221) = 0), 1, 0)","v":0},{"$f":"IF(AND(J221 = 1, SUM($F$221:I221) = 0), 1, 0)","v":0},{"$f":"IF(AND(K221 = 1, SUM($F$221:J221) = 0), 1, 0)","v":0},{"$f":"IF(AND(L221 = 1, SUM($F$221:K221) = 0), 1, 0)","v":0},{"$f":"IF(AND(M221 = 1, SUM($F$221:L221) = 0), 1, 0)","v":1},{"$f":"IF(AND(N221 = 1, SUM($F$221:M221) = 0), 1, 0)","v":0},{"$f":"IF(AND(O221 = 1, SUM($F$221:N221) = 0), 1, 0)","v":0},{"$f":"IF(AND(P221 = 1, SUM($F$221:O221) = 0), 1, 0)","v":0},{"$f":"IF(AND(Q221 = 1, SUM($F$221:P221) = 0), 1, 0)","v":0},{"$f":"IF(AND(R221 = 1, SUM($F$221:Q221) = 0), 1, 0)","v":0},{"$f":"IF(AND(S221 = 1, SUM($F$221:R221) = 0), 1, 0)","v":0},{"$f":"IF(AND(T221 = 1, SUM($F$221:S221) = 0), 1, 0)","v":0},{"$f":"IF(AND(U221 = 1, SUM($F$221:T221) = 0), 1, 0)","v":0},{"$f":"IF(AND(V221 = 1, SUM($F$221:U221) = 0), 1, 0)","v":0},{"$f":"IF(AND(W221 = 1, SUM($F$221:V221) = 0), 1, 0)","v":0},{"$f":"IF(AND(X221 = 1, SUM($F$221:W221) = 0), 1, 0)","v":0},{"$f":"IF(AND(Y221 = 1, SUM($F$221:X221) = 0), 1, 0)","v":0},{"$f":"IF(AND(Z221 = 1, SUM($F$221:Y221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AA221 = 1, SUM($F$221:Z221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AB221 = 1, SUM($F$221:AA221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AC221 = 1, SUM($F$221:AB221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AD221 = 1, SUM($F$221:AC221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AE221 = 1, SUM($F$221:AD221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AF221 = 1, SUM($F$221:AE221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AG221 = 1, SUM($F$221:AF221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AH221 = 1, SUM($F$221:AG221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AI221 = 1, SUM($F$221:AH221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AJ221 = 1, SUM($F$221:AI221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AK221 = 1, SUM($F$221:AJ221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AL221 = 1, SUM($F$221:AK221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AM221 = 1, SUM($F$221:AL221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AN221 = 1, SUM($F$221:AM221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AO221 = 1, SUM($F$221:AN221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AP221 = 1, SUM($F$221:AO221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AQ221 = 1, SUM($F$221:AP221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AR221 = 1, SUM($F$221:AQ221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AS221 = 1, SUM($F$221:AR221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AT221 = 1, SUM($F$221:AS221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AU221 = 1, SUM($F$221:AT221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AV221 = 1, SUM($F$221:AU221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AW221 = 1, SUM($F$221:AV221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AX221 = 1, SUM($F$221:AW221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AY221 = 1, SUM($F$221:AX221) = 0), 1, 0)","v":0},{"$f":"IF(AND(AZ221 = 1, SUM($F$221:AY221) = 0), 1, 0)","v":0},{"$f":"IF(AND(BA221 = 1, SUM($F$221:AZ221) = 0), 1, 0)","v":0},{"$f":"IF(AND(BB221 = 1, SUM($F$221:BA221) = 0), 1, 0)","v":0},{"$f":"IF(AND(BC221 = 1, SUM($F$221:BB221) = 0), 1, 0)","v":0},{"$f":"IF(AND(BD221 = 1, SUM($F$221:BC221) = 0), 1, 0)","v":0}]
[null,null,null,"Year that Philippines recovery period ends",{"$f":"MIN(E222, Inputs!E91)","v":0},null,{"$f":"IF(G33 = $E$223, 1, 0)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,{"$f":"IF(AM33 = $E$223, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Project no longer in Philippines recovery period","Flag",null,{"$f":"IF(G33 >= $E$223, 1, 0)","v":1},{"$f":"IF(H33 >= $E$223, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Recovery period ends before post-royalty cash flow turns positive: yes=1, no=2",{"$f":"IF(E223 < E222, 1, 2)","v":1}]
[null,null,{"$f":"SUM(G227:BD227)","v":149532.0894367841},"Post-royalty cash flow at end of recovery period","$mm nominal",null,{"$f":"G219 * G223","v":-20},{"$f":"H219 * H223","v":-40.4},-79.414999999999992,-238.59619999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704,6814.1136653083704]
[null,null,{"$f":"SUM(G228:BD228)","v":378.41120000000001},"Pre-production costs not recovered","$mm nominal",null,{"$f":"IF(G227 < 0, -G227, 0)","v":20},40.4,79.414999999999992,{"$f":"IF(J227 < 0, -J227, 0)","v":238.59619999999998},{"$f":"IF(K227 < 0, -K227, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"INPUT TAXES"]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 0), 1, IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 1), 2, IF(Inputs!$E$89 = 1, 3, IF(Inputs!$E$93 = 1, 4, 5))))","v":5}]
[]
[null,null,null,"Import duty"]
[null,null,{"$f":"SUM(G236:BD236)","v":253.7956162848387},"Import duty payable","$mm nominal",null,{"$f":"((G56*Inputs!$E$272)+(SUM(G54:G55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(G33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, G224)","v":0},{"$f":"((H56*Inputs!$E$272)+(SUM(H54:H55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(H33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, H224)","v":0},{"$f":"((I56*Inputs!$E$272)+(SUM(I54:I55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(I33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, I224)","v":2.9261250000000003},{"$f":"((J56*Inputs!$E$272)+(SUM(J54:J55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(J33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, J224)","v":11.93859},{"$f":"((K56*Inputs!$E$272)+(SUM(K54:K55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(K33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, K224)","v":5.8857248700000007},{"$f":"((L56*Inputs!$E$272)+(SUM(L54:L55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(L33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, L224)","v":8.4186161244000015},{"$f":"((M56*Inputs!$E$272)+(SUM(M54:M55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(M33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, M224)","v":8.5869884468880002},{"$f":"((N56*Inputs!$E$272)+(SUM(N54:N55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(N33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, N224)","v":8.7587282158257587},{"$f":"((O56*Inputs!$E$272)+(SUM(O54:O55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(O33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, O224)","v":8.9339027801422741},{"$f":"((P56*Inputs!$E$272)+(SUM(P54:P55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(P33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, P224)","v":9.1125808357451188},{"$f":"((Q56*Inputs!$E$272)+(SUM(Q54:Q55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(Q33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, Q224)","v":9.2948324524600228},{"$f":"((R56*Inputs!$E$272)+(SUM(R54:R55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(R33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, R224)","v":9.4807291015092208},{"$f":"((S56*Inputs!$E$272)+(SUM(S54:S55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(S33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, S224)","v":9.670343683539409},{"$f":"((T56*Inputs!$E$272)+(SUM(T54:T55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(T33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, T224)","v":9.8637505572101958},{"$f":"((U56*Inputs!$E$272)+(SUM(U54:U55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(U33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, U224)","v":10.061025568354403},{"$f":"((V56*Inputs!$E$272)+(SUM(V54:V55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(V33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, V224)","v":10.262246079721486},{"$f":"((W56*Inputs!$E$272)+(SUM(W54:W55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(W33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, W224)","v":10.467491001315919},{"$f":"((X56*Inputs!$E$272)+(SUM(X54:X55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(X33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, X224)","v":10.676840821342237},{"$f":"((Y56*Inputs!$E$272)+(SUM(Y54:Y55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(Y33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, Y224)","v":10.890377637769081},{"$f":"((Z56*Inputs!$E$272)+(SUM(Z54:Z55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(Z33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, Z224)","v":11.108185190524461},{"$f":"((AA56*Inputs!$E$272)+(SUM(AA54:AA55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AA33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AA224)","v":11.330348894334952},{"$f":"((AB56*Inputs!$E$272)+(SUM(AB54:AB55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AB33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AB224)","v":11.55695587222165},{"$f":"((AC56*Inputs!$E$272)+(SUM(AC54:AC55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AC33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AC224)","v":11.788094989666085},{"$f":"((AD56*Inputs!$E$272)+(SUM(AD54:AD55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AD33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AD224)","v":12.023856889459402},{"$f":"((AE56*Inputs!$E$272)+(SUM(AE54:AE55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AE33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AE224)","v":12.264334027248593},{"$f":"((AF56*Inputs!$E$272)+(SUM(AF54:AF55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AF33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AF224)","v":12.509620707793564},{"$f":"((AG56*Inputs!$E$272)+(SUM(AG54:AG55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AG33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AG224)","v":11.504749536183917},{"$f":"((AH56*Inputs!$E$272)+(SUM(AH54:AH55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AH33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AH224)","v":4.4805770011828994},{"$f":"((AI56*Inputs!$E$272)+(SUM(AI54:AI55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AI33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AI224)","v":0},{"$f":"((AJ56*Inputs!$E$272)+(SUM(AJ54:AJ55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AJ33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AJ224)","v":0},{"$f":"((AK56*Inputs!$E$272)+(SUM(AK54:AK55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AK33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AK224)","v":0},{"$f":"((AL56*Inputs!$E$272)+(SUM(AL54:AL55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AL33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AL224)","v":0},{"$f":"((AM56*Inputs!$E$272)+(SUM(AM54:AM55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AM33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AM224)","v":0},{"$f":"((AN56*Inputs!$E$272)+(SUM(AN54:AN55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AN33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AN224)","v":0},{"$f":"((AO56*Inputs!$E$272)+(SUM(AO54:AO55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AO33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AO224)","v":0},{"$f":"((AP56*Inputs!$E$272)+(SUM(AP54:AP55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AP33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AP224)","v":0},{"$f":"((AQ56*Inputs!$E$272)+(SUM(AQ54:AQ55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AQ33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AQ224)","v":0},{"$f":"((AR56*Inputs!$E$272)+(SUM(AR54:AR55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AR33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AR224)","v":0},{"$f":"((AS56*Inputs!$E$272)+(SUM(AS54:AS55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AS33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AS224)","v":0},{"$f":"((AT56*Inputs!$E$272)+(SUM(AT54:AT55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AT33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AT224)","v":0},{"$f":"((AU56*Inputs!$E$272)+(SUM(AU54:AU55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AU33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AU224)","v":0},{"$f":"((AV56*Inputs!$E$272)+(SUM(AV54:AV55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AV33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AV224)","v":0},{"$f":"((AW56*Inputs!$E$272)+(SUM(AW54:AW55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AW33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AW224)","v":0},{"$f":"((AX56*Inputs!$E$272)+(SUM(AX54:AX55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AX33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AX224)","v":0},{"$f":"((AY56*Inputs!$E$272)+(SUM(AY54:AY55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AY33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AY224)","v":0},{"$f":"((AZ56*Inputs!$E$272)+(SUM(AZ54:AZ55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(AZ33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, AZ224)","v":0},{"$f":"((BA56*Inputs!$E$272)+(SUM(BA54:BA55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(BA33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, BA224)","v":0},{"$f":"((BB56*Inputs!$E$272)+(SUM(BB54:BB55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(BB33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, BB224)","v":0},{"$f":"((BC56*Inputs!$E$272)+(SUM(BC54:BC55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(BC33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, BC224)","v":0},{"$f":"((BD56*Inputs!$E$272)+(SUM(BD54:BD55)*Inputs!$E$273))*IF(Inputs!$E$20=0,Inputs!$E$18,IF(BD33<Inputs!$E$20,Inputs!$E$18,Inputs!$E$19)) * IF($E$233 <> 3, 1, BD224)","v":0}]
[]
[null,null,null,"VAT"]
[null,null,null,"VAT-able costs","$mm nominal",null,{"$f":"(SUM(G54:G55)*Inputs!$E$275)+(Model!G56*Inputs!$E$274)","v":0},{"$f":"(SUM(H54:H55)*Inputs!$E$275)+(Model!H56*Inputs!$E$274)","v":0},{"$f":"(SUM(I54:I55)*Inputs!$E$275)+(Model!I56*Inputs!$E$274)","v":78.03},{"$f":"(SUM(J54:J55)*Inputs!$E$275)+(Model!J56*Inputs!$E$274)","v":318.36239999999998},{"$f":"(SUM(K54:K55)*Inputs!$E$275)+(Model!K56*Inputs!$E$274)","v":138.0101004},{"$f":"(SUM(L54:L55)*Inputs!$E$275)+(Model!L56*Inputs!$E$274)","v":179.41313052000001},{"$f":"(SUM(M54:M55)*Inputs!$E$275)+(Model!M56*Inputs!$E$274)","v":183.0013931304},{"$f":"(SUM(N54:N55)*Inputs!$E$275)+(Model!N56*Inputs!$E$274)","v":186.66142099300797},{"$f":"(SUM(O54:O55)*Inputs!$E$275)+(Model!O56*Inputs!$E$274)","v":190.39464941286815},{"$f":"(SUM(P54:P55)*Inputs!$E$275)+(Model!P56*Inputs!$E$274)","v":194.2025424011255},{"$f":"(SUM(Q54:Q55)*Inputs!$E$275)+(Model!Q56*Inputs!$E$274)","v":198.08659324914805},{"$f":"(SUM(R54:R55)*Inputs!$E$275)+(Model!R56*Inputs!$E$274)","v":202.04832511413093},{"$f":"(SUM(S54:S55)*Inputs!$E$275)+(Model!S56*Inputs!$E$274)","v":206.08929161641362},{"$f":"(SUM(T54:T55)*Inputs!$E$275)+(Model!T56*Inputs!$E$274)","v":210.21107744874186},{"$f":"(SUM(U54:U55)*Inputs!$E$275)+(Model!U56*Inputs!$E$274)","v":214.41529899771672},{"$f":"(SUM(V54:V55)*Inputs!$E$275)+(Model!V56*Inputs!$E$274)","v":218.70360497767101},{"$f":"(SUM(W54:W55)*Inputs!$E$275)+(Model!W56*Inputs!$E$274)","v":223.07767707722445},{"$f":"(SUM(X54:X55)*Inputs!$E$275)+(Model!X56*Inputs!$E$274)","v":227.53923061876898},{"$f":"(SUM(Y54:Y55)*Inputs!$E$275)+(Model!Y56*Inputs!$E$274)","v":232.09001523114432},{"$f":"(SUM(Z54:Z55)*Inputs!$E$275)+(Model!Z56*Inputs!$E$274)","v":236.7318155357672},{"$f":"(SUM(AA54:AA55)*Inputs!$E$275)+(Model!AA56*Inputs!$E$274)","v":241.46645184648256},{"$f":"(SUM(AB54:AB55)*Inputs!$E$275)+(Model!AB56*Inputs!$E$274)","v":246.29578088341219},{"$f":"(SUM(AC54:AC55)*Inputs!$E$275)+(Model!AC56*Inputs!$E$274)","v":251.22169650108046},{"$f":"(SUM(AD54:AD55)*Inputs!$E$275)+(Model!AD56*Inputs!$E$274)","v":256.24613043110202},{"$f":"(SUM(AE54:AE55)*Inputs!$E$275)+(Model!AE56*Inputs!$E$274)","v":261.37105303972407},{"$f":"(SUM(AF54:AF55)*Inputs!$E$275)+(Model!AF56*Inputs!$E$274)","v":266.59847410051856},{"$f":"(SUM(AG54:AG55)*Inputs!$E$275)+(Model!AG56*Inputs!$E$274)","v":238.46208129544846},{"$f":"(SUM(AH54:AH55)*Inputs!$E$275)+(Model!AH56*Inputs!$E$274)","v":89.61154002365798},{"$f":"(SUM(AI54:AI55)*Inputs!$E$275)+(Model!AI56*Inputs!$E$274)","v":0},{"$f":"(SUM(AJ54:AJ55)*Inputs!$E$275)+(Model!AJ56*Inputs!$E$274)","v":0},{"$f":"(SUM(AK54:AK55)*Inputs!$E$275)+(Model!AK56*Inputs!$E$274)","v":0},{"$f":"(SUM(AL54:AL55)*Inputs!$E$275)+(Model!AL56*Inputs!$E$274)","v":0},{"$f":"(SUM(AM54:AM55)*Inputs!$E$275)+(Model!AM56*Inputs!$E$274)","v":0},{"$f":"(SUM(AN54:AN55)*Inputs!$E$275)+(Model!AN56*Inputs!$E$274)","v":0},{"$f":"(SUM(AO54:AO55)*Inputs!$E$275)+(Model!AO56*Inputs!$E$274)","v":0},{"$f":"(SUM(AP54:AP55)*Inputs!$E$275)+(Model!AP56*Inputs!$E$274)","v":0},{"$f":"(SUM(AQ54:AQ55)*Inputs!$E$275)+(Model!AQ56*Inputs!$E$274)","v":0},{"$f":"(SUM(AR54:AR55)*Inputs!$E$275)+(Model!AR56*Inputs!$E$274)","v":0},{"$f":"(SUM(AS54:AS55)*Inputs!$E$275)+(Model!AS56*Inputs!$E$274)","v":0},{"$f":"(SUM(AT54:AT55)*Inputs!$E$275)+(Model!AT56*Inputs!$E$274)","v":0},{"$f":"(SUM(AU54:AU55)*Inputs!$E$275)+(Model!AU56*Inputs!$E$274)","v":0},{"$f":"(SUM(AV54:AV55)*Inputs!$E$275)+(Model!AV56*Inputs!$E$274)","v":0},{"$f":"(SUM(AW54:AW55)*Inputs!$E$275)+(Model!AW56*Inputs!$E$274)","v":0},{"$f":"(SUM(AX54:AX55)*Inputs!$E$275)+(Model!AX56*Inputs!$E$274)","v":0},{"$f":"(SUM(AY54:AY55)*Inputs!$E$275)+(Model!AY56*Inputs!$E$274)","v":0},{"$f":"(SUM(AZ54:AZ55)*Inputs!$E$275)+(Model!AZ56*Inputs!$E$274)","v":0},{"$f":"(SUM(BA54:BA55)*Inputs!$E$275)+(Model!BA56*Inputs!$E$274)","v":0},{"$f":"(SUM(BB54:BB55)*Inputs!$E$275)+(Model!BB56*Inputs!$E$274)","v":0},{"$f":"(SUM(BC54:BC55)*Inputs!$E$275)+(Model!BC56*Inputs!$E$274)","v":0},{"$f":"(SUM(BD54:BD55)*Inputs!$E$275)+(Model!BD56*Inputs!$E$274)","v":0}]
[null,null,{"$f":"SUM(G240:BD240)","v":0},"VAT payable","$mm nominal",null,{"$f":"G239 * Inputs!$E$21 * IF($E$233 <> 3, 1, G224)","v":0},{"$f":"H239 * Inputs!$E$21 * IF($E$233 <> 3, 1, H224)","v":0},{"$f":"I239 * Inputs!$E$21 * IF($E$233 <> 3, 1, I224)","v":0},{"$f":"J239 * Inputs!$E$21 * IF($E$233 <> 3, 1, J224)","v":0},{"$f":"K239 * Inputs!$E$21 * IF($E$233 <> 3, 1, K224)","v":0},{"$f":"L239 * Inputs!$E$21 * IF($E$233 <> 3, 1, L224)","v":0},{"$f":"M239 * Inputs!$E$21 * IF($E$233 <> 3, 1, M224)","v":0},{"$f":"N239 * Inputs!$E$21 * IF($E$233 <> 3, 1, N224)","v":0},{"$f":"O239 * Inputs!$E$21 * IF($E$233 <> 3, 1, O224)","v":0},{"$f":"P239 * Inputs!$E$21 * IF($E$233 <> 3, 1, P224)","v":0},{"$f":"Q239 * Inputs!$E$21 * IF($E$233 <> 3, 1, Q224)","v":0},{"$f":"R239 * Inputs!$E$21 * IF($E$233 <> 3, 1, R224)","v":0},{"$f":"S239 * Inputs!$E$21 * IF($E$233 <> 3, 1, S224)","v":0},{"$f":"T239 * Inputs!$E$21 * IF($E$233 <> 3, 1, T224)","v":0},{"$f":"U239 * Inputs!$E$21 * IF($E$233 <> 3, 1, U224)","v":0},{"$f":"V239 * Inputs!$E$21 * IF($E$233 <> 3, 1, V224)","v":0},{"$f":"W239 * Inputs!$E$21 * IF($E$233 <> 3, 1, W224)","v":0},{"$f":"X239 * Inputs!$E$21 * IF($E$233 <> 3, 1, X224)","v":0},{"$f":"Y239 * Inputs!$E$21 * IF($E$233 <> 3, 1, Y224)","v":0},{"$f":"Z239 * Inputs!$E$21 * IF($E$233 <> 3, 1, Z224)","v":0},{"$f":"AA239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AA224)","v":0},{"$f":"AB239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AB224)","v":0},{"$f":"AC239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AC224)","v":0},{"$f":"AD239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AD224)","v":0},{"$f":"AE239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AE224)","v":0},{"$f":"AF239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AF224)","v":0},{"$f":"AG239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AG224)","v":0},{"$f":"AH239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AH224)","v":0},{"$f":"AI239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AI224)","v":0},{"$f":"AJ239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AJ224)","v":0},{"$f":"AK239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AK224)","v":0},{"$f":"AL239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AL224)","v":0},{"$f":"AM239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AM224)","v":0},{"$f":"AN239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AN224)","v":0},{"$f":"AO239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AO224)","v":0},{"$f":"AP239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AP224)","v":0},{"$f":"AQ239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AQ224)","v":0},{"$f":"AR239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AR224)","v":0},{"$f":"AS239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AS224)","v":0},{"$f":"AT239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AT224)","v":0},{"$f":"AU239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AU224)","v":0},{"$f":"AV239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AV224)","v":0},{"$f":"AW239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AW224)","v":0},{"$f":"AX239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AX224)","v":0},{"$f":"AY239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AY224)","v":0},{"$f":"AZ239 * Inputs!$E$21 * IF($E$233 <> 3, 1, AZ224)","v":0},{"$f":"BA239 * Inputs!$E$21 * IF($E$233 <> 3, 1, BA224)","v":0},{"$f":"BB239 * Inputs!$E$21 * IF($E$233 <> 3, 1, BB224)","v":0},{"$f":"BC239 * Inputs!$E$21 * IF($E$233 <> 3, 1, BC224)","v":0},{"$f":"BD239 * Inputs!$E$21 * IF($E$233 <> 3, 1, BD224)","v":0}]
[]
[null,null,null,"Skills development levy"]
[null,null,null,"Payroll costs","$mm nominal",null,{"$f":"G56*Inputs!$E$276","v":0},{"$f":"H56*Inputs!$E$276","v":0},{"$f":"I56*Inputs!$E$276","v":0},{"$f":"J56*Inputs!$E$276","v":0},{"$f":"K56*Inputs!$E$276","v":22.731075360000002},{"$f":"L56*Inputs!$E$276","v":54.099959356800007},{"$f":"M56*Inputs!$E$276","v":55.181958543936005},{"$f":"N56*Inputs!$E$276","v":56.285597714814713},{"$f":"O56*Inputs!$E$276","v":57.411309669111006},{"$f":"P56*Inputs!$E$276","v":58.559535862493227},{"$f":"Q56*Inputs!$E$276","v":59.730726579743106},{"$f":"R56*Inputs!$E$276","v":60.92534111133795},{"$f":"S56*Inputs!$E$276","v":62.143847933564729},{"$f":"T56*Inputs!$E$276","v":63.38672489223601},{"$f":"U56*Inputs!$E$276","v":64.654459390080746},{"$f":"V56*Inputs!$E$276","v":65.94754857788233},{"$f":"W56*Inputs!$E$276","v":67.266499549439999},{"$f":"X56*Inputs!$E$276","v":68.611829540428801},{"$f":"Y56*Inputs!$E$276","v":69.98406613123737},{"$f":"Z56*Inputs!$E$276","v":71.383747453862114},{"$f":"AA56*Inputs!$E$276","v":72.811422402939357},{"$f":"AB56*Inputs!$E$276","v":74.267650850998152},{"$f":"AC56*Inputs!$E$276","v":75.753003868018112},{"$f":"AD56*Inputs!$E$276","v":77.268063945378458},{"$f":"AE56*Inputs!$E$276","v":78.813425224286036},{"$f":"AF56*Inputs!$E$276","v":80.389693728771761},{"$f":"AG56*Inputs!$E$276","v":81.997487603347196},{"$f":"AH56*Inputs!$E$276","v":35.844616009463195},{"$f":"AI56*Inputs!$E$276","v":0},{"$f":"AJ56*Inputs!$E$276","v":0},{"$f":"AK56*Inputs!$E$276","v":0},{"$f":"AL56*Inputs!$E$276","v":0},{"$f":"AM56*Inputs!$E$276","v":0},{"$f":"AN56*Inputs!$E$276","v":0},{"$f":"AO56*Inputs!$E$276","v":0},{"$f":"AP56*Inputs!$E$276","v":0},{"$f":"AQ56*Inputs!$E$276","v":0},{"$f":"AR56*Inputs!$E$276","v":0},{"$f":"AS56*Inputs!$E$276","v":0},{"$f":"AT56*Inputs!$E$276","v":0},{"$f":"AU56*Inputs!$E$276","v":0},{"$f":"AV56*Inputs!$E$276","v":0},{"$f":"AW56*Inputs!$E$276","v":0},{"$f":"AX56*Inputs!$E$276","v":0},{"$f":"AY56*Inputs!$E$276","v":0},{"$f":"AZ56*Inputs!$E$276","v":0},{"$f":"BA56*Inputs!$E$276","v":0},{"$f":"BB56*Inputs!$E$276","v":0},{"$f":"BC56*Inputs!$E$276","v":0},{"$f":"BD56*Inputs!$E$276","v":0}]
[null,null,{"$f":"SUM(G244:BD244)","v":61.417983652006825},"Skills development levy payable","$mm nominal",null,{"$f":"G243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(G33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"H243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(H33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"I243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(I33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"J243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(J33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"K243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(K33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0.9092430144000001},{"$f":"L243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(L33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.1639983742720004},{"$f":"M243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(M33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.2072783417574402},{"$f":"N243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(N33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.2514239085925887},{"$f":"O243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(O33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.2964523867644404},{"$f":"P243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(P33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.3423814344997291},{"$f":"Q243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(Q33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.3892290631897244},{"$f":"R243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(R33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.437013644453518},{"$f":"S243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(S33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.4857539173425893},{"$f":"T243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(T33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.5354689956894405},{"$f":"U243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(U33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.5861783756032297},{"$f":"V243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(V33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.6379019431152932},{"$f":"W243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(W33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.6906599819775998},{"$f":"X243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(X33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.7444731816171521},{"$f":"Y243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(Y33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.7993626452494946},{"$f":"Z243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(Z33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.8553498981544845},{"$f":"AA243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AA33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.9124568961175745},{"$f":"AB243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AB33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":2.9707060340399263},{"$f":"AC243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AC33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":3.0301201547207244},{"$f":"AD243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AD33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":3.0907225578151385},{"$f":"AE243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AE33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":3.1525370089714415},{"$f":"AF243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AF33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":3.2155877491508704},{"$f":"AG243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AG33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":3.2798995041338879},{"$f":"AH243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AH33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":1.4337846403785279},{"$f":"AI243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AI33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AJ243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AJ33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AK243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AK33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AL243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AL33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AM243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AM33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AN243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AN33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AO243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AO33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AP243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AP33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AQ243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AQ33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AR243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AR33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AS243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AS33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AT243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AT33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AU243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AU33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AV243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AV33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AW243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AW33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AX243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AX33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AY243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AY33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"AZ243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(AZ33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"BA243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(BA33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"BB243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(BB33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"BC243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(BC33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0},{"$f":"BD243 * IF(Inputs!$E$24 = 0, Inputs!$E$22, IF(BD33 < Inputs!$E$24, Inputs!$E$22, Inputs!$E$23))","v":0}]
[]
[]
[null,null,null,"STATE'S REVENUE SHARE FROM EQUITY IN UNINCORPORATED JV"]
[]
[null,null,null,"State equity as part of unincorporated JV",{"$f":"IF(AND(Inputs!E80 = 2, Inputs!E81 < 3), Inputs!E79, 0%)","v":0}]
[null,null,null,"Payment for state equity: paid=1, carried=2",{"$f":"IF(E249 > 0, Inputs!E81, \"-\")","v":"-"}]
[null,null,null,"State shareholder contribution includes exploration costs: yes=1, no=2",{"$f":"Inputs!E82","v":2}]
[]
[null,null,{"$f":"SUM(G253:BD253)","v":17497.377173577093},"Project revenues","$mm nominal",null,{"$f":"G51","v":0},0,0,0,259.29662392800003,617.1259649486401,629.46848424761288,642.05785393256497,654.89901101121632,667.99699123144069,681.35693105606958,694.98406967719075,708.88375107073477,723.06142609214942,737.52265461399247,752.27310770627207,767.3185698603977,782.66494125760573,798.31824008275771,814.28460488441283,830.57029698210113,847.18170292174318,864.12533698017808,877.54444052251245,895.09532933296271,912.99723591962197,931.25718063801457,407.0924246789034,0,0,0,0,{"$f":"AM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G254:BD254)","v":0},"State revenue share before any carry loan repayments","$mm nominal",null,{"$f":"G253 * $E$249","v":0},{"$f":"H253 * $E$249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity contributions required if paid or carried"]
[null,null,{"$f":"SUM(G257:BD257)","v":6600.7227844115241},"Project pre-tax net cash flow w/wo exploration costs","$mm nominal",null,{"$f":"G51 - IF($E$251 = 1, G52, 0) - SUM(G53:G55) - G56 - (G66 + G78 + G79 + G80) - G236 - G240 - G244 - G210","v":0},0,-80.956125,-330.30098999999996,39.479006955600028,248.60035405252808,253.57236113357865,258.64380835625008,263.81668452337516,269.0930182138427,274.47487857811961,279.96437614968181,285.5636636726756,291.27493694612906,297.10043568505165,303.04244439875259,309.10329328672776,315.28535915246238,319.31885639618571,325.69984183950749,332.20146683386145,338.82378953035845,345.56552926835548,348.55940866737427,355.44541237424528,362.41118510729467,404.09783500244748,191.35401923011133,-0.51206594299233643,0,0,0,{"$f":"AM51 - IF($E$251 = 1, AM52, 0) - SUM(AM53:AM55) - AM56 - (AM66 + AM78 + AM79 + AM80) - AM236 - AM240 - AM244 - AM210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61.422719040000068,"Lender pre-tax net cash flow","$mm nominal",null,{"$f":"G101","v":0},0,-39.015000000000001,-159.18119999999999,58.623626880000003,55.273705344000007,51.923783808000003,48.573862272000007,45.22394073600001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6539.3000653715244,"Investor pre-tax net cash flow","$mm nominal",null,{"$f":"G257 - G258","v":0},{"$f":"H257 - H258","v":0},-41.941125,-171.11978999999997,-19.144619924399976,193.32664870852807,201.64857732557866,210.06994608425006,218.59274378737516,269.0930182138427,274.47487857811961,279.96437614968181,285.5636636726756,291.27493694612906,297.10043568505165,303.04244439875259,309.10329328672776,315.28535915246238,319.31885639618571,325.69984183950749,332.20146683386145,338.82378953035845,345.56552926835548,348.55940866737427,355.44541237424528,362.41118510729467,404.09783500244748,191.35401923011133,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G260:BD260)","v":0},"State shareholder pre-tax net cash flow","$mm nominal",null,{"$f":"G259 * $E$249","v":0},{"$f":"H259 * $E$249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G261:BD261)","v":0},"Equity contributions required","$mm nominal",null,{"$f":"MIN(G260, 0) * -1","v":0},{"$f":"MIN(H260, 0) * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G263:BD263)","v":0},"State revenue share available for carry loan repayments","$mm nominal",null,{"$f":"G260 * (G260 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM260 * (AM260 > 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Carry loan repayments"]
[null,null,null,"Carry loan opening balance","$mm nominal",null,{"$f":"F271","v":0},{"$f":"G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G267:BD267)","v":0},"Additions to carry loan","$mm nominal",null,{"$f":"IF($E$250 = 2, G261, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$250 = 2, AM261, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G268:BD268)","v":0},"Interest on balance","$mm nominal",null,{"$f":"G266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"H266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"I266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"J266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"K266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"L266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"M266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"N266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"O266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"P266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"Q266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"R266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"S266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"T266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"U266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"V266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"W266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"X266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"Y266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"Z266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AA266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AB266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AC266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AD266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AE266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AF266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AG266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AH266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AI266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AJ266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AK266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AL266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AM266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AN266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AO266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AP266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AQ266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AR266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AS266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AT266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AU266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AV266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AW266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AX266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AY266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AZ266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BA266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BB266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BC266 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BD266 * (Inputs!$E$199 + Inputs!$E$202)","v":0}]
[null,null,0,"Balance before repayments","$mm nominal",null,{"$f":"SUM(G266:G268)","v":0},{"$f":"SUM(H266:H268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Repayments from revenue share","$mm nominal",null,{"$f":"MIN(G263, G269)","v":0},{"$f":"MIN(H263, H269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Carry loan closing balance","$mm nominal",null,{"$f":"G269-G270","v":0},{"$f":"H269-H270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"State equity as part of unincorporated JV",{"$f":"IF(Inputs!E80 = 2, Inputs!E79, 0%)","v":0}]
[null,null,null,"Costs attributable to contractor",{"$f":"100% - E274","v":1}]
[]
[null,null,null,"EBITDA","$mm nominal",null,{"$f":"G51 - G254 - ((G56 + G236 + G240 + G244 + G210) * $E$275)","v":0},0,-2.9261250000000003,-11.93859,120.66141895560003,292.76358618052808,298.61885790413862,304.5912350622213,310.68305976346579,316.89672095873516,323.23465537790992,329.69934848546791,336.29333545517738,343.01920216428096,349.87958620756655,356.87717793171777,364.01472149035226,371.2950159201593,378.72091623856244,386.29533456333365,394.02124125460034,401.9016660796924,409.93969940128625,414.27509019204285,422.56059199588373,431.0118038358014,440.88710349828307,193.27929018245547,0,0,0,0,{"$f":"AM51 - AM254 - ((AM56 + AM236 + AM240 + AM244 + AM210) * $E$275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"OPERATING PROFIT TAXES"]
[]
[null,null,null,"State equity as part of unincorporated JV",{"$f":"IF(AND(Inputs!E80 = 2, Inputs!E81 < 3), Inputs!E79, 0%)","v":0}]
[null,null,null,"Costs attributable to contractor",{"$f":"100% - E282","v":1}]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 0), 1, IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 1), 2, IF(Inputs!$E$89 = 1, 3, IF(Inputs!$E$93 = 1, 4, 5))))","v":5}]
[]
[null,null,null,"Operating profit to be taxed","$mm nominal",null,{"$f":"IF(G277 < 0, 0, G277)","v":0},{"$f":"IF(H277 < 0, 0, H277)","v":0},0,0,120.66141895560003,292.76358618052808,298.61885790413862,304.5912350622213,310.68305976346579,316.89672095873516,323.23465537790992,329.69934848546791,336.29333545517738,343.01920216428096,349.87958620756655,356.87717793171777,364.01472149035226,371.2950159201593,378.72091623856244,386.29533456333365,394.02124125460034,401.9016660796924,409.93969940128625,414.27509019204285,422.56059199588373,431.0118038358014,440.88710349828307,193.27929018245547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin","%",null,{"$f":"IFERROR(G287/G49,0)","v":0},0,0,0,0.4644687500000001,0.47350892857142868,0.47350892857142862,0.47350892857142862,0.47350892857142868,0.47350892857142879,0.47350892857142879,0.47350892857142857,0.47350892857142862,0.47350892857142868,0.47350892857142862,0.47350892857142868,0.47350892857142873,0.47350892857142868,0.47350892857142868,0.47350892857142868,0.47350892857142862,0.47350892857142868,0.47350892857142868,0.46913392857142855,0.46913392857142855,0.46913392857142855,0.47047321428571437,0.47181250000000002,0,0,0,0,{"$f":"IFERROR(AM287/AM49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bracket 1","%",null,{"$f":"MIN(G$289,Inputs!$D$166)","v":0},{"$f":"MIN(H$289,Inputs!$D$166)","v":0},{"$f":"MIN(I$289,Inputs!$D$166)","v":0},{"$f":"MIN(J$289,Inputs!$D$166)","v":0},{"$f":"MIN(K$289,Inputs!$D$166)","v":0},{"$f":"MIN(L$289,Inputs!$D$166)","v":0},{"$f":"MIN(M$289,Inputs!$D$166)","v":0},{"$f":"MIN(N$289,Inputs!$D$166)","v":0},{"$f":"MIN(O$289,Inputs!$D$166)","v":0},{"$f":"MIN(P$289,Inputs!$D$166)","v":0},{"$f":"MIN(Q$289,Inputs!$D$166)","v":0},{"$f":"MIN(R$289,Inputs!$D$166)","v":0},{"$f":"MIN(S$289,Inputs!$D$166)","v":0},{"$f":"MIN(T$289,Inputs!$D$166)","v":0},{"$f":"MIN(U$289,Inputs!$D$166)","v":0},{"$f":"MIN(V$289,Inputs!$D$166)","v":0},{"$f":"MIN(W$289,Inputs!$D$166)","v":0},{"$f":"MIN(X$289,Inputs!$D$166)","v":0},{"$f":"MIN(Y$289,Inputs!$D$166)","v":0},{"$f":"MIN(Z$289,Inputs!$D$166)","v":0},{"$f":"MIN(AA$289,Inputs!$D$166)","v":0},{"$f":"MIN(AB$289,Inputs!$D$166)","v":0},{"$f":"MIN(AC$289,Inputs!$D$166)","v":0},{"$f":"MIN(AD$289,Inputs!$D$166)","v":0},{"$f":"MIN(AE$289,Inputs!$D$166)","v":0},{"$f":"MIN(AF$289,Inputs!$D$166)","v":0},{"$f":"MIN(AG$289,Inputs!$D$166)","v":0},{"$f":"MIN(AH$289,Inputs!$D$166)","v":0},{"$f":"MIN(AI$289,Inputs!$D$166)","v":0},{"$f":"MIN(AJ$289,Inputs!$D$166)","v":0},{"$f":"MIN(AK$289,Inputs!$D$166)","v":0},{"$f":"MIN(AL$289,Inputs!$D$166)","v":0},{"$f":"MIN(AM$289,Inputs!$D$166)","v":0},{"$f":"MIN(AN$289,Inputs!$D$166)","v":0},{"$f":"MIN(AO$289,Inputs!$D$166)","v":0},{"$f":"MIN(AP$289,Inputs!$D$166)","v":0},{"$f":"MIN(AQ$289,Inputs!$D$166)","v":0},{"$f":"MIN(AR$289,Inputs!$D$166)","v":0},{"$f":"MIN(AS$289,Inputs!$D$166)","v":0},{"$f":"MIN(AT$289,Inputs!$D$166)","v":0},{"$f":"MIN(AU$289,Inputs!$D$166)","v":0},{"$f":"MIN(AV$289,Inputs!$D$166)","v":0},{"$f":"MIN(AW$289,Inputs!$D$166)","v":0},{"$f":"MIN(AX$289,Inputs!$D$166)","v":0},{"$f":"MIN(AY$289,Inputs!$D$166)","v":0},{"$f":"MIN(AZ$289,Inputs!$D$166)","v":0},{"$f":"MIN(BA$289,Inputs!$D$166)","v":0},{"$f":"MIN(BB$289,Inputs!$D$166)","v":0},{"$f":"MIN(BC$289,Inputs!$D$166)","v":0},{"$f":"MIN(BD$289,Inputs!$D$166)","v":0}]
[null,null,null,"Bracket 2","%",null,{"$f":"(G$289>Inputs!$D166)*(G$289-Inputs!$D166-SUM(G293:G$307))","v":0},{"$f":"(H$289>Inputs!$D166)*(H$289-Inputs!$D166-SUM(H293:H$307))","v":0},{"$f":"(I$289>Inputs!$D166)*(I$289-Inputs!$D166-SUM(I293:I$307))","v":0},{"$f":"(J$289>Inputs!$D166)*(J$289-Inputs!$D166-SUM(J293:J$307))","v":0},{"$f":"(K$289>Inputs!$D166)*(K$289-Inputs!$D166-SUM(K293:K$307))","v":0},{"$f":"(L$289>Inputs!$D166)*(L$289-Inputs!$D166-SUM(L293:L$307))","v":0},{"$f":"(M$289>Inputs!$D166)*(M$289-Inputs!$D166-SUM(M293:M$307))","v":0},{"$f":"(N$289>Inputs!$D166)*(N$289-Inputs!$D166-SUM(N293:N$307))","v":0},{"$f":"(O$289>Inputs!$D166)*(O$289-Inputs!$D166-SUM(O293:O$307))","v":0},{"$f":"(P$289>Inputs!$D166)*(P$289-Inputs!$D166-SUM(P293:P$307))","v":0},{"$f":"(Q$289>Inputs!$D166)*(Q$289-Inputs!$D166-SUM(Q293:Q$307))","v":0},{"$f":"(R$289>Inputs!$D166)*(R$289-Inputs!$D166-SUM(R293:R$307))","v":0},{"$f":"(S$289>Inputs!$D166)*(S$289-Inputs!$D166-SUM(S293:S$307))","v":0},{"$f":"(T$289>Inputs!$D166)*(T$289-Inputs!$D166-SUM(T293:T$307))","v":0},{"$f":"(U$289>Inputs!$D166)*(U$289-Inputs!$D166-SUM(U293:U$307))","v":0},{"$f":"(V$289>Inputs!$D166)*(V$289-Inputs!$D166-SUM(V293:V$307))","v":0},{"$f":"(W$289>Inputs!$D166)*(W$289-Inputs!$D166-SUM(W293:W$307))","v":0},{"$f":"(X$289>Inputs!$D166)*(X$289-Inputs!$D166-SUM(X293:X$307))","v":0},{"$f":"(Y$289>Inputs!$D166)*(Y$289-Inputs!$D166-SUM(Y293:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D166)*(Z$289-Inputs!$D166-SUM(Z293:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D166)*(AA$289-Inputs!$D166-SUM(AA293:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D166)*(AB$289-Inputs!$D166-SUM(AB293:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D166)*(AC$289-Inputs!$D166-SUM(AC293:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D166)*(AD$289-Inputs!$D166-SUM(AD293:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D166)*(AE$289-Inputs!$D166-SUM(AE293:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D166)*(AF$289-Inputs!$D166-SUM(AF293:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D166)*(AG$289-Inputs!$D166-SUM(AG293:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D166)*(AH$289-Inputs!$D166-SUM(AH293:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D166)*(AI$289-Inputs!$D166-SUM(AI293:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D166)*(AJ$289-Inputs!$D166-SUM(AJ293:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D166)*(AK$289-Inputs!$D166-SUM(AK293:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D166)*(AL$289-Inputs!$D166-SUM(AL293:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D166)*(AM$289-Inputs!$D166-SUM(AM293:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D166)*(AN$289-Inputs!$D166-SUM(AN293:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D166)*(AO$289-Inputs!$D166-SUM(AO293:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D166)*(AP$289-Inputs!$D166-SUM(AP293:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D166)*(AQ$289-Inputs!$D166-SUM(AQ293:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D166)*(AR$289-Inputs!$D166-SUM(AR293:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D166)*(AS$289-Inputs!$D166-SUM(AS293:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D166)*(AT$289-Inputs!$D166-SUM(AT293:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D166)*(AU$289-Inputs!$D166-SUM(AU293:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D166)*(AV$289-Inputs!$D166-SUM(AV293:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D166)*(AW$289-Inputs!$D166-SUM(AW293:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D166)*(AX$289-Inputs!$D166-SUM(AX293:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D166)*(AY$289-Inputs!$D166-SUM(AY293:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D166)*(AZ$289-Inputs!$D166-SUM(AZ293:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D166)*(BA$289-Inputs!$D166-SUM(BA293:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D166)*(BB$289-Inputs!$D166-SUM(BB293:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D166)*(BC$289-Inputs!$D166-SUM(BC293:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D166)*(BD$289-Inputs!$D166-SUM(BD293:BD$307))","v":0}]
[null,null,null,"Bracket 3","%",null,{"$f":"(G$289>Inputs!$D167)*(G$289-Inputs!$D167-SUM(G294:G$307))","v":0},{"$f":"(H$289>Inputs!$D167)*(H$289-Inputs!$D167-SUM(H294:H$307))","v":0},{"$f":"(I$289>Inputs!$D167)*(I$289-Inputs!$D167-SUM(I294:I$307))","v":0},{"$f":"(J$289>Inputs!$D167)*(J$289-Inputs!$D167-SUM(J294:J$307))","v":0},{"$f":"(K$289>Inputs!$D167)*(K$289-Inputs!$D167-SUM(K294:K$307))","v":0},{"$f":"(L$289>Inputs!$D167)*(L$289-Inputs!$D167-SUM(L294:L$307))","v":0},{"$f":"(M$289>Inputs!$D167)*(M$289-Inputs!$D167-SUM(M294:M$307))","v":0},{"$f":"(N$289>Inputs!$D167)*(N$289-Inputs!$D167-SUM(N294:N$307))","v":0},{"$f":"(O$289>Inputs!$D167)*(O$289-Inputs!$D167-SUM(O294:O$307))","v":0},{"$f":"(P$289>Inputs!$D167)*(P$289-Inputs!$D167-SUM(P294:P$307))","v":0},{"$f":"(Q$289>Inputs!$D167)*(Q$289-Inputs!$D167-SUM(Q294:Q$307))","v":0},{"$f":"(R$289>Inputs!$D167)*(R$289-Inputs!$D167-SUM(R294:R$307))","v":0},{"$f":"(S$289>Inputs!$D167)*(S$289-Inputs!$D167-SUM(S294:S$307))","v":0},{"$f":"(T$289>Inputs!$D167)*(T$289-Inputs!$D167-SUM(T294:T$307))","v":0},{"$f":"(U$289>Inputs!$D167)*(U$289-Inputs!$D167-SUM(U294:U$307))","v":0},{"$f":"(V$289>Inputs!$D167)*(V$289-Inputs!$D167-SUM(V294:V$307))","v":0},{"$f":"(W$289>Inputs!$D167)*(W$289-Inputs!$D167-SUM(W294:W$307))","v":0},{"$f":"(X$289>Inputs!$D167)*(X$289-Inputs!$D167-SUM(X294:X$307))","v":0},{"$f":"(Y$289>Inputs!$D167)*(Y$289-Inputs!$D167-SUM(Y294:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D167)*(Z$289-Inputs!$D167-SUM(Z294:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D167)*(AA$289-Inputs!$D167-SUM(AA294:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D167)*(AB$289-Inputs!$D167-SUM(AB294:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D167)*(AC$289-Inputs!$D167-SUM(AC294:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D167)*(AD$289-Inputs!$D167-SUM(AD294:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D167)*(AE$289-Inputs!$D167-SUM(AE294:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D167)*(AF$289-Inputs!$D167-SUM(AF294:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D167)*(AG$289-Inputs!$D167-SUM(AG294:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D167)*(AH$289-Inputs!$D167-SUM(AH294:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D167)*(AI$289-Inputs!$D167-SUM(AI294:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D167)*(AJ$289-Inputs!$D167-SUM(AJ294:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D167)*(AK$289-Inputs!$D167-SUM(AK294:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D167)*(AL$289-Inputs!$D167-SUM(AL294:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D167)*(AM$289-Inputs!$D167-SUM(AM294:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D167)*(AN$289-Inputs!$D167-SUM(AN294:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D167)*(AO$289-Inputs!$D167-SUM(AO294:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D167)*(AP$289-Inputs!$D167-SUM(AP294:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D167)*(AQ$289-Inputs!$D167-SUM(AQ294:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D167)*(AR$289-Inputs!$D167-SUM(AR294:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D167)*(AS$289-Inputs!$D167-SUM(AS294:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D167)*(AT$289-Inputs!$D167-SUM(AT294:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D167)*(AU$289-Inputs!$D167-SUM(AU294:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D167)*(AV$289-Inputs!$D167-SUM(AV294:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D167)*(AW$289-Inputs!$D167-SUM(AW294:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D167)*(AX$289-Inputs!$D167-SUM(AX294:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D167)*(AY$289-Inputs!$D167-SUM(AY294:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D167)*(AZ$289-Inputs!$D167-SUM(AZ294:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D167)*(BA$289-Inputs!$D167-SUM(BA294:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D167)*(BB$289-Inputs!$D167-SUM(BB294:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D167)*(BC$289-Inputs!$D167-SUM(BC294:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D167)*(BD$289-Inputs!$D167-SUM(BD294:BD$307))","v":0}]
[null,null,null,"Bracket 4","%",null,{"$f":"(G$289>Inputs!$D168)*(G$289-Inputs!$D168-SUM(G295:G$307))","v":0},{"$f":"(H$289>Inputs!$D168)*(H$289-Inputs!$D168-SUM(H295:H$307))","v":0},{"$f":"(I$289>Inputs!$D168)*(I$289-Inputs!$D168-SUM(I295:I$307))","v":0},{"$f":"(J$289>Inputs!$D168)*(J$289-Inputs!$D168-SUM(J295:J$307))","v":0},{"$f":"(K$289>Inputs!$D168)*(K$289-Inputs!$D168-SUM(K295:K$307))","v":0},{"$f":"(L$289>Inputs!$D168)*(L$289-Inputs!$D168-SUM(L295:L$307))","v":0},{"$f":"(M$289>Inputs!$D168)*(M$289-Inputs!$D168-SUM(M295:M$307))","v":0},{"$f":"(N$289>Inputs!$D168)*(N$289-Inputs!$D168-SUM(N295:N$307))","v":0},{"$f":"(O$289>Inputs!$D168)*(O$289-Inputs!$D168-SUM(O295:O$307))","v":0},{"$f":"(P$289>Inputs!$D168)*(P$289-Inputs!$D168-SUM(P295:P$307))","v":0},{"$f":"(Q$289>Inputs!$D168)*(Q$289-Inputs!$D168-SUM(Q295:Q$307))","v":0},{"$f":"(R$289>Inputs!$D168)*(R$289-Inputs!$D168-SUM(R295:R$307))","v":0},{"$f":"(S$289>Inputs!$D168)*(S$289-Inputs!$D168-SUM(S295:S$307))","v":0},{"$f":"(T$289>Inputs!$D168)*(T$289-Inputs!$D168-SUM(T295:T$307))","v":0},{"$f":"(U$289>Inputs!$D168)*(U$289-Inputs!$D168-SUM(U295:U$307))","v":0},{"$f":"(V$289>Inputs!$D168)*(V$289-Inputs!$D168-SUM(V295:V$307))","v":0},{"$f":"(W$289>Inputs!$D168)*(W$289-Inputs!$D168-SUM(W295:W$307))","v":0},{"$f":"(X$289>Inputs!$D168)*(X$289-Inputs!$D168-SUM(X295:X$307))","v":0},{"$f":"(Y$289>Inputs!$D168)*(Y$289-Inputs!$D168-SUM(Y295:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D168)*(Z$289-Inputs!$D168-SUM(Z295:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D168)*(AA$289-Inputs!$D168-SUM(AA295:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D168)*(AB$289-Inputs!$D168-SUM(AB295:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D168)*(AC$289-Inputs!$D168-SUM(AC295:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D168)*(AD$289-Inputs!$D168-SUM(AD295:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D168)*(AE$289-Inputs!$D168-SUM(AE295:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D168)*(AF$289-Inputs!$D168-SUM(AF295:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D168)*(AG$289-Inputs!$D168-SUM(AG295:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D168)*(AH$289-Inputs!$D168-SUM(AH295:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D168)*(AI$289-Inputs!$D168-SUM(AI295:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D168)*(AJ$289-Inputs!$D168-SUM(AJ295:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D168)*(AK$289-Inputs!$D168-SUM(AK295:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D168)*(AL$289-Inputs!$D168-SUM(AL295:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D168)*(AM$289-Inputs!$D168-SUM(AM295:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D168)*(AN$289-Inputs!$D168-SUM(AN295:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D168)*(AO$289-Inputs!$D168-SUM(AO295:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D168)*(AP$289-Inputs!$D168-SUM(AP295:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D168)*(AQ$289-Inputs!$D168-SUM(AQ295:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D168)*(AR$289-Inputs!$D168-SUM(AR295:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D168)*(AS$289-Inputs!$D168-SUM(AS295:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D168)*(AT$289-Inputs!$D168-SUM(AT295:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D168)*(AU$289-Inputs!$D168-SUM(AU295:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D168)*(AV$289-Inputs!$D168-SUM(AV295:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D168)*(AW$289-Inputs!$D168-SUM(AW295:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D168)*(AX$289-Inputs!$D168-SUM(AX295:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D168)*(AY$289-Inputs!$D168-SUM(AY295:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D168)*(AZ$289-Inputs!$D168-SUM(AZ295:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D168)*(BA$289-Inputs!$D168-SUM(BA295:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D168)*(BB$289-Inputs!$D168-SUM(BB295:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D168)*(BC$289-Inputs!$D168-SUM(BC295:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D168)*(BD$289-Inputs!$D168-SUM(BD295:BD$307))","v":0}]
[null,null,null,"Bracket 5","%",null,{"$f":"(G$289>Inputs!$D169)*(G$289-Inputs!$D169-SUM(G296:G$307))","v":0},{"$f":"(H$289>Inputs!$D169)*(H$289-Inputs!$D169-SUM(H296:H$307))","v":0},{"$f":"(I$289>Inputs!$D169)*(I$289-Inputs!$D169-SUM(I296:I$307))","v":0},{"$f":"(J$289>Inputs!$D169)*(J$289-Inputs!$D169-SUM(J296:J$307))","v":0},{"$f":"(K$289>Inputs!$D169)*(K$289-Inputs!$D169-SUM(K296:K$307))","v":0},{"$f":"(L$289>Inputs!$D169)*(L$289-Inputs!$D169-SUM(L296:L$307))","v":0},{"$f":"(M$289>Inputs!$D169)*(M$289-Inputs!$D169-SUM(M296:M$307))","v":0},{"$f":"(N$289>Inputs!$D169)*(N$289-Inputs!$D169-SUM(N296:N$307))","v":0},{"$f":"(O$289>Inputs!$D169)*(O$289-Inputs!$D169-SUM(O296:O$307))","v":0},{"$f":"(P$289>Inputs!$D169)*(P$289-Inputs!$D169-SUM(P296:P$307))","v":0},{"$f":"(Q$289>Inputs!$D169)*(Q$289-Inputs!$D169-SUM(Q296:Q$307))","v":0},{"$f":"(R$289>Inputs!$D169)*(R$289-Inputs!$D169-SUM(R296:R$307))","v":0},{"$f":"(S$289>Inputs!$D169)*(S$289-Inputs!$D169-SUM(S296:S$307))","v":0},{"$f":"(T$289>Inputs!$D169)*(T$289-Inputs!$D169-SUM(T296:T$307))","v":0},{"$f":"(U$289>Inputs!$D169)*(U$289-Inputs!$D169-SUM(U296:U$307))","v":0},{"$f":"(V$289>Inputs!$D169)*(V$289-Inputs!$D169-SUM(V296:V$307))","v":0},{"$f":"(W$289>Inputs!$D169)*(W$289-Inputs!$D169-SUM(W296:W$307))","v":0},{"$f":"(X$289>Inputs!$D169)*(X$289-Inputs!$D169-SUM(X296:X$307))","v":0},{"$f":"(Y$289>Inputs!$D169)*(Y$289-Inputs!$D169-SUM(Y296:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D169)*(Z$289-Inputs!$D169-SUM(Z296:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D169)*(AA$289-Inputs!$D169-SUM(AA296:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D169)*(AB$289-Inputs!$D169-SUM(AB296:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D169)*(AC$289-Inputs!$D169-SUM(AC296:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D169)*(AD$289-Inputs!$D169-SUM(AD296:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D169)*(AE$289-Inputs!$D169-SUM(AE296:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D169)*(AF$289-Inputs!$D169-SUM(AF296:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D169)*(AG$289-Inputs!$D169-SUM(AG296:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D169)*(AH$289-Inputs!$D169-SUM(AH296:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D169)*(AI$289-Inputs!$D169-SUM(AI296:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D169)*(AJ$289-Inputs!$D169-SUM(AJ296:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D169)*(AK$289-Inputs!$D169-SUM(AK296:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D169)*(AL$289-Inputs!$D169-SUM(AL296:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D169)*(AM$289-Inputs!$D169-SUM(AM296:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D169)*(AN$289-Inputs!$D169-SUM(AN296:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D169)*(AO$289-Inputs!$D169-SUM(AO296:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D169)*(AP$289-Inputs!$D169-SUM(AP296:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D169)*(AQ$289-Inputs!$D169-SUM(AQ296:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D169)*(AR$289-Inputs!$D169-SUM(AR296:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D169)*(AS$289-Inputs!$D169-SUM(AS296:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D169)*(AT$289-Inputs!$D169-SUM(AT296:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D169)*(AU$289-Inputs!$D169-SUM(AU296:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D169)*(AV$289-Inputs!$D169-SUM(AV296:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D169)*(AW$289-Inputs!$D169-SUM(AW296:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D169)*(AX$289-Inputs!$D169-SUM(AX296:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D169)*(AY$289-Inputs!$D169-SUM(AY296:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D169)*(AZ$289-Inputs!$D169-SUM(AZ296:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D169)*(BA$289-Inputs!$D169-SUM(BA296:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D169)*(BB$289-Inputs!$D169-SUM(BB296:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D169)*(BC$289-Inputs!$D169-SUM(BC296:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D169)*(BD$289-Inputs!$D169-SUM(BD296:BD$307))","v":0}]
[null,null,null,"Bracket 6","%",null,{"$f":"(G$289>Inputs!$D170)*(G$289-Inputs!$D170-SUM(G297:G$307))","v":0},{"$f":"(H$289>Inputs!$D170)*(H$289-Inputs!$D170-SUM(H297:H$307))","v":0},{"$f":"(I$289>Inputs!$D170)*(I$289-Inputs!$D170-SUM(I297:I$307))","v":0},{"$f":"(J$289>Inputs!$D170)*(J$289-Inputs!$D170-SUM(J297:J$307))","v":0},{"$f":"(K$289>Inputs!$D170)*(K$289-Inputs!$D170-SUM(K297:K$307))","v":0},{"$f":"(L$289>Inputs!$D170)*(L$289-Inputs!$D170-SUM(L297:L$307))","v":0},{"$f":"(M$289>Inputs!$D170)*(M$289-Inputs!$D170-SUM(M297:M$307))","v":0},{"$f":"(N$289>Inputs!$D170)*(N$289-Inputs!$D170-SUM(N297:N$307))","v":0},{"$f":"(O$289>Inputs!$D170)*(O$289-Inputs!$D170-SUM(O297:O$307))","v":0},{"$f":"(P$289>Inputs!$D170)*(P$289-Inputs!$D170-SUM(P297:P$307))","v":0},{"$f":"(Q$289>Inputs!$D170)*(Q$289-Inputs!$D170-SUM(Q297:Q$307))","v":0},{"$f":"(R$289>Inputs!$D170)*(R$289-Inputs!$D170-SUM(R297:R$307))","v":0},{"$f":"(S$289>Inputs!$D170)*(S$289-Inputs!$D170-SUM(S297:S$307))","v":0},{"$f":"(T$289>Inputs!$D170)*(T$289-Inputs!$D170-SUM(T297:T$307))","v":0},{"$f":"(U$289>Inputs!$D170)*(U$289-Inputs!$D170-SUM(U297:U$307))","v":0},{"$f":"(V$289>Inputs!$D170)*(V$289-Inputs!$D170-SUM(V297:V$307))","v":0},{"$f":"(W$289>Inputs!$D170)*(W$289-Inputs!$D170-SUM(W297:W$307))","v":0},{"$f":"(X$289>Inputs!$D170)*(X$289-Inputs!$D170-SUM(X297:X$307))","v":0},{"$f":"(Y$289>Inputs!$D170)*(Y$289-Inputs!$D170-SUM(Y297:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D170)*(Z$289-Inputs!$D170-SUM(Z297:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D170)*(AA$289-Inputs!$D170-SUM(AA297:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D170)*(AB$289-Inputs!$D170-SUM(AB297:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D170)*(AC$289-Inputs!$D170-SUM(AC297:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D170)*(AD$289-Inputs!$D170-SUM(AD297:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D170)*(AE$289-Inputs!$D170-SUM(AE297:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D170)*(AF$289-Inputs!$D170-SUM(AF297:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D170)*(AG$289-Inputs!$D170-SUM(AG297:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D170)*(AH$289-Inputs!$D170-SUM(AH297:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D170)*(AI$289-Inputs!$D170-SUM(AI297:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D170)*(AJ$289-Inputs!$D170-SUM(AJ297:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D170)*(AK$289-Inputs!$D170-SUM(AK297:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D170)*(AL$289-Inputs!$D170-SUM(AL297:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D170)*(AM$289-Inputs!$D170-SUM(AM297:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D170)*(AN$289-Inputs!$D170-SUM(AN297:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D170)*(AO$289-Inputs!$D170-SUM(AO297:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D170)*(AP$289-Inputs!$D170-SUM(AP297:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D170)*(AQ$289-Inputs!$D170-SUM(AQ297:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D170)*(AR$289-Inputs!$D170-SUM(AR297:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D170)*(AS$289-Inputs!$D170-SUM(AS297:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D170)*(AT$289-Inputs!$D170-SUM(AT297:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D170)*(AU$289-Inputs!$D170-SUM(AU297:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D170)*(AV$289-Inputs!$D170-SUM(AV297:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D170)*(AW$289-Inputs!$D170-SUM(AW297:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D170)*(AX$289-Inputs!$D170-SUM(AX297:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D170)*(AY$289-Inputs!$D170-SUM(AY297:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D170)*(AZ$289-Inputs!$D170-SUM(AZ297:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D170)*(BA$289-Inputs!$D170-SUM(BA297:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D170)*(BB$289-Inputs!$D170-SUM(BB297:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D170)*(BC$289-Inputs!$D170-SUM(BC297:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D170)*(BD$289-Inputs!$D170-SUM(BD297:BD$307))","v":0}]
[null,null,null,"Bracket 7","%",null,{"$f":"(G$289>Inputs!$D171)*(G$289-Inputs!$D171-SUM(G298:G$307))","v":0},{"$f":"(H$289>Inputs!$D171)*(H$289-Inputs!$D171-SUM(H298:H$307))","v":0},{"$f":"(I$289>Inputs!$D171)*(I$289-Inputs!$D171-SUM(I298:I$307))","v":0},{"$f":"(J$289>Inputs!$D171)*(J$289-Inputs!$D171-SUM(J298:J$307))","v":0},{"$f":"(K$289>Inputs!$D171)*(K$289-Inputs!$D171-SUM(K298:K$307))","v":0},{"$f":"(L$289>Inputs!$D171)*(L$289-Inputs!$D171-SUM(L298:L$307))","v":0},{"$f":"(M$289>Inputs!$D171)*(M$289-Inputs!$D171-SUM(M298:M$307))","v":0},{"$f":"(N$289>Inputs!$D171)*(N$289-Inputs!$D171-SUM(N298:N$307))","v":0},{"$f":"(O$289>Inputs!$D171)*(O$289-Inputs!$D171-SUM(O298:O$307))","v":0},{"$f":"(P$289>Inputs!$D171)*(P$289-Inputs!$D171-SUM(P298:P$307))","v":0},{"$f":"(Q$289>Inputs!$D171)*(Q$289-Inputs!$D171-SUM(Q298:Q$307))","v":0},{"$f":"(R$289>Inputs!$D171)*(R$289-Inputs!$D171-SUM(R298:R$307))","v":0},{"$f":"(S$289>Inputs!$D171)*(S$289-Inputs!$D171-SUM(S298:S$307))","v":0},{"$f":"(T$289>Inputs!$D171)*(T$289-Inputs!$D171-SUM(T298:T$307))","v":0},{"$f":"(U$289>Inputs!$D171)*(U$289-Inputs!$D171-SUM(U298:U$307))","v":0},{"$f":"(V$289>Inputs!$D171)*(V$289-Inputs!$D171-SUM(V298:V$307))","v":0},{"$f":"(W$289>Inputs!$D171)*(W$289-Inputs!$D171-SUM(W298:W$307))","v":0},{"$f":"(X$289>Inputs!$D171)*(X$289-Inputs!$D171-SUM(X298:X$307))","v":0},{"$f":"(Y$289>Inputs!$D171)*(Y$289-Inputs!$D171-SUM(Y298:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D171)*(Z$289-Inputs!$D171-SUM(Z298:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D171)*(AA$289-Inputs!$D171-SUM(AA298:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D171)*(AB$289-Inputs!$D171-SUM(AB298:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D171)*(AC$289-Inputs!$D171-SUM(AC298:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D171)*(AD$289-Inputs!$D171-SUM(AD298:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D171)*(AE$289-Inputs!$D171-SUM(AE298:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D171)*(AF$289-Inputs!$D171-SUM(AF298:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D171)*(AG$289-Inputs!$D171-SUM(AG298:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D171)*(AH$289-Inputs!$D171-SUM(AH298:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D171)*(AI$289-Inputs!$D171-SUM(AI298:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D171)*(AJ$289-Inputs!$D171-SUM(AJ298:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D171)*(AK$289-Inputs!$D171-SUM(AK298:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D171)*(AL$289-Inputs!$D171-SUM(AL298:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D171)*(AM$289-Inputs!$D171-SUM(AM298:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D171)*(AN$289-Inputs!$D171-SUM(AN298:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D171)*(AO$289-Inputs!$D171-SUM(AO298:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D171)*(AP$289-Inputs!$D171-SUM(AP298:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D171)*(AQ$289-Inputs!$D171-SUM(AQ298:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D171)*(AR$289-Inputs!$D171-SUM(AR298:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D171)*(AS$289-Inputs!$D171-SUM(AS298:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D171)*(AT$289-Inputs!$D171-SUM(AT298:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D171)*(AU$289-Inputs!$D171-SUM(AU298:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D171)*(AV$289-Inputs!$D171-SUM(AV298:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D171)*(AW$289-Inputs!$D171-SUM(AW298:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D171)*(AX$289-Inputs!$D171-SUM(AX298:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D171)*(AY$289-Inputs!$D171-SUM(AY298:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D171)*(AZ$289-Inputs!$D171-SUM(AZ298:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D171)*(BA$289-Inputs!$D171-SUM(BA298:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D171)*(BB$289-Inputs!$D171-SUM(BB298:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D171)*(BC$289-Inputs!$D171-SUM(BC298:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D171)*(BD$289-Inputs!$D171-SUM(BD298:BD$307))","v":0}]
[null,null,null,"Bracket 8","%",null,{"$f":"(G$289>Inputs!$D172)*(G$289-Inputs!$D172-SUM(G299:G$307))","v":0},{"$f":"(H$289>Inputs!$D172)*(H$289-Inputs!$D172-SUM(H299:H$307))","v":0},{"$f":"(I$289>Inputs!$D172)*(I$289-Inputs!$D172-SUM(I299:I$307))","v":0},{"$f":"(J$289>Inputs!$D172)*(J$289-Inputs!$D172-SUM(J299:J$307))","v":0},{"$f":"(K$289>Inputs!$D172)*(K$289-Inputs!$D172-SUM(K299:K$307))","v":0},{"$f":"(L$289>Inputs!$D172)*(L$289-Inputs!$D172-SUM(L299:L$307))","v":0},{"$f":"(M$289>Inputs!$D172)*(M$289-Inputs!$D172-SUM(M299:M$307))","v":0},{"$f":"(N$289>Inputs!$D172)*(N$289-Inputs!$D172-SUM(N299:N$307))","v":0},{"$f":"(O$289>Inputs!$D172)*(O$289-Inputs!$D172-SUM(O299:O$307))","v":0},{"$f":"(P$289>Inputs!$D172)*(P$289-Inputs!$D172-SUM(P299:P$307))","v":0},{"$f":"(Q$289>Inputs!$D172)*(Q$289-Inputs!$D172-SUM(Q299:Q$307))","v":0},{"$f":"(R$289>Inputs!$D172)*(R$289-Inputs!$D172-SUM(R299:R$307))","v":0},{"$f":"(S$289>Inputs!$D172)*(S$289-Inputs!$D172-SUM(S299:S$307))","v":0},{"$f":"(T$289>Inputs!$D172)*(T$289-Inputs!$D172-SUM(T299:T$307))","v":0},{"$f":"(U$289>Inputs!$D172)*(U$289-Inputs!$D172-SUM(U299:U$307))","v":0},{"$f":"(V$289>Inputs!$D172)*(V$289-Inputs!$D172-SUM(V299:V$307))","v":0},{"$f":"(W$289>Inputs!$D172)*(W$289-Inputs!$D172-SUM(W299:W$307))","v":0},{"$f":"(X$289>Inputs!$D172)*(X$289-Inputs!$D172-SUM(X299:X$307))","v":0},{"$f":"(Y$289>Inputs!$D172)*(Y$289-Inputs!$D172-SUM(Y299:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D172)*(Z$289-Inputs!$D172-SUM(Z299:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D172)*(AA$289-Inputs!$D172-SUM(AA299:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D172)*(AB$289-Inputs!$D172-SUM(AB299:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D172)*(AC$289-Inputs!$D172-SUM(AC299:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D172)*(AD$289-Inputs!$D172-SUM(AD299:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D172)*(AE$289-Inputs!$D172-SUM(AE299:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D172)*(AF$289-Inputs!$D172-SUM(AF299:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D172)*(AG$289-Inputs!$D172-SUM(AG299:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D172)*(AH$289-Inputs!$D172-SUM(AH299:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D172)*(AI$289-Inputs!$D172-SUM(AI299:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D172)*(AJ$289-Inputs!$D172-SUM(AJ299:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D172)*(AK$289-Inputs!$D172-SUM(AK299:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D172)*(AL$289-Inputs!$D172-SUM(AL299:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D172)*(AM$289-Inputs!$D172-SUM(AM299:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D172)*(AN$289-Inputs!$D172-SUM(AN299:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D172)*(AO$289-Inputs!$D172-SUM(AO299:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D172)*(AP$289-Inputs!$D172-SUM(AP299:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D172)*(AQ$289-Inputs!$D172-SUM(AQ299:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D172)*(AR$289-Inputs!$D172-SUM(AR299:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D172)*(AS$289-Inputs!$D172-SUM(AS299:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D172)*(AT$289-Inputs!$D172-SUM(AT299:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D172)*(AU$289-Inputs!$D172-SUM(AU299:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D172)*(AV$289-Inputs!$D172-SUM(AV299:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D172)*(AW$289-Inputs!$D172-SUM(AW299:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D172)*(AX$289-Inputs!$D172-SUM(AX299:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D172)*(AY$289-Inputs!$D172-SUM(AY299:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D172)*(AZ$289-Inputs!$D172-SUM(AZ299:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D172)*(BA$289-Inputs!$D172-SUM(BA299:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D172)*(BB$289-Inputs!$D172-SUM(BB299:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D172)*(BC$289-Inputs!$D172-SUM(BC299:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D172)*(BD$289-Inputs!$D172-SUM(BD299:BD$307))","v":0}]
[null,null,null,"Bracket 9","%",null,{"$f":"(G$289>Inputs!$D173)*(G$289-Inputs!$D173-SUM(G300:G$307))","v":0},{"$f":"(H$289>Inputs!$D173)*(H$289-Inputs!$D173-SUM(H300:H$307))","v":0},{"$f":"(I$289>Inputs!$D173)*(I$289-Inputs!$D173-SUM(I300:I$307))","v":0},{"$f":"(J$289>Inputs!$D173)*(J$289-Inputs!$D173-SUM(J300:J$307))","v":0},{"$f":"(K$289>Inputs!$D173)*(K$289-Inputs!$D173-SUM(K300:K$307))","v":0},{"$f":"(L$289>Inputs!$D173)*(L$289-Inputs!$D173-SUM(L300:L$307))","v":0},{"$f":"(M$289>Inputs!$D173)*(M$289-Inputs!$D173-SUM(M300:M$307))","v":0},{"$f":"(N$289>Inputs!$D173)*(N$289-Inputs!$D173-SUM(N300:N$307))","v":0},{"$f":"(O$289>Inputs!$D173)*(O$289-Inputs!$D173-SUM(O300:O$307))","v":0},{"$f":"(P$289>Inputs!$D173)*(P$289-Inputs!$D173-SUM(P300:P$307))","v":0},{"$f":"(Q$289>Inputs!$D173)*(Q$289-Inputs!$D173-SUM(Q300:Q$307))","v":0},{"$f":"(R$289>Inputs!$D173)*(R$289-Inputs!$D173-SUM(R300:R$307))","v":0},{"$f":"(S$289>Inputs!$D173)*(S$289-Inputs!$D173-SUM(S300:S$307))","v":0},{"$f":"(T$289>Inputs!$D173)*(T$289-Inputs!$D173-SUM(T300:T$307))","v":0},{"$f":"(U$289>Inputs!$D173)*(U$289-Inputs!$D173-SUM(U300:U$307))","v":0},{"$f":"(V$289>Inputs!$D173)*(V$289-Inputs!$D173-SUM(V300:V$307))","v":0},{"$f":"(W$289>Inputs!$D173)*(W$289-Inputs!$D173-SUM(W300:W$307))","v":0},{"$f":"(X$289>Inputs!$D173)*(X$289-Inputs!$D173-SUM(X300:X$307))","v":0},{"$f":"(Y$289>Inputs!$D173)*(Y$289-Inputs!$D173-SUM(Y300:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D173)*(Z$289-Inputs!$D173-SUM(Z300:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D173)*(AA$289-Inputs!$D173-SUM(AA300:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D173)*(AB$289-Inputs!$D173-SUM(AB300:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D173)*(AC$289-Inputs!$D173-SUM(AC300:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D173)*(AD$289-Inputs!$D173-SUM(AD300:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D173)*(AE$289-Inputs!$D173-SUM(AE300:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D173)*(AF$289-Inputs!$D173-SUM(AF300:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D173)*(AG$289-Inputs!$D173-SUM(AG300:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D173)*(AH$289-Inputs!$D173-SUM(AH300:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D173)*(AI$289-Inputs!$D173-SUM(AI300:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D173)*(AJ$289-Inputs!$D173-SUM(AJ300:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D173)*(AK$289-Inputs!$D173-SUM(AK300:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D173)*(AL$289-Inputs!$D173-SUM(AL300:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D173)*(AM$289-Inputs!$D173-SUM(AM300:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D173)*(AN$289-Inputs!$D173-SUM(AN300:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D173)*(AO$289-Inputs!$D173-SUM(AO300:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D173)*(AP$289-Inputs!$D173-SUM(AP300:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D173)*(AQ$289-Inputs!$D173-SUM(AQ300:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D173)*(AR$289-Inputs!$D173-SUM(AR300:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D173)*(AS$289-Inputs!$D173-SUM(AS300:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D173)*(AT$289-Inputs!$D173-SUM(AT300:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D173)*(AU$289-Inputs!$D173-SUM(AU300:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D173)*(AV$289-Inputs!$D173-SUM(AV300:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D173)*(AW$289-Inputs!$D173-SUM(AW300:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D173)*(AX$289-Inputs!$D173-SUM(AX300:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D173)*(AY$289-Inputs!$D173-SUM(AY300:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D173)*(AZ$289-Inputs!$D173-SUM(AZ300:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D173)*(BA$289-Inputs!$D173-SUM(BA300:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D173)*(BB$289-Inputs!$D173-SUM(BB300:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D173)*(BC$289-Inputs!$D173-SUM(BC300:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D173)*(BD$289-Inputs!$D173-SUM(BD300:BD$307))","v":0}]
[null,null,null,"Bracket 10","%",null,{"$f":"(G$289>Inputs!$D174)*(G$289-Inputs!$D174-SUM(G301:G$307))","v":0},{"$f":"(H$289>Inputs!$D174)*(H$289-Inputs!$D174-SUM(H301:H$307))","v":0},{"$f":"(I$289>Inputs!$D174)*(I$289-Inputs!$D174-SUM(I301:I$307))","v":0},{"$f":"(J$289>Inputs!$D174)*(J$289-Inputs!$D174-SUM(J301:J$307))","v":0},{"$f":"(K$289>Inputs!$D174)*(K$289-Inputs!$D174-SUM(K301:K$307))","v":0},{"$f":"(L$289>Inputs!$D174)*(L$289-Inputs!$D174-SUM(L301:L$307))","v":0},{"$f":"(M$289>Inputs!$D174)*(M$289-Inputs!$D174-SUM(M301:M$307))","v":0},{"$f":"(N$289>Inputs!$D174)*(N$289-Inputs!$D174-SUM(N301:N$307))","v":0},{"$f":"(O$289>Inputs!$D174)*(O$289-Inputs!$D174-SUM(O301:O$307))","v":0},{"$f":"(P$289>Inputs!$D174)*(P$289-Inputs!$D174-SUM(P301:P$307))","v":0},{"$f":"(Q$289>Inputs!$D174)*(Q$289-Inputs!$D174-SUM(Q301:Q$307))","v":0},{"$f":"(R$289>Inputs!$D174)*(R$289-Inputs!$D174-SUM(R301:R$307))","v":0},{"$f":"(S$289>Inputs!$D174)*(S$289-Inputs!$D174-SUM(S301:S$307))","v":0},{"$f":"(T$289>Inputs!$D174)*(T$289-Inputs!$D174-SUM(T301:T$307))","v":0},{"$f":"(U$289>Inputs!$D174)*(U$289-Inputs!$D174-SUM(U301:U$307))","v":0},{"$f":"(V$289>Inputs!$D174)*(V$289-Inputs!$D174-SUM(V301:V$307))","v":0},{"$f":"(W$289>Inputs!$D174)*(W$289-Inputs!$D174-SUM(W301:W$307))","v":0},{"$f":"(X$289>Inputs!$D174)*(X$289-Inputs!$D174-SUM(X301:X$307))","v":0},{"$f":"(Y$289>Inputs!$D174)*(Y$289-Inputs!$D174-SUM(Y301:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D174)*(Z$289-Inputs!$D174-SUM(Z301:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D174)*(AA$289-Inputs!$D174-SUM(AA301:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D174)*(AB$289-Inputs!$D174-SUM(AB301:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D174)*(AC$289-Inputs!$D174-SUM(AC301:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D174)*(AD$289-Inputs!$D174-SUM(AD301:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D174)*(AE$289-Inputs!$D174-SUM(AE301:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D174)*(AF$289-Inputs!$D174-SUM(AF301:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D174)*(AG$289-Inputs!$D174-SUM(AG301:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D174)*(AH$289-Inputs!$D174-SUM(AH301:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D174)*(AI$289-Inputs!$D174-SUM(AI301:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D174)*(AJ$289-Inputs!$D174-SUM(AJ301:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D174)*(AK$289-Inputs!$D174-SUM(AK301:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D174)*(AL$289-Inputs!$D174-SUM(AL301:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D174)*(AM$289-Inputs!$D174-SUM(AM301:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D174)*(AN$289-Inputs!$D174-SUM(AN301:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D174)*(AO$289-Inputs!$D174-SUM(AO301:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D174)*(AP$289-Inputs!$D174-SUM(AP301:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D174)*(AQ$289-Inputs!$D174-SUM(AQ301:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D174)*(AR$289-Inputs!$D174-SUM(AR301:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D174)*(AS$289-Inputs!$D174-SUM(AS301:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D174)*(AT$289-Inputs!$D174-SUM(AT301:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D174)*(AU$289-Inputs!$D174-SUM(AU301:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D174)*(AV$289-Inputs!$D174-SUM(AV301:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D174)*(AW$289-Inputs!$D174-SUM(AW301:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D174)*(AX$289-Inputs!$D174-SUM(AX301:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D174)*(AY$289-Inputs!$D174-SUM(AY301:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D174)*(AZ$289-Inputs!$D174-SUM(AZ301:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D174)*(BA$289-Inputs!$D174-SUM(BA301:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D174)*(BB$289-Inputs!$D174-SUM(BB301:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D174)*(BC$289-Inputs!$D174-SUM(BC301:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D174)*(BD$289-Inputs!$D174-SUM(BD301:BD$307))","v":0}]
[null,null,null,"Bracket 11","%",null,{"$f":"(G$289>Inputs!$D175)*(G$289-Inputs!$D175-SUM(G302:G$307))","v":0},{"$f":"(H$289>Inputs!$D175)*(H$289-Inputs!$D175-SUM(H302:H$307))","v":0},{"$f":"(I$289>Inputs!$D175)*(I$289-Inputs!$D175-SUM(I302:I$307))","v":0},{"$f":"(J$289>Inputs!$D175)*(J$289-Inputs!$D175-SUM(J302:J$307))","v":0},{"$f":"(K$289>Inputs!$D175)*(K$289-Inputs!$D175-SUM(K302:K$307))","v":0},{"$f":"(L$289>Inputs!$D175)*(L$289-Inputs!$D175-SUM(L302:L$307))","v":0},{"$f":"(M$289>Inputs!$D175)*(M$289-Inputs!$D175-SUM(M302:M$307))","v":0},{"$f":"(N$289>Inputs!$D175)*(N$289-Inputs!$D175-SUM(N302:N$307))","v":0},{"$f":"(O$289>Inputs!$D175)*(O$289-Inputs!$D175-SUM(O302:O$307))","v":0},{"$f":"(P$289>Inputs!$D175)*(P$289-Inputs!$D175-SUM(P302:P$307))","v":0},{"$f":"(Q$289>Inputs!$D175)*(Q$289-Inputs!$D175-SUM(Q302:Q$307))","v":0},{"$f":"(R$289>Inputs!$D175)*(R$289-Inputs!$D175-SUM(R302:R$307))","v":0},{"$f":"(S$289>Inputs!$D175)*(S$289-Inputs!$D175-SUM(S302:S$307))","v":0},{"$f":"(T$289>Inputs!$D175)*(T$289-Inputs!$D175-SUM(T302:T$307))","v":0},{"$f":"(U$289>Inputs!$D175)*(U$289-Inputs!$D175-SUM(U302:U$307))","v":0},{"$f":"(V$289>Inputs!$D175)*(V$289-Inputs!$D175-SUM(V302:V$307))","v":0},{"$f":"(W$289>Inputs!$D175)*(W$289-Inputs!$D175-SUM(W302:W$307))","v":0},{"$f":"(X$289>Inputs!$D175)*(X$289-Inputs!$D175-SUM(X302:X$307))","v":0},{"$f":"(Y$289>Inputs!$D175)*(Y$289-Inputs!$D175-SUM(Y302:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D175)*(Z$289-Inputs!$D175-SUM(Z302:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D175)*(AA$289-Inputs!$D175-SUM(AA302:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D175)*(AB$289-Inputs!$D175-SUM(AB302:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D175)*(AC$289-Inputs!$D175-SUM(AC302:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D175)*(AD$289-Inputs!$D175-SUM(AD302:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D175)*(AE$289-Inputs!$D175-SUM(AE302:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D175)*(AF$289-Inputs!$D175-SUM(AF302:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D175)*(AG$289-Inputs!$D175-SUM(AG302:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D175)*(AH$289-Inputs!$D175-SUM(AH302:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D175)*(AI$289-Inputs!$D175-SUM(AI302:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D175)*(AJ$289-Inputs!$D175-SUM(AJ302:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D175)*(AK$289-Inputs!$D175-SUM(AK302:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D175)*(AL$289-Inputs!$D175-SUM(AL302:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D175)*(AM$289-Inputs!$D175-SUM(AM302:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D175)*(AN$289-Inputs!$D175-SUM(AN302:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D175)*(AO$289-Inputs!$D175-SUM(AO302:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D175)*(AP$289-Inputs!$D175-SUM(AP302:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D175)*(AQ$289-Inputs!$D175-SUM(AQ302:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D175)*(AR$289-Inputs!$D175-SUM(AR302:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D175)*(AS$289-Inputs!$D175-SUM(AS302:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D175)*(AT$289-Inputs!$D175-SUM(AT302:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D175)*(AU$289-Inputs!$D175-SUM(AU302:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D175)*(AV$289-Inputs!$D175-SUM(AV302:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D175)*(AW$289-Inputs!$D175-SUM(AW302:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D175)*(AX$289-Inputs!$D175-SUM(AX302:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D175)*(AY$289-Inputs!$D175-SUM(AY302:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D175)*(AZ$289-Inputs!$D175-SUM(AZ302:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D175)*(BA$289-Inputs!$D175-SUM(BA302:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D175)*(BB$289-Inputs!$D175-SUM(BB302:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D175)*(BC$289-Inputs!$D175-SUM(BC302:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D175)*(BD$289-Inputs!$D175-SUM(BD302:BD$307))","v":0}]
[null,null,null,"Bracket 12","%",null,{"$f":"(G$289>Inputs!$D176)*(G$289-Inputs!$D176-SUM(G303:G$307))","v":0},{"$f":"(H$289>Inputs!$D176)*(H$289-Inputs!$D176-SUM(H303:H$307))","v":0},{"$f":"(I$289>Inputs!$D176)*(I$289-Inputs!$D176-SUM(I303:I$307))","v":0},{"$f":"(J$289>Inputs!$D176)*(J$289-Inputs!$D176-SUM(J303:J$307))","v":0},{"$f":"(K$289>Inputs!$D176)*(K$289-Inputs!$D176-SUM(K303:K$307))","v":0},{"$f":"(L$289>Inputs!$D176)*(L$289-Inputs!$D176-SUM(L303:L$307))","v":0},{"$f":"(M$289>Inputs!$D176)*(M$289-Inputs!$D176-SUM(M303:M$307))","v":0},{"$f":"(N$289>Inputs!$D176)*(N$289-Inputs!$D176-SUM(N303:N$307))","v":0},{"$f":"(O$289>Inputs!$D176)*(O$289-Inputs!$D176-SUM(O303:O$307))","v":0},{"$f":"(P$289>Inputs!$D176)*(P$289-Inputs!$D176-SUM(P303:P$307))","v":0},{"$f":"(Q$289>Inputs!$D176)*(Q$289-Inputs!$D176-SUM(Q303:Q$307))","v":0},{"$f":"(R$289>Inputs!$D176)*(R$289-Inputs!$D176-SUM(R303:R$307))","v":0},{"$f":"(S$289>Inputs!$D176)*(S$289-Inputs!$D176-SUM(S303:S$307))","v":0},{"$f":"(T$289>Inputs!$D176)*(T$289-Inputs!$D176-SUM(T303:T$307))","v":0},{"$f":"(U$289>Inputs!$D176)*(U$289-Inputs!$D176-SUM(U303:U$307))","v":0},{"$f":"(V$289>Inputs!$D176)*(V$289-Inputs!$D176-SUM(V303:V$307))","v":0},{"$f":"(W$289>Inputs!$D176)*(W$289-Inputs!$D176-SUM(W303:W$307))","v":0},{"$f":"(X$289>Inputs!$D176)*(X$289-Inputs!$D176-SUM(X303:X$307))","v":0},{"$f":"(Y$289>Inputs!$D176)*(Y$289-Inputs!$D176-SUM(Y303:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D176)*(Z$289-Inputs!$D176-SUM(Z303:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D176)*(AA$289-Inputs!$D176-SUM(AA303:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D176)*(AB$289-Inputs!$D176-SUM(AB303:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D176)*(AC$289-Inputs!$D176-SUM(AC303:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D176)*(AD$289-Inputs!$D176-SUM(AD303:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D176)*(AE$289-Inputs!$D176-SUM(AE303:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D176)*(AF$289-Inputs!$D176-SUM(AF303:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D176)*(AG$289-Inputs!$D176-SUM(AG303:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D176)*(AH$289-Inputs!$D176-SUM(AH303:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D176)*(AI$289-Inputs!$D176-SUM(AI303:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D176)*(AJ$289-Inputs!$D176-SUM(AJ303:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D176)*(AK$289-Inputs!$D176-SUM(AK303:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D176)*(AL$289-Inputs!$D176-SUM(AL303:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D176)*(AM$289-Inputs!$D176-SUM(AM303:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D176)*(AN$289-Inputs!$D176-SUM(AN303:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D176)*(AO$289-Inputs!$D176-SUM(AO303:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D176)*(AP$289-Inputs!$D176-SUM(AP303:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D176)*(AQ$289-Inputs!$D176-SUM(AQ303:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D176)*(AR$289-Inputs!$D176-SUM(AR303:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D176)*(AS$289-Inputs!$D176-SUM(AS303:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D176)*(AT$289-Inputs!$D176-SUM(AT303:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D176)*(AU$289-Inputs!$D176-SUM(AU303:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D176)*(AV$289-Inputs!$D176-SUM(AV303:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D176)*(AW$289-Inputs!$D176-SUM(AW303:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D176)*(AX$289-Inputs!$D176-SUM(AX303:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D176)*(AY$289-Inputs!$D176-SUM(AY303:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D176)*(AZ$289-Inputs!$D176-SUM(AZ303:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D176)*(BA$289-Inputs!$D176-SUM(BA303:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D176)*(BB$289-Inputs!$D176-SUM(BB303:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D176)*(BC$289-Inputs!$D176-SUM(BC303:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D176)*(BD$289-Inputs!$D176-SUM(BD303:BD$307))","v":0}]
[null,null,null,"Bracket 13","%",null,{"$f":"(G$289>Inputs!$D177)*(G$289-Inputs!$D177-SUM(G304:G$307))","v":0},{"$f":"(H$289>Inputs!$D177)*(H$289-Inputs!$D177-SUM(H304:H$307))","v":0},{"$f":"(I$289>Inputs!$D177)*(I$289-Inputs!$D177-SUM(I304:I$307))","v":0},{"$f":"(J$289>Inputs!$D177)*(J$289-Inputs!$D177-SUM(J304:J$307))","v":0},{"$f":"(K$289>Inputs!$D177)*(K$289-Inputs!$D177-SUM(K304:K$307))","v":0},{"$f":"(L$289>Inputs!$D177)*(L$289-Inputs!$D177-SUM(L304:L$307))","v":0},{"$f":"(M$289>Inputs!$D177)*(M$289-Inputs!$D177-SUM(M304:M$307))","v":0},{"$f":"(N$289>Inputs!$D177)*(N$289-Inputs!$D177-SUM(N304:N$307))","v":0},{"$f":"(O$289>Inputs!$D177)*(O$289-Inputs!$D177-SUM(O304:O$307))","v":0},{"$f":"(P$289>Inputs!$D177)*(P$289-Inputs!$D177-SUM(P304:P$307))","v":0},{"$f":"(Q$289>Inputs!$D177)*(Q$289-Inputs!$D177-SUM(Q304:Q$307))","v":0},{"$f":"(R$289>Inputs!$D177)*(R$289-Inputs!$D177-SUM(R304:R$307))","v":0},{"$f":"(S$289>Inputs!$D177)*(S$289-Inputs!$D177-SUM(S304:S$307))","v":0},{"$f":"(T$289>Inputs!$D177)*(T$289-Inputs!$D177-SUM(T304:T$307))","v":0},{"$f":"(U$289>Inputs!$D177)*(U$289-Inputs!$D177-SUM(U304:U$307))","v":0},{"$f":"(V$289>Inputs!$D177)*(V$289-Inputs!$D177-SUM(V304:V$307))","v":0},{"$f":"(W$289>Inputs!$D177)*(W$289-Inputs!$D177-SUM(W304:W$307))","v":0},{"$f":"(X$289>Inputs!$D177)*(X$289-Inputs!$D177-SUM(X304:X$307))","v":0},{"$f":"(Y$289>Inputs!$D177)*(Y$289-Inputs!$D177-SUM(Y304:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D177)*(Z$289-Inputs!$D177-SUM(Z304:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D177)*(AA$289-Inputs!$D177-SUM(AA304:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D177)*(AB$289-Inputs!$D177-SUM(AB304:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D177)*(AC$289-Inputs!$D177-SUM(AC304:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D177)*(AD$289-Inputs!$D177-SUM(AD304:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D177)*(AE$289-Inputs!$D177-SUM(AE304:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D177)*(AF$289-Inputs!$D177-SUM(AF304:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D177)*(AG$289-Inputs!$D177-SUM(AG304:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D177)*(AH$289-Inputs!$D177-SUM(AH304:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D177)*(AI$289-Inputs!$D177-SUM(AI304:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D177)*(AJ$289-Inputs!$D177-SUM(AJ304:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D177)*(AK$289-Inputs!$D177-SUM(AK304:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D177)*(AL$289-Inputs!$D177-SUM(AL304:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D177)*(AM$289-Inputs!$D177-SUM(AM304:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D177)*(AN$289-Inputs!$D177-SUM(AN304:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D177)*(AO$289-Inputs!$D177-SUM(AO304:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D177)*(AP$289-Inputs!$D177-SUM(AP304:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D177)*(AQ$289-Inputs!$D177-SUM(AQ304:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D177)*(AR$289-Inputs!$D177-SUM(AR304:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D177)*(AS$289-Inputs!$D177-SUM(AS304:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D177)*(AT$289-Inputs!$D177-SUM(AT304:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D177)*(AU$289-Inputs!$D177-SUM(AU304:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D177)*(AV$289-Inputs!$D177-SUM(AV304:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D177)*(AW$289-Inputs!$D177-SUM(AW304:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D177)*(AX$289-Inputs!$D177-SUM(AX304:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D177)*(AY$289-Inputs!$D177-SUM(AY304:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D177)*(AZ$289-Inputs!$D177-SUM(AZ304:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D177)*(BA$289-Inputs!$D177-SUM(BA304:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D177)*(BB$289-Inputs!$D177-SUM(BB304:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D177)*(BC$289-Inputs!$D177-SUM(BC304:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D177)*(BD$289-Inputs!$D177-SUM(BD304:BD$307))","v":0}]
[null,null,null,"Bracket 14","%",null,{"$f":"(G$289>Inputs!$D178)*(G$289-Inputs!$D178-SUM(G305:G$307))","v":0},{"$f":"(H$289>Inputs!$D178)*(H$289-Inputs!$D178-SUM(H305:H$307))","v":0},{"$f":"(I$289>Inputs!$D178)*(I$289-Inputs!$D178-SUM(I305:I$307))","v":0},{"$f":"(J$289>Inputs!$D178)*(J$289-Inputs!$D178-SUM(J305:J$307))","v":0},{"$f":"(K$289>Inputs!$D178)*(K$289-Inputs!$D178-SUM(K305:K$307))","v":0},{"$f":"(L$289>Inputs!$D178)*(L$289-Inputs!$D178-SUM(L305:L$307))","v":0},{"$f":"(M$289>Inputs!$D178)*(M$289-Inputs!$D178-SUM(M305:M$307))","v":0},{"$f":"(N$289>Inputs!$D178)*(N$289-Inputs!$D178-SUM(N305:N$307))","v":0},{"$f":"(O$289>Inputs!$D178)*(O$289-Inputs!$D178-SUM(O305:O$307))","v":0},{"$f":"(P$289>Inputs!$D178)*(P$289-Inputs!$D178-SUM(P305:P$307))","v":0},{"$f":"(Q$289>Inputs!$D178)*(Q$289-Inputs!$D178-SUM(Q305:Q$307))","v":0},{"$f":"(R$289>Inputs!$D178)*(R$289-Inputs!$D178-SUM(R305:R$307))","v":0},{"$f":"(S$289>Inputs!$D178)*(S$289-Inputs!$D178-SUM(S305:S$307))","v":0},{"$f":"(T$289>Inputs!$D178)*(T$289-Inputs!$D178-SUM(T305:T$307))","v":0},{"$f":"(U$289>Inputs!$D178)*(U$289-Inputs!$D178-SUM(U305:U$307))","v":0},{"$f":"(V$289>Inputs!$D178)*(V$289-Inputs!$D178-SUM(V305:V$307))","v":0},{"$f":"(W$289>Inputs!$D178)*(W$289-Inputs!$D178-SUM(W305:W$307))","v":0},{"$f":"(X$289>Inputs!$D178)*(X$289-Inputs!$D178-SUM(X305:X$307))","v":0},{"$f":"(Y$289>Inputs!$D178)*(Y$289-Inputs!$D178-SUM(Y305:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D178)*(Z$289-Inputs!$D178-SUM(Z305:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D178)*(AA$289-Inputs!$D178-SUM(AA305:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D178)*(AB$289-Inputs!$D178-SUM(AB305:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D178)*(AC$289-Inputs!$D178-SUM(AC305:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D178)*(AD$289-Inputs!$D178-SUM(AD305:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D178)*(AE$289-Inputs!$D178-SUM(AE305:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D178)*(AF$289-Inputs!$D178-SUM(AF305:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D178)*(AG$289-Inputs!$D178-SUM(AG305:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D178)*(AH$289-Inputs!$D178-SUM(AH305:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D178)*(AI$289-Inputs!$D178-SUM(AI305:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D178)*(AJ$289-Inputs!$D178-SUM(AJ305:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D178)*(AK$289-Inputs!$D178-SUM(AK305:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D178)*(AL$289-Inputs!$D178-SUM(AL305:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D178)*(AM$289-Inputs!$D178-SUM(AM305:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D178)*(AN$289-Inputs!$D178-SUM(AN305:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D178)*(AO$289-Inputs!$D178-SUM(AO305:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D178)*(AP$289-Inputs!$D178-SUM(AP305:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D178)*(AQ$289-Inputs!$D178-SUM(AQ305:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D178)*(AR$289-Inputs!$D178-SUM(AR305:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D178)*(AS$289-Inputs!$D178-SUM(AS305:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D178)*(AT$289-Inputs!$D178-SUM(AT305:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D178)*(AU$289-Inputs!$D178-SUM(AU305:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D178)*(AV$289-Inputs!$D178-SUM(AV305:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D178)*(AW$289-Inputs!$D178-SUM(AW305:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D178)*(AX$289-Inputs!$D178-SUM(AX305:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D178)*(AY$289-Inputs!$D178-SUM(AY305:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D178)*(AZ$289-Inputs!$D178-SUM(AZ305:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D178)*(BA$289-Inputs!$D178-SUM(BA305:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D178)*(BB$289-Inputs!$D178-SUM(BB305:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D178)*(BC$289-Inputs!$D178-SUM(BC305:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D178)*(BD$289-Inputs!$D178-SUM(BD305:BD$307))","v":0}]
[null,null,null,"Bracket 15","%",null,{"$f":"(G$289>Inputs!$D179)*(G$289-Inputs!$D179-SUM(G306:G$307))","v":0},{"$f":"(H$289>Inputs!$D179)*(H$289-Inputs!$D179-SUM(H306:H$307))","v":0},{"$f":"(I$289>Inputs!$D179)*(I$289-Inputs!$D179-SUM(I306:I$307))","v":0},{"$f":"(J$289>Inputs!$D179)*(J$289-Inputs!$D179-SUM(J306:J$307))","v":0},{"$f":"(K$289>Inputs!$D179)*(K$289-Inputs!$D179-SUM(K306:K$307))","v":0},{"$f":"(L$289>Inputs!$D179)*(L$289-Inputs!$D179-SUM(L306:L$307))","v":0},{"$f":"(M$289>Inputs!$D179)*(M$289-Inputs!$D179-SUM(M306:M$307))","v":0},{"$f":"(N$289>Inputs!$D179)*(N$289-Inputs!$D179-SUM(N306:N$307))","v":0},{"$f":"(O$289>Inputs!$D179)*(O$289-Inputs!$D179-SUM(O306:O$307))","v":0},{"$f":"(P$289>Inputs!$D179)*(P$289-Inputs!$D179-SUM(P306:P$307))","v":0},{"$f":"(Q$289>Inputs!$D179)*(Q$289-Inputs!$D179-SUM(Q306:Q$307))","v":0},{"$f":"(R$289>Inputs!$D179)*(R$289-Inputs!$D179-SUM(R306:R$307))","v":0},{"$f":"(S$289>Inputs!$D179)*(S$289-Inputs!$D179-SUM(S306:S$307))","v":0},{"$f":"(T$289>Inputs!$D179)*(T$289-Inputs!$D179-SUM(T306:T$307))","v":0},{"$f":"(U$289>Inputs!$D179)*(U$289-Inputs!$D179-SUM(U306:U$307))","v":0},{"$f":"(V$289>Inputs!$D179)*(V$289-Inputs!$D179-SUM(V306:V$307))","v":0},{"$f":"(W$289>Inputs!$D179)*(W$289-Inputs!$D179-SUM(W306:W$307))","v":0},{"$f":"(X$289>Inputs!$D179)*(X$289-Inputs!$D179-SUM(X306:X$307))","v":0},{"$f":"(Y$289>Inputs!$D179)*(Y$289-Inputs!$D179-SUM(Y306:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D179)*(Z$289-Inputs!$D179-SUM(Z306:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D179)*(AA$289-Inputs!$D179-SUM(AA306:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D179)*(AB$289-Inputs!$D179-SUM(AB306:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D179)*(AC$289-Inputs!$D179-SUM(AC306:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D179)*(AD$289-Inputs!$D179-SUM(AD306:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D179)*(AE$289-Inputs!$D179-SUM(AE306:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D179)*(AF$289-Inputs!$D179-SUM(AF306:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D179)*(AG$289-Inputs!$D179-SUM(AG306:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D179)*(AH$289-Inputs!$D179-SUM(AH306:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D179)*(AI$289-Inputs!$D179-SUM(AI306:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D179)*(AJ$289-Inputs!$D179-SUM(AJ306:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D179)*(AK$289-Inputs!$D179-SUM(AK306:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D179)*(AL$289-Inputs!$D179-SUM(AL306:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D179)*(AM$289-Inputs!$D179-SUM(AM306:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D179)*(AN$289-Inputs!$D179-SUM(AN306:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D179)*(AO$289-Inputs!$D179-SUM(AO306:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D179)*(AP$289-Inputs!$D179-SUM(AP306:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D179)*(AQ$289-Inputs!$D179-SUM(AQ306:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D179)*(AR$289-Inputs!$D179-SUM(AR306:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D179)*(AS$289-Inputs!$D179-SUM(AS306:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D179)*(AT$289-Inputs!$D179-SUM(AT306:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D179)*(AU$289-Inputs!$D179-SUM(AU306:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D179)*(AV$289-Inputs!$D179-SUM(AV306:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D179)*(AW$289-Inputs!$D179-SUM(AW306:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D179)*(AX$289-Inputs!$D179-SUM(AX306:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D179)*(AY$289-Inputs!$D179-SUM(AY306:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D179)*(AZ$289-Inputs!$D179-SUM(AZ306:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D179)*(BA$289-Inputs!$D179-SUM(BA306:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D179)*(BB$289-Inputs!$D179-SUM(BB306:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D179)*(BC$289-Inputs!$D179-SUM(BC306:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D179)*(BD$289-Inputs!$D179-SUM(BD306:BD$307))","v":0}]
[null,null,null,"Bracket 16","%",null,{"$f":"(G$289>Inputs!$D180)*(G$289-Inputs!$D180-SUM(G307:G$307))","v":0},{"$f":"(H$289>Inputs!$D180)*(H$289-Inputs!$D180-SUM(H307:H$307))","v":0},{"$f":"(I$289>Inputs!$D180)*(I$289-Inputs!$D180-SUM(I307:I$307))","v":0},{"$f":"(J$289>Inputs!$D180)*(J$289-Inputs!$D180-SUM(J307:J$307))","v":0},{"$f":"(K$289>Inputs!$D180)*(K$289-Inputs!$D180-SUM(K307:K$307))","v":0},{"$f":"(L$289>Inputs!$D180)*(L$289-Inputs!$D180-SUM(L307:L$307))","v":0},{"$f":"(M$289>Inputs!$D180)*(M$289-Inputs!$D180-SUM(M307:M$307))","v":0},{"$f":"(N$289>Inputs!$D180)*(N$289-Inputs!$D180-SUM(N307:N$307))","v":0},{"$f":"(O$289>Inputs!$D180)*(O$289-Inputs!$D180-SUM(O307:O$307))","v":0},{"$f":"(P$289>Inputs!$D180)*(P$289-Inputs!$D180-SUM(P307:P$307))","v":0},{"$f":"(Q$289>Inputs!$D180)*(Q$289-Inputs!$D180-SUM(Q307:Q$307))","v":0},{"$f":"(R$289>Inputs!$D180)*(R$289-Inputs!$D180-SUM(R307:R$307))","v":0},{"$f":"(S$289>Inputs!$D180)*(S$289-Inputs!$D180-SUM(S307:S$307))","v":0},{"$f":"(T$289>Inputs!$D180)*(T$289-Inputs!$D180-SUM(T307:T$307))","v":0},{"$f":"(U$289>Inputs!$D180)*(U$289-Inputs!$D180-SUM(U307:U$307))","v":0},{"$f":"(V$289>Inputs!$D180)*(V$289-Inputs!$D180-SUM(V307:V$307))","v":0},{"$f":"(W$289>Inputs!$D180)*(W$289-Inputs!$D180-SUM(W307:W$307))","v":0},{"$f":"(X$289>Inputs!$D180)*(X$289-Inputs!$D180-SUM(X307:X$307))","v":0},{"$f":"(Y$289>Inputs!$D180)*(Y$289-Inputs!$D180-SUM(Y307:Y$307))","v":0},{"$f":"(Z$289>Inputs!$D180)*(Z$289-Inputs!$D180-SUM(Z307:Z$307))","v":0},{"$f":"(AA$289>Inputs!$D180)*(AA$289-Inputs!$D180-SUM(AA307:AA$307))","v":0},{"$f":"(AB$289>Inputs!$D180)*(AB$289-Inputs!$D180-SUM(AB307:AB$307))","v":0},{"$f":"(AC$289>Inputs!$D180)*(AC$289-Inputs!$D180-SUM(AC307:AC$307))","v":0},{"$f":"(AD$289>Inputs!$D180)*(AD$289-Inputs!$D180-SUM(AD307:AD$307))","v":0},{"$f":"(AE$289>Inputs!$D180)*(AE$289-Inputs!$D180-SUM(AE307:AE$307))","v":0},{"$f":"(AF$289>Inputs!$D180)*(AF$289-Inputs!$D180-SUM(AF307:AF$307))","v":0},{"$f":"(AG$289>Inputs!$D180)*(AG$289-Inputs!$D180-SUM(AG307:AG$307))","v":0},{"$f":"(AH$289>Inputs!$D180)*(AH$289-Inputs!$D180-SUM(AH307:AH$307))","v":0},{"$f":"(AI$289>Inputs!$D180)*(AI$289-Inputs!$D180-SUM(AI307:AI$307))","v":0},{"$f":"(AJ$289>Inputs!$D180)*(AJ$289-Inputs!$D180-SUM(AJ307:AJ$307))","v":0},{"$f":"(AK$289>Inputs!$D180)*(AK$289-Inputs!$D180-SUM(AK307:AK$307))","v":0},{"$f":"(AL$289>Inputs!$D180)*(AL$289-Inputs!$D180-SUM(AL307:AL$307))","v":0},{"$f":"(AM$289>Inputs!$D180)*(AM$289-Inputs!$D180-SUM(AM307:AM$307))","v":0},{"$f":"(AN$289>Inputs!$D180)*(AN$289-Inputs!$D180-SUM(AN307:AN$307))","v":0},{"$f":"(AO$289>Inputs!$D180)*(AO$289-Inputs!$D180-SUM(AO307:AO$307))","v":0},{"$f":"(AP$289>Inputs!$D180)*(AP$289-Inputs!$D180-SUM(AP307:AP$307))","v":0},{"$f":"(AQ$289>Inputs!$D180)*(AQ$289-Inputs!$D180-SUM(AQ307:AQ$307))","v":0},{"$f":"(AR$289>Inputs!$D180)*(AR$289-Inputs!$D180-SUM(AR307:AR$307))","v":0},{"$f":"(AS$289>Inputs!$D180)*(AS$289-Inputs!$D180-SUM(AS307:AS$307))","v":0},{"$f":"(AT$289>Inputs!$D180)*(AT$289-Inputs!$D180-SUM(AT307:AT$307))","v":0},{"$f":"(AU$289>Inputs!$D180)*(AU$289-Inputs!$D180-SUM(AU307:AU$307))","v":0},{"$f":"(AV$289>Inputs!$D180)*(AV$289-Inputs!$D180-SUM(AV307:AV$307))","v":0},{"$f":"(AW$289>Inputs!$D180)*(AW$289-Inputs!$D180-SUM(AW307:AW$307))","v":0},{"$f":"(AX$289>Inputs!$D180)*(AX$289-Inputs!$D180-SUM(AX307:AX$307))","v":0},{"$f":"(AY$289>Inputs!$D180)*(AY$289-Inputs!$D180-SUM(AY307:AY$307))","v":0},{"$f":"(AZ$289>Inputs!$D180)*(AZ$289-Inputs!$D180-SUM(AZ307:AZ$307))","v":0},{"$f":"(BA$289>Inputs!$D180)*(BA$289-Inputs!$D180-SUM(BA307:BA$307))","v":0},{"$f":"(BB$289>Inputs!$D180)*(BB$289-Inputs!$D180-SUM(BB307:BB$307))","v":0},{"$f":"(BC$289>Inputs!$D180)*(BC$289-Inputs!$D180-SUM(BC307:BC$307))","v":0},{"$f":"(BD$289>Inputs!$D180)*(BD$289-Inputs!$D180-SUM(BD307:BD$307))","v":0}]
[null,null,null,"Bracket 17","%",null,{"$f":"IF(G$289>Inputs!$D$181,Model!G$289-Inputs!$D$181,0)","v":0},{"$f":"IF(H$289>Inputs!$D$181,Model!H$289-Inputs!$D$181,0)","v":0},{"$f":"IF(I$289>Inputs!$D$181,Model!I$289-Inputs!$D$181,0)","v":0},{"$f":"IF(J$289>Inputs!$D$181,Model!J$289-Inputs!$D$181,0)","v":0},{"$f":"IF(K$289>Inputs!$D$181,Model!K$289-Inputs!$D$181,0)","v":0.4644687500000001},{"$f":"IF(L$289>Inputs!$D$181,Model!L$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(M$289>Inputs!$D$181,Model!M$289-Inputs!$D$181,0)","v":0.47350892857142862},{"$f":"IF(N$289>Inputs!$D$181,Model!N$289-Inputs!$D$181,0)","v":0.47350892857142862},{"$f":"IF(O$289>Inputs!$D$181,Model!O$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(P$289>Inputs!$D$181,Model!P$289-Inputs!$D$181,0)","v":0.47350892857142879},{"$f":"IF(Q$289>Inputs!$D$181,Model!Q$289-Inputs!$D$181,0)","v":0.47350892857142879},{"$f":"IF(R$289>Inputs!$D$181,Model!R$289-Inputs!$D$181,0)","v":0.47350892857142857},{"$f":"IF(S$289>Inputs!$D$181,Model!S$289-Inputs!$D$181,0)","v":0.47350892857142862},{"$f":"IF(T$289>Inputs!$D$181,Model!T$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(U$289>Inputs!$D$181,Model!U$289-Inputs!$D$181,0)","v":0.47350892857142862},{"$f":"IF(V$289>Inputs!$D$181,Model!V$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(W$289>Inputs!$D$181,Model!W$289-Inputs!$D$181,0)","v":0.47350892857142873},{"$f":"IF(X$289>Inputs!$D$181,Model!X$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(Y$289>Inputs!$D$181,Model!Y$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(Z$289>Inputs!$D$181,Model!Z$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(AA$289>Inputs!$D$181,Model!AA$289-Inputs!$D$181,0)","v":0.47350892857142862},{"$f":"IF(AB$289>Inputs!$D$181,Model!AB$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(AC$289>Inputs!$D$181,Model!AC$289-Inputs!$D$181,0)","v":0.47350892857142868},{"$f":"IF(AD$289>Inputs!$D$181,Model!AD$289-Inputs!$D$181,0)","v":0.46913392857142855},{"$f":"IF(AE$289>Inputs!$D$181,Model!AE$289-Inputs!$D$181,0)","v":0.46913392857142855},{"$f":"IF(AF$289>Inputs!$D$181,Model!AF$289-Inputs!$D$181,0)","v":0.46913392857142855},{"$f":"IF(AG$289>Inputs!$D$181,Model!AG$289-Inputs!$D$181,0)","v":0.47047321428571437},{"$f":"IF(AH$289>Inputs!$D$181,Model!AH$289-Inputs!$D$181,0)","v":0.47181250000000002},{"$f":"IF(AI$289>Inputs!$D$181,Model!AI$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AJ$289>Inputs!$D$181,Model!AJ$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AK$289>Inputs!$D$181,Model!AK$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AL$289>Inputs!$D$181,Model!AL$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AM$289>Inputs!$D$181,Model!AM$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AN$289>Inputs!$D$181,Model!AN$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AO$289>Inputs!$D$181,Model!AO$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AP$289>Inputs!$D$181,Model!AP$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AQ$289>Inputs!$D$181,Model!AQ$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AR$289>Inputs!$D$181,Model!AR$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AS$289>Inputs!$D$181,Model!AS$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AT$289>Inputs!$D$181,Model!AT$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AU$289>Inputs!$D$181,Model!AU$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AV$289>Inputs!$D$181,Model!AV$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AW$289>Inputs!$D$181,Model!AW$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AX$289>Inputs!$D$181,Model!AX$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AY$289>Inputs!$D$181,Model!AY$289-Inputs!$D$181,0)","v":0},{"$f":"IF(AZ$289>Inputs!$D$181,Model!AZ$289-Inputs!$D$181,0)","v":0},{"$f":"IF(BA$289>Inputs!$D$181,Model!BA$289-Inputs!$D$181,0)","v":0},{"$f":"IF(BB$289>Inputs!$D$181,Model!BB$289-Inputs!$D$181,0)","v":0},{"$f":"IF(BC$289>Inputs!$D$181,Model!BC$289-Inputs!$D$181,0)","v":0},{"$f":"IF(BD$289>Inputs!$D$181,Model!BD$289-Inputs!$D$181,0)","v":0}]
[]
[null,null,null,"Average rate","%",null,{"$f":"SUMPRODUCT(G$291:G$307,Inputs!$E$165:$E$181)/IF(G289>0,G289,1)","v":0},{"$f":"SUMPRODUCT(H$291:H$307,Inputs!$E$165:$E$181)/IF(H289>0,H289,1)","v":0},{"$f":"SUMPRODUCT(I$291:I$307,Inputs!$E$165:$E$181)/IF(I289>0,I289,1)","v":0},{"$f":"SUMPRODUCT(J$291:J$307,Inputs!$E$165:$E$181)/IF(J289>0,J289,1)","v":0},{"$f":"SUMPRODUCT(K$291:K$307,Inputs!$E$165:$E$181)/IF(K289>0,K289,1)","v":0},{"$f":"SUMPRODUCT(L$291:L$307,Inputs!$E$165:$E$181)/IF(L289>0,L289,1)","v":0},{"$f":"SUMPRODUCT(M$291:M$307,Inputs!$E$165:$E$181)/IF(M289>0,M289,1)","v":0},{"$f":"SUMPRODUCT(N$291:N$307,Inputs!$E$165:$E$181)/IF(N289>0,N289,1)","v":0},{"$f":"SUMPRODUCT(O$291:O$307,Inputs!$E$165:$E$181)/IF(O289>0,O289,1)","v":0},{"$f":"SUMPRODUCT(P$291:P$307,Inputs!$E$165:$E$181)/IF(P289>0,P289,1)","v":0},{"$f":"SUMPRODUCT(Q$291:Q$307,Inputs!$E$165:$E$181)/IF(Q289>0,Q289,1)","v":0},{"$f":"SUMPRODUCT(R$291:R$307,Inputs!$E$165:$E$181)/IF(R289>0,R289,1)","v":0},{"$f":"SUMPRODUCT(S$291:S$307,Inputs!$E$165:$E$181)/IF(S289>0,S289,1)","v":0},{"$f":"SUMPRODUCT(T$291:T$307,Inputs!$E$165:$E$181)/IF(T289>0,T289,1)","v":0},{"$f":"SUMPRODUCT(U$291:U$307,Inputs!$E$165:$E$181)/IF(U289>0,U289,1)","v":0},{"$f":"SUMPRODUCT(V$291:V$307,Inputs!$E$165:$E$181)/IF(V289>0,V289,1)","v":0},{"$f":"SUMPRODUCT(W$291:W$307,Inputs!$E$165:$E$181)/IF(W289>0,W289,1)","v":0},{"$f":"SUMPRODUCT(X$291:X$307,Inputs!$E$165:$E$181)/IF(X289>0,X289,1)","v":0},{"$f":"SUMPRODUCT(Y$291:Y$307,Inputs!$E$165:$E$181)/IF(Y289>0,Y289,1)","v":0},{"$f":"SUMPRODUCT(Z$291:Z$307,Inputs!$E$165:$E$181)/IF(Z289>0,Z289,1)","v":0},{"$f":"SUMPRODUCT(AA$291:AA$307,Inputs!$E$165:$E$181)/IF(AA289>0,AA289,1)","v":0},{"$f":"SUMPRODUCT(AB$291:AB$307,Inputs!$E$165:$E$181)/IF(AB289>0,AB289,1)","v":0},{"$f":"SUMPRODUCT(AC$291:AC$307,Inputs!$E$165:$E$181)/IF(AC289>0,AC289,1)","v":0},{"$f":"SUMPRODUCT(AD$291:AD$307,Inputs!$E$165:$E$181)/IF(AD289>0,AD289,1)","v":0},{"$f":"SUMPRODUCT(AE$291:AE$307,Inputs!$E$165:$E$181)/IF(AE289>0,AE289,1)","v":0},{"$f":"SUMPRODUCT(AF$291:AF$307,Inputs!$E$165:$E$181)/IF(AF289>0,AF289,1)","v":0},{"$f":"SUMPRODUCT(AG$291:AG$307,Inputs!$E$165:$E$181)/IF(AG289>0,AG289,1)","v":0},{"$f":"SUMPRODUCT(AH$291:AH$307,Inputs!$E$165:$E$181)/IF(AH289>0,AH289,1)","v":0},{"$f":"SUMPRODUCT(AI$291:AI$307,Inputs!$E$165:$E$181)/IF(AI289>0,AI289,1)","v":0},{"$f":"SUMPRODUCT(AJ$291:AJ$307,Inputs!$E$165:$E$181)/IF(AJ289>0,AJ289,1)","v":0},{"$f":"SUMPRODUCT(AK$291:AK$307,Inputs!$E$165:$E$181)/IF(AK289>0,AK289,1)","v":0},{"$f":"SUMPRODUCT(AL$291:AL$307,Inputs!$E$165:$E$181)/IF(AL289>0,AL289,1)","v":0},{"$f":"SUMPRODUCT(AM$291:AM$307,Inputs!$E$165:$E$181)/IF(AM289>0,AM289,1)","v":0},{"$f":"SUMPRODUCT(AN$291:AN$307,Inputs!$E$165:$E$181)/IF(AN289>0,AN289,1)","v":0},{"$f":"SUMPRODUCT(AO$291:AO$307,Inputs!$E$165:$E$181)/IF(AO289>0,AO289,1)","v":0},{"$f":"SUMPRODUCT(AP$291:AP$307,Inputs!$E$165:$E$181)/IF(AP289>0,AP289,1)","v":0},{"$f":"SUMPRODUCT(AQ$291:AQ$307,Inputs!$E$165:$E$181)/IF(AQ289>0,AQ289,1)","v":0},{"$f":"SUMPRODUCT(AR$291:AR$307,Inputs!$E$165:$E$181)/IF(AR289>0,AR289,1)","v":0},{"$f":"SUMPRODUCT(AS$291:AS$307,Inputs!$E$165:$E$181)/IF(AS289>0,AS289,1)","v":0},{"$f":"SUMPRODUCT(AT$291:AT$307,Inputs!$E$165:$E$181)/IF(AT289>0,AT289,1)","v":0},{"$f":"SUMPRODUCT(AU$291:AU$307,Inputs!$E$165:$E$181)/IF(AU289>0,AU289,1)","v":0},{"$f":"SUMPRODUCT(AV$291:AV$307,Inputs!$E$165:$E$181)/IF(AV289>0,AV289,1)","v":0},{"$f":"SUMPRODUCT(AW$291:AW$307,Inputs!$E$165:$E$181)/IF(AW289>0,AW289,1)","v":0},{"$f":"SUMPRODUCT(AX$291:AX$307,Inputs!$E$165:$E$181)/IF(AX289>0,AX289,1)","v":0},{"$f":"SUMPRODUCT(AY$291:AY$307,Inputs!$E$165:$E$181)/IF(AY289>0,AY289,1)","v":0},{"$f":"SUMPRODUCT(AZ$291:AZ$307,Inputs!$E$165:$E$181)/IF(AZ289>0,AZ289,1)","v":0},{"$f":"SUMPRODUCT(BA$291:BA$307,Inputs!$E$165:$E$181)/IF(BA289>0,BA289,1)","v":0},{"$f":"SUMPRODUCT(BB$291:BB$307,Inputs!$E$165:$E$181)/IF(BB289>0,BB289,1)","v":0},{"$f":"SUMPRODUCT(BC$291:BC$307,Inputs!$E$165:$E$181)/IF(BC289>0,BC289,1)","v":0},{"$f":"SUMPRODUCT(BD$291:BD$307,Inputs!$E$165:$E$181)/IF(BD289>0,BD289,1)","v":0}]
[null,null,{"$f":"SUM(G310:BD310)","v":0},"Operating profit tax payable","$mm nominal",null,{"$f":"G287 * G309","v":0},{"$f":"H287 * H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G311:BD311)","v":0},"Operating profit tax paid","$mm nominal",null,{"$f":"IF(Inputs!$E$40 = 0, G287 * G309, IF((G287 * G309) < (Inputs!$E$40 * (G110 + G117)), 0, G287 * G309)) * IF($E$285 <> 3, 1, G224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, H287 * H309, IF((H287 * H309) < (Inputs!$E$40 * (H110 + H117)), 0, H287 * H309)) * IF($E$285 <> 3, 1, H224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, I287 * I309, IF((I287 * I309) < (Inputs!$E$40 * (I110 + I117)), 0, I287 * I309)) * IF($E$285 <> 3, 1, I224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, J287 * J309, IF((J287 * J309) < (Inputs!$E$40 * (J110 + J117)), 0, J287 * J309)) * IF($E$285 <> 3, 1, J224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, K287 * K309, IF((K287 * K309) < (Inputs!$E$40 * (K110 + K117)), 0, K287 * K309)) * IF($E$285 <> 3, 1, K224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, L287 * L309, IF((L287 * L309) < (Inputs!$E$40 * (L110 + L117)), 0, L287 * L309)) * IF($E$285 <> 3, 1, L224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, M287 * M309, IF((M287 * M309) < (Inputs!$E$40 * (M110 + M117)), 0, M287 * M309)) * IF($E$285 <> 3, 1, M224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, N287 * N309, IF((N287 * N309) < (Inputs!$E$40 * (N110 + N117)), 0, N287 * N309)) * IF($E$285 <> 3, 1, N224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, O287 * O309, IF((O287 * O309) < (Inputs!$E$40 * (O110 + O117)), 0, O287 * O309)) * IF($E$285 <> 3, 1, O224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, P287 * P309, IF((P287 * P309) < (Inputs!$E$40 * (P110 + P117)), 0, P287 * P309)) * IF($E$285 <> 3, 1, P224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, Q287 * Q309, IF((Q287 * Q309) < (Inputs!$E$40 * (Q110 + Q117)), 0, Q287 * Q309)) * IF($E$285 <> 3, 1, Q224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, R287 * R309, IF((R287 * R309) < (Inputs!$E$40 * (R110 + R117)), 0, R287 * R309)) * IF($E$285 <> 3, 1, R224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, S287 * S309, IF((S287 * S309) < (Inputs!$E$40 * (S110 + S117)), 0, S287 * S309)) * IF($E$285 <> 3, 1, S224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, T287 * T309, IF((T287 * T309) < (Inputs!$E$40 * (T110 + T117)), 0, T287 * T309)) * IF($E$285 <> 3, 1, T224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, U287 * U309, IF((U287 * U309) < (Inputs!$E$40 * (U110 + U117)), 0, U287 * U309)) * IF($E$285 <> 3, 1, U224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, V287 * V309, IF((V287 * V309) < (Inputs!$E$40 * (V110 + V117)), 0, V287 * V309)) * IF($E$285 <> 3, 1, V224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, W287 * W309, IF((W287 * W309) < (Inputs!$E$40 * (W110 + W117)), 0, W287 * W309)) * IF($E$285 <> 3, 1, W224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, X287 * X309, IF((X287 * X309) < (Inputs!$E$40 * (X110 + X117)), 0, X287 * X309)) * IF($E$285 <> 3, 1, X224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, Y287 * Y309, IF((Y287 * Y309) < (Inputs!$E$40 * (Y110 + Y117)), 0, Y287 * Y309)) * IF($E$285 <> 3, 1, Y224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, Z287 * Z309, IF((Z287 * Z309) < (Inputs!$E$40 * (Z110 + Z117)), 0, Z287 * Z309)) * IF($E$285 <> 3, 1, Z224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AA287 * AA309, IF((AA287 * AA309) < (Inputs!$E$40 * (AA110 + AA117)), 0, AA287 * AA309)) * IF($E$285 <> 3, 1, AA224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AB287 * AB309, IF((AB287 * AB309) < (Inputs!$E$40 * (AB110 + AB117)), 0, AB287 * AB309)) * IF($E$285 <> 3, 1, AB224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AC287 * AC309, IF((AC287 * AC309) < (Inputs!$E$40 * (AC110 + AC117)), 0, AC287 * AC309)) * IF($E$285 <> 3, 1, AC224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AD287 * AD309, IF((AD287 * AD309) < (Inputs!$E$40 * (AD110 + AD117)), 0, AD287 * AD309)) * IF($E$285 <> 3, 1, AD224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AE287 * AE309, IF((AE287 * AE309) < (Inputs!$E$40 * (AE110 + AE117)), 0, AE287 * AE309)) * IF($E$285 <> 3, 1, AE224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AF287 * AF309, IF((AF287 * AF309) < (Inputs!$E$40 * (AF110 + AF117)), 0, AF287 * AF309)) * IF($E$285 <> 3, 1, AF224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AG287 * AG309, IF((AG287 * AG309) < (Inputs!$E$40 * (AG110 + AG117)), 0, AG287 * AG309)) * IF($E$285 <> 3, 1, AG224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AH287 * AH309, IF((AH287 * AH309) < (Inputs!$E$40 * (AH110 + AH117)), 0, AH287 * AH309)) * IF($E$285 <> 3, 1, AH224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AI287 * AI309, IF((AI287 * AI309) < (Inputs!$E$40 * (AI110 + AI117)), 0, AI287 * AI309)) * IF($E$285 <> 3, 1, AI224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AJ287 * AJ309, IF((AJ287 * AJ309) < (Inputs!$E$40 * (AJ110 + AJ117)), 0, AJ287 * AJ309)) * IF($E$285 <> 3, 1, AJ224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AK287 * AK309, IF((AK287 * AK309) < (Inputs!$E$40 * (AK110 + AK117)), 0, AK287 * AK309)) * IF($E$285 <> 3, 1, AK224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AL287 * AL309, IF((AL287 * AL309) < (Inputs!$E$40 * (AL110 + AL117)), 0, AL287 * AL309)) * IF($E$285 <> 3, 1, AL224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AM287 * AM309, IF((AM287 * AM309) < (Inputs!$E$40 * (AM110 + AM117)), 0, AM287 * AM309)) * IF($E$285 <> 3, 1, AM224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AN287 * AN309, IF((AN287 * AN309) < (Inputs!$E$40 * (AN110 + AN117)), 0, AN287 * AN309)) * IF($E$285 <> 3, 1, AN224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AO287 * AO309, IF((AO287 * AO309) < (Inputs!$E$40 * (AO110 + AO117)), 0, AO287 * AO309)) * IF($E$285 <> 3, 1, AO224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AP287 * AP309, IF((AP287 * AP309) < (Inputs!$E$40 * (AP110 + AP117)), 0, AP287 * AP309)) * IF($E$285 <> 3, 1, AP224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AQ287 * AQ309, IF((AQ287 * AQ309) < (Inputs!$E$40 * (AQ110 + AQ117)), 0, AQ287 * AQ309)) * IF($E$285 <> 3, 1, AQ224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AR287 * AR309, IF((AR287 * AR309) < (Inputs!$E$40 * (AR110 + AR117)), 0, AR287 * AR309)) * IF($E$285 <> 3, 1, AR224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AS287 * AS309, IF((AS287 * AS309) < (Inputs!$E$40 * (AS110 + AS117)), 0, AS287 * AS309)) * IF($E$285 <> 3, 1, AS224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AT287 * AT309, IF((AT287 * AT309) < (Inputs!$E$40 * (AT110 + AT117)), 0, AT287 * AT309)) * IF($E$285 <> 3, 1, AT224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AU287 * AU309, IF((AU287 * AU309) < (Inputs!$E$40 * (AU110 + AU117)), 0, AU287 * AU309)) * IF($E$285 <> 3, 1, AU224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AV287 * AV309, IF((AV287 * AV309) < (Inputs!$E$40 * (AV110 + AV117)), 0, AV287 * AV309)) * IF($E$285 <> 3, 1, AV224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AW287 * AW309, IF((AW287 * AW309) < (Inputs!$E$40 * (AW110 + AW117)), 0, AW287 * AW309)) * IF($E$285 <> 3, 1, AW224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AX287 * AX309, IF((AX287 * AX309) < (Inputs!$E$40 * (AX110 + AX117)), 0, AX287 * AX309)) * IF($E$285 <> 3, 1, AX224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AY287 * AY309, IF((AY287 * AY309) < (Inputs!$E$40 * (AY110 + AY117)), 0, AY287 * AY309)) * IF($E$285 <> 3, 1, AY224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, AZ287 * AZ309, IF((AZ287 * AZ309) < (Inputs!$E$40 * (AZ110 + AZ117)), 0, AZ287 * AZ309)) * IF($E$285 <> 3, 1, AZ224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, BA287 * BA309, IF((BA287 * BA309) < (Inputs!$E$40 * (BA110 + BA117)), 0, BA287 * BA309)) * IF($E$285 <> 3, 1, BA224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, BB287 * BB309, IF((BB287 * BB309) < (Inputs!$E$40 * (BB110 + BB117)), 0, BB287 * BB309)) * IF($E$285 <> 3, 1, BB224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, BC287 * BC309, IF((BC287 * BC309) < (Inputs!$E$40 * (BC110 + BC117)), 0, BC287 * BC309)) * IF($E$285 <> 3, 1, BC224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, BD287 * BD309, IF((BD287 * BD309) < (Inputs!$E$40 * (BD110 + BD117)), 0, BD287 * BD309)) * IF($E$285 <> 3, 1, BD224)","v":0}]
[]
[null,null,{"$f":"SUM(G313:BD313)","v":0},"Backstop royalty payable","$mm nominal",null,{"$f":"IF(Inputs!$E$40 = 0, 0, IF((G287 * G309) < (Inputs!$E$40 * (G110 + G117)), Inputs!$E$40 * (G110 + G117), 0)) * IF($E$285 <> 3, 1, G224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((H287 * H309) < (Inputs!$E$40 * (H110 + H117)), Inputs!$E$40 * (H110 + H117), 0)) * IF($E$285 <> 3, 1, H224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((I287 * I309) < (Inputs!$E$40 * (I110 + I117)), Inputs!$E$40 * (I110 + I117), 0)) * IF($E$285 <> 3, 1, I224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((J287 * J309) < (Inputs!$E$40 * (J110 + J117)), Inputs!$E$40 * (J110 + J117), 0)) * IF($E$285 <> 3, 1, J224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((K287 * K309) < (Inputs!$E$40 * (K110 + K117)), Inputs!$E$40 * (K110 + K117), 0)) * IF($E$285 <> 3, 1, K224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((L287 * L309) < (Inputs!$E$40 * (L110 + L117)), Inputs!$E$40 * (L110 + L117), 0)) * IF($E$285 <> 3, 1, L224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((M287 * M309) < (Inputs!$E$40 * (M110 + M117)), Inputs!$E$40 * (M110 + M117), 0)) * IF($E$285 <> 3, 1, M224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((N287 * N309) < (Inputs!$E$40 * (N110 + N117)), Inputs!$E$40 * (N110 + N117), 0)) * IF($E$285 <> 3, 1, N224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((O287 * O309) < (Inputs!$E$40 * (O110 + O117)), Inputs!$E$40 * (O110 + O117), 0)) * IF($E$285 <> 3, 1, O224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((P287 * P309) < (Inputs!$E$40 * (P110 + P117)), Inputs!$E$40 * (P110 + P117), 0)) * IF($E$285 <> 3, 1, P224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((Q287 * Q309) < (Inputs!$E$40 * (Q110 + Q117)), Inputs!$E$40 * (Q110 + Q117), 0)) * IF($E$285 <> 3, 1, Q224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((R287 * R309) < (Inputs!$E$40 * (R110 + R117)), Inputs!$E$40 * (R110 + R117), 0)) * IF($E$285 <> 3, 1, R224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((S287 * S309) < (Inputs!$E$40 * (S110 + S117)), Inputs!$E$40 * (S110 + S117), 0)) * IF($E$285 <> 3, 1, S224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((T287 * T309) < (Inputs!$E$40 * (T110 + T117)), Inputs!$E$40 * (T110 + T117), 0)) * IF($E$285 <> 3, 1, T224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((U287 * U309) < (Inputs!$E$40 * (U110 + U117)), Inputs!$E$40 * (U110 + U117), 0)) * IF($E$285 <> 3, 1, U224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((V287 * V309) < (Inputs!$E$40 * (V110 + V117)), Inputs!$E$40 * (V110 + V117), 0)) * IF($E$285 <> 3, 1, V224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((W287 * W309) < (Inputs!$E$40 * (W110 + W117)), Inputs!$E$40 * (W110 + W117), 0)) * IF($E$285 <> 3, 1, W224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((X287 * X309) < (Inputs!$E$40 * (X110 + X117)), Inputs!$E$40 * (X110 + X117), 0)) * IF($E$285 <> 3, 1, X224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((Y287 * Y309) < (Inputs!$E$40 * (Y110 + Y117)), Inputs!$E$40 * (Y110 + Y117), 0)) * IF($E$285 <> 3, 1, Y224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((Z287 * Z309) < (Inputs!$E$40 * (Z110 + Z117)), Inputs!$E$40 * (Z110 + Z117), 0)) * IF($E$285 <> 3, 1, Z224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AA287 * AA309) < (Inputs!$E$40 * (AA110 + AA117)), Inputs!$E$40 * (AA110 + AA117), 0)) * IF($E$285 <> 3, 1, AA224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AB287 * AB309) < (Inputs!$E$40 * (AB110 + AB117)), Inputs!$E$40 * (AB110 + AB117), 0)) * IF($E$285 <> 3, 1, AB224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AC287 * AC309) < (Inputs!$E$40 * (AC110 + AC117)), Inputs!$E$40 * (AC110 + AC117), 0)) * IF($E$285 <> 3, 1, AC224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AD287 * AD309) < (Inputs!$E$40 * (AD110 + AD117)), Inputs!$E$40 * (AD110 + AD117), 0)) * IF($E$285 <> 3, 1, AD224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AE287 * AE309) < (Inputs!$E$40 * (AE110 + AE117)), Inputs!$E$40 * (AE110 + AE117), 0)) * IF($E$285 <> 3, 1, AE224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AF287 * AF309) < (Inputs!$E$40 * (AF110 + AF117)), Inputs!$E$40 * (AF110 + AF117), 0)) * IF($E$285 <> 3, 1, AF224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AG287 * AG309) < (Inputs!$E$40 * (AG110 + AG117)), Inputs!$E$40 * (AG110 + AG117), 0)) * IF($E$285 <> 3, 1, AG224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AH287 * AH309) < (Inputs!$E$40 * (AH110 + AH117)), Inputs!$E$40 * (AH110 + AH117), 0)) * IF($E$285 <> 3, 1, AH224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AI287 * AI309) < (Inputs!$E$40 * (AI110 + AI117)), Inputs!$E$40 * (AI110 + AI117), 0)) * IF($E$285 <> 3, 1, AI224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AJ287 * AJ309) < (Inputs!$E$40 * (AJ110 + AJ117)), Inputs!$E$40 * (AJ110 + AJ117), 0)) * IF($E$285 <> 3, 1, AJ224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AK287 * AK309) < (Inputs!$E$40 * (AK110 + AK117)), Inputs!$E$40 * (AK110 + AK117), 0)) * IF($E$285 <> 3, 1, AK224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AL287 * AL309) < (Inputs!$E$40 * (AL110 + AL117)), Inputs!$E$40 * (AL110 + AL117), 0)) * IF($E$285 <> 3, 1, AL224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AM287 * AM309) < (Inputs!$E$40 * (AM110 + AM117)), Inputs!$E$40 * (AM110 + AM117), 0)) * IF($E$285 <> 3, 1, AM224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AN287 * AN309) < (Inputs!$E$40 * (AN110 + AN117)), Inputs!$E$40 * (AN110 + AN117), 0)) * IF($E$285 <> 3, 1, AN224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AO287 * AO309) < (Inputs!$E$40 * (AO110 + AO117)), Inputs!$E$40 * (AO110 + AO117), 0)) * IF($E$285 <> 3, 1, AO224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AP287 * AP309) < (Inputs!$E$40 * (AP110 + AP117)), Inputs!$E$40 * (AP110 + AP117), 0)) * IF($E$285 <> 3, 1, AP224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AQ287 * AQ309) < (Inputs!$E$40 * (AQ110 + AQ117)), Inputs!$E$40 * (AQ110 + AQ117), 0)) * IF($E$285 <> 3, 1, AQ224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AR287 * AR309) < (Inputs!$E$40 * (AR110 + AR117)), Inputs!$E$40 * (AR110 + AR117), 0)) * IF($E$285 <> 3, 1, AR224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AS287 * AS309) < (Inputs!$E$40 * (AS110 + AS117)), Inputs!$E$40 * (AS110 + AS117), 0)) * IF($E$285 <> 3, 1, AS224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AT287 * AT309) < (Inputs!$E$40 * (AT110 + AT117)), Inputs!$E$40 * (AT110 + AT117), 0)) * IF($E$285 <> 3, 1, AT224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AU287 * AU309) < (Inputs!$E$40 * (AU110 + AU117)), Inputs!$E$40 * (AU110 + AU117), 0)) * IF($E$285 <> 3, 1, AU224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AV287 * AV309) < (Inputs!$E$40 * (AV110 + AV117)), Inputs!$E$40 * (AV110 + AV117), 0)) * IF($E$285 <> 3, 1, AV224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AW287 * AW309) < (Inputs!$E$40 * (AW110 + AW117)), Inputs!$E$40 * (AW110 + AW117), 0)) * IF($E$285 <> 3, 1, AW224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AX287 * AX309) < (Inputs!$E$40 * (AX110 + AX117)), Inputs!$E$40 * (AX110 + AX117), 0)) * IF($E$285 <> 3, 1, AX224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AY287 * AY309) < (Inputs!$E$40 * (AY110 + AY117)), Inputs!$E$40 * (AY110 + AY117), 0)) * IF($E$285 <> 3, 1, AY224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((AZ287 * AZ309) < (Inputs!$E$40 * (AZ110 + AZ117)), Inputs!$E$40 * (AZ110 + AZ117), 0)) * IF($E$285 <> 3, 1, AZ224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((BA287 * BA309) < (Inputs!$E$40 * (BA110 + BA117)), Inputs!$E$40 * (BA110 + BA117), 0)) * IF($E$285 <> 3, 1, BA224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((BB287 * BB309) < (Inputs!$E$40 * (BB110 + BB117)), Inputs!$E$40 * (BB110 + BB117), 0)) * IF($E$285 <> 3, 1, BB224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((BC287 * BC309) < (Inputs!$E$40 * (BC110 + BC117)), Inputs!$E$40 * (BC110 + BC117), 0)) * IF($E$285 <> 3, 1, BC224)","v":0},{"$f":"IF(Inputs!$E$40 = 0, 0, IF((BD287 * BD309) < (Inputs!$E$40 * (BD110 + BD117)), Inputs!$E$40 * (BD110 + BD117), 0)) * IF($E$285 <> 3, 1, BD224)","v":0}]
[]
[null,null,null,"DRC excess profits tax"]
[null,null,null,"Price difference","%",null,{"$f":"IF(Inputs!$E$207 = 2, Inputs!F210, Inputs!F211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!G210, Inputs!G211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!H210, Inputs!H211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!I210, Inputs!I211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!J210, Inputs!J211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!K210, Inputs!K211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!L210, Inputs!L211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!M210, Inputs!M211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!N210, Inputs!N211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!O210, Inputs!O211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!P210, Inputs!P211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!Q210, Inputs!Q211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!R210, Inputs!R211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!S210, Inputs!S211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!T210, Inputs!T211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!U210, Inputs!U211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!V210, Inputs!V211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!W210, Inputs!W211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!X210, Inputs!X211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!Y210, Inputs!Y211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!Z210, Inputs!Z211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AA210, Inputs!AA211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AB210, Inputs!AB211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AC210, Inputs!AC211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AD210, Inputs!AD211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AE210, Inputs!AE211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AF210, Inputs!AF211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AG210, Inputs!AG211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AH210, Inputs!AH211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AI210, Inputs!AI211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AJ210, Inputs!AJ211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AK210, Inputs!AK211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AL210, Inputs!AL211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AM210, Inputs!AM211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AN210, Inputs!AN211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AO210, Inputs!AO211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AP210, Inputs!AP211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AQ210, Inputs!AQ211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AR210, Inputs!AR211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AS210, Inputs!AS211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AT210, Inputs!AT211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AU210, Inputs!AU211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AV210, Inputs!AV211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AW210, Inputs!AW211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AX210, Inputs!AX211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AY210, Inputs!AY211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!AZ210, Inputs!AZ211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!BA210, Inputs!BA211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!BB210, Inputs!BB211) / Inputs!$E$213 - 1","v":0.23076923076923084},{"$f":"IF(Inputs!$E$207 = 2, Inputs!BC210, Inputs!BC211) / Inputs!$E$213 - 1","v":0.23076923076923084}]
[null,null,{"$f":"SUM(G317:BD317)","v":5036.9249754523198},"EBITDA in feasibility study","$mm nominal",null,{"$f":"((G12 / 1000000) * (Inputs!$E$213 * G44)) -G254 - ((G56 + G236 + G240 + G244 + G210) * $E$275)","v":0},{"$f":"((H12 / 1000000) * (Inputs!$E$213 * H44)) -H254 - ((H56 + H236 + H240 + H244 + H210) * $E$275)","v":0},{"$f":"((I12 / 1000000) * (Inputs!$E$213 * I44)) -I254 - ((I56 + I236 + I240 + I244 + I210) * $E$275)","v":-2.9261250000000003},{"$f":"((J12 / 1000000) * (Inputs!$E$213 * J44)) -J254 - ((J56 + J236 + J240 + J244 + J210) * $E$275)","v":-11.93859},{"$f":"((K12 / 1000000) * (Inputs!$E$213 * K44)) -K254 - ((K56 + K236 + K240 + K244 + K210) * $E$275)","v":72.439066227599994},{"$f":"((L12 / 1000000) * (Inputs!$E$213 * L44)) -L254 - ((L56 + L236 + L240 + L244 + L210) * $E$275)","v":177.99438668788798},{"$f":"((M12 / 1000000) * (Inputs!$E$213 * M44)) -M254 - ((M56 + M236 + M240 + M244 + M210) * $E$275)","v":181.55427442164569},{"$f":"((N12 / 1000000) * (Inputs!$E$213 * N44)) -N254 - ((N56 + N236 + N240 + N244 + N210) * $E$275)","v":185.1853599100786},{"$f":"((O12 / 1000000) * (Inputs!$E$213 * O44)) -O254 - ((O56 + O236 + O240 + O244 + O210) * $E$275)","v":188.88906710828024},{"$f":"((P12 / 1000000) * (Inputs!$E$213 * P44)) -P254 - ((P56 + P236 + P240 + P244 + P210) * $E$275)","v":192.66684845044585},{"$f":"((Q12 / 1000000) * (Inputs!$E$213 * Q44)) -Q254 - ((Q56 + Q236 + Q240 + Q244 + Q210) * $E$275)","v":196.52018541945472},{"$f":"((R12 / 1000000) * (Inputs!$E$213 * R44)) -R254 - ((R56 + R236 + R240 + R244 + R210) * $E$275)","v":200.45058912784384},{"$f":"((S12 / 1000000) * (Inputs!$E$213 * S44)) -S254 - ((S56 + S236 + S240 + S244 + S210) * $E$275)","v":204.4596009104007},{"$f":"((T12 / 1000000) * (Inputs!$E$213 * T44)) -T254 - ((T56 + T236 + T240 + T244 + T210) * $E$275)","v":208.54879292860869},{"$f":"((U12 / 1000000) * (Inputs!$E$213 * U44)) -U254 - ((U56 + U236 + U240 + U244 + U210) * $E$275)","v":212.71976878718084},{"$f":"((V12 / 1000000) * (Inputs!$E$213 * V44)) -V254 - ((V56 + V236 + V240 + V244 + V210) * $E$275)","v":216.97416416292452},{"$f":"((W12 / 1000000) * (Inputs!$E$213 * W44)) -W254 - ((W56 + W236 + W240 + W244 + W210) * $E$275)","v":221.31364744618293},{"$f":"((X12 / 1000000) * (Inputs!$E$213 * X44)) -X254 - ((X56 + X236 + X240 + X244 + X210) * $E$275)","v":225.73992039510659},{"$f":"((Y12 / 1000000) * (Inputs!$E$213 * Y44)) -Y254 - ((Y56 + Y236 + Y240 + Y244 + Y210) * $E$275)","v":230.25471880300876},{"$f":"((Z12 / 1000000) * (Inputs!$E$213 * Z44)) -Z254 - ((Z56 + Z236 + Z240 + Z244 + Z210) * $E$275)","v":234.85981317906896},{"$f":"((AA12 / 1000000) * (Inputs!$E$213 * AA44)) -AA254 - ((AA56 + AA236 + AA240 + AA244 + AA210) * $E$275)","v":239.55700944265038},{"$f":"((AB12 / 1000000) * (Inputs!$E$213 * AB44)) -AB254 - ((AB56 + AB236 + AB240 + AB244 + AB210) * $E$275)","v":244.34814963150336},{"$f":"((AC12 / 1000000) * (Inputs!$E$213 * AC44)) -AC254 - ((AC56 + AC236 + AC240 + AC244 + AC210) * $E$275)","v":249.23511262413342},{"$f":"((AD12 / 1000000) * (Inputs!$E$213 * AD44)) -AD254 - ((AD56 + AD236 + AD240 + AD244 + AD210) * $E$275)","v":254.21981487661606},{"$f":"((AE12 / 1000000) * (Inputs!$E$213 * AE44)) -AE254 - ((AE56 + AE236 + AE240 + AE244 + AE210) * $E$275)","v":259.30421117414841},{"$f":"((AF12 / 1000000) * (Inputs!$E$213 * AF44)) -AF254 - ((AF56 + AF236 + AF240 + AF244 + AF210) * $E$275)","v":264.49029539763137},{"$f":"((AG12 / 1000000) * (Inputs!$E$213 * AG44)) -AG254 - ((AG56 + AG236 + AG240 + AG244 + AG210) * $E$275)","v":271.0351648913495},{"$f":"((AH12 / 1000000) * (Inputs!$E$213 * AH44)) -AH254 - ((AH56 + AH236 + AH240 + AH244 + AH210) * $E$275)","v":119.02972844856745},{"$f":"((AI12 / 1000000) * (Inputs!$E$213 * AI44)) -AI254 - ((AI56 + AI236 + AI240 + AI244 + AI210) * $E$275)","v":0},{"$f":"((AJ12 / 1000000) * (Inputs!$E$213 * AJ44)) -AJ254 - ((AJ56 + AJ236 + AJ240 + AJ244 + AJ210) * $E$275)","v":0},{"$f":"((AK12 / 1000000) * (Inputs!$E$213 * AK44)) -AK254 - ((AK56 + AK236 + AK240 + AK244 + AK210) * $E$275)","v":0},{"$f":"((AL12 / 1000000) * (Inputs!$E$213 * AL44)) -AL254 - ((AL56 + AL236 + AL240 + AL244 + AL210) * $E$275)","v":0},{"$f":"((AM12 / 1000000) * (Inputs!$E$213 * AM44)) -AM254 - ((AM56 + AM236 + AM240 + AM244 + AM210) * $E$275)","v":0},{"$f":"((AN12 / 1000000) * (Inputs!$E$213 * AN44)) -AN254 - ((AN56 + AN236 + AN240 + AN244 + AN210) * $E$275)","v":0},{"$f":"((AO12 / 1000000) * (Inputs!$E$213 * AO44)) -AO254 - ((AO56 + AO236 + AO240 + AO244 + AO210) * $E$275)","v":0},{"$f":"((AP12 / 1000000) * (Inputs!$E$213 * AP44)) -AP254 - ((AP56 + AP236 + AP240 + AP244 + AP210) * $E$275)","v":0},{"$f":"((AQ12 / 1000000) * (Inputs!$E$213 * AQ44)) -AQ254 - ((AQ56 + AQ236 + AQ240 + AQ244 + AQ210) * $E$275)","v":0},{"$f":"((AR12 / 1000000) * (Inputs!$E$213 * AR44)) -AR254 - ((AR56 + AR236 + AR240 + AR244 + AR210) * $E$275)","v":0},{"$f":"((AS12 / 1000000) * (Inputs!$E$213 * AS44)) -AS254 - ((AS56 + AS236 + AS240 + AS244 + AS210) * $E$275)","v":0},{"$f":"((AT12 / 1000000) * (Inputs!$E$213 * AT44)) -AT254 - ((AT56 + AT236 + AT240 + AT244 + AT210) * $E$275)","v":0},{"$f":"((AU12 / 1000000) * (Inputs!$E$213 * AU44)) -AU254 - ((AU56 + AU236 + AU240 + AU244 + AU210) * $E$275)","v":0},{"$f":"((AV12 / 1000000) * (Inputs!$E$213 * AV44)) -AV254 - ((AV56 + AV236 + AV240 + AV244 + AV210) * $E$275)","v":0},{"$f":"((AW12 / 1000000) * (Inputs!$E$213 * AW44)) -AW254 - ((AW56 + AW236 + AW240 + AW244 + AW210) * $E$275)","v":0},{"$f":"((AX12 / 1000000) * (Inputs!$E$213 * AX44)) -AX254 - ((AX56 + AX236 + AX240 + AX244 + AX210) * $E$275)","v":0},{"$f":"((AY12 / 1000000) * (Inputs!$E$213 * AY44)) -AY254 - ((AY56 + AY236 + AY240 + AY244 + AY210) * $E$275)","v":0},{"$f":"((AZ12 / 1000000) * (Inputs!$E$213 * AZ44)) -AZ254 - ((AZ56 + AZ236 + AZ240 + AZ244 + AZ210) * $E$275)","v":0},{"$f":"((BA12 / 1000000) * (Inputs!$E$213 * BA44)) -BA254 - ((BA56 + BA236 + BA240 + BA244 + BA210) * $E$275)","v":0},{"$f":"((BB12 / 1000000) * (Inputs!$E$213 * BB44)) -BB254 - ((BB56 + BB236 + BB240 + BB244 + BB210) * $E$275)","v":0},{"$f":"((BC12 / 1000000) * (Inputs!$E$213 * BC44)) -BC254 - ((BC56 + BC236 + BC240 + BC244 + BC210) * $E$275)","v":0},{"$f":"((BD12 / 1000000) * (Inputs!$E$213 * BD44)) -BD254 - ((BD56 + BD236 + BD240 + BD244 + BD210) * $E$275)","v":0}]
[null,null,{"$f":"SUM(G318:BD318)","v":3239.630968646944},"Tax base","$mm nominal",null,{"$f":"IF(G277<0,0,G277-(G317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(H277<0,0,H277-(H317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(I277<0,0,I277-(I317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(J277<0,0,J277-(J317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(K277<0,0,K277-(K317*(1+Inputs!$E$42)))","v":48.222352728000033},{"$f":"IF(L277<0,0,L277-(L317*(1+Inputs!$E$42)))","v":114.7691994926401},{"$f":"IF(M277<0,0,M277-(M317*(1+Inputs!$E$42)))","v":117.06458348249294},{"$f":"IF(N277<0,0,N277-(N317*(1+Inputs!$E$42)))","v":119.4058751521427},{"$f":"IF(O277<0,0,O277-(O317*(1+Inputs!$E$42)))","v":121.79399265518555},{"$f":"IF(P277<0,0,P277-(P317*(1+Inputs!$E$42)))","v":124.2298725082893},{"$f":"IF(Q277<0,0,Q277-(Q317*(1+Inputs!$E$42)))","v":126.7144699584552},{"$f":"IF(R277<0,0,R277-(R317*(1+Inputs!$E$42)))","v":129.24875935762407},{"$f":"IF(S277<0,0,S277-(S317*(1+Inputs!$E$42)))","v":131.83373454477669},{"$f":"IF(T277<0,0,T277-(T317*(1+Inputs!$E$42)))","v":134.47040923567226},{"$f":"IF(U277<0,0,U277-(U317*(1+Inputs!$E$42)))","v":137.15981742038571},{"$f":"IF(V277<0,0,V277-(V317*(1+Inputs!$E$42)))","v":139.90301376879324},{"$f":"IF(W277<0,0,W277-(W317*(1+Inputs!$E$42)))","v":142.70107404416933},{"$f":"IF(X277<0,0,X277-(X317*(1+Inputs!$E$42)))","v":145.55509552505271},{"$f":"IF(Y277<0,0,Y277-(Y317*(1+Inputs!$E$42)))","v":148.46619743555368},{"$f":"IF(Z277<0,0,Z277-(Z317*(1+Inputs!$E$42)))","v":151.43552138426469},{"$f":"IF(AA277<0,0,AA277-(AA317*(1+Inputs!$E$42)))","v":154.46423181194996},{"$f":"IF(AB277<0,0,AB277-(AB317*(1+Inputs!$E$42)))","v":157.55351644818904},{"$f":"IF(AC277<0,0,AC277-(AC317*(1+Inputs!$E$42)))","v":160.70458677715283},{"$f":"IF(AD277<0,0,AD277-(AD317*(1+Inputs!$E$42)))","v":160.0552753154268},{"$f":"IF(AE277<0,0,AE277-(AE317*(1+Inputs!$E$42)))","v":163.25638082173532},{"$f":"IF(AF277<0,0,AF277-(AF317*(1+Inputs!$E$42)))","v":166.52150843817003},{"$f":"IF(AG277<0,0,AG277-(AG317*(1+Inputs!$E$42)))","v":169.85193860693357},{"$f":"IF(AH277<0,0,AH277-(AH317*(1+Inputs!$E$42)))","v":74.249561733888015},{"$f":"IF(AI277<0,0,AI277-(AI317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AJ277<0,0,AJ277-(AJ317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AK277<0,0,AK277-(AK317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AL277<0,0,AL277-(AL317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AM277<0,0,AM277-(AM317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AN277<0,0,AN277-(AN317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AO277<0,0,AO277-(AO317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AP277<0,0,AP277-(AP317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AQ277<0,0,AQ277-(AQ317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AR277<0,0,AR277-(AR317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AS277<0,0,AS277-(AS317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AT277<0,0,AT277-(AT317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AU277<0,0,AU277-(AU317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AV277<0,0,AV277-(AV317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AW277<0,0,AW277-(AW317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AX277<0,0,AX277-(AX317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AY277<0,0,AY277-(AY317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(AZ277<0,0,AZ277-(AZ317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(BA277<0,0,BA277-(BA317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(BB277<0,0,BB277-(BB317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(BC277<0,0,BC277-(BC317*(1+Inputs!$E$42)))","v":0},{"$f":"IF(BD277<0,0,BD277-(BD317*(1+Inputs!$E$42)))","v":0}]
[null,null,{"$f":"SUM(G319:BD319)","v":0},"DRC excess profits tax payable","$mm nominal",null,{"$f":"IF(G316>=Inputs!$E$42,MAX(G318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(H316>=Inputs!$E$42,MAX(H318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(I316>=Inputs!$E$42,MAX(I318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(J316>=Inputs!$E$42,MAX(J318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(K316>=Inputs!$E$42,MAX(K318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(L316>=Inputs!$E$42,MAX(L318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(M316>=Inputs!$E$42,MAX(M318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(N316>=Inputs!$E$42,MAX(N318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(O316>=Inputs!$E$42,MAX(O318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(P316>=Inputs!$E$42,MAX(P318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(Q316>=Inputs!$E$42,MAX(Q318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(R316>=Inputs!$E$42,MAX(R318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(S316>=Inputs!$E$42,MAX(S318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(T316>=Inputs!$E$42,MAX(T318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(U316>=Inputs!$E$42,MAX(U318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(V316>=Inputs!$E$42,MAX(V318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(W316>=Inputs!$E$42,MAX(W318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(X316>=Inputs!$E$42,MAX(X318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(Y316>=Inputs!$E$42,MAX(Y318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(Z316>=Inputs!$E$42,MAX(Z318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AA316>=Inputs!$E$42,MAX(AA318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AB316>=Inputs!$E$42,MAX(AB318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AC316>=Inputs!$E$42,MAX(AC318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AD316>=Inputs!$E$42,MAX(AD318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AE316>=Inputs!$E$42,MAX(AE318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AF316>=Inputs!$E$42,MAX(AF318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AG316>=Inputs!$E$42,MAX(AG318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AH316>=Inputs!$E$42,MAX(AH318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AI316>=Inputs!$E$42,MAX(AI318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AJ316>=Inputs!$E$42,MAX(AJ318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AK316>=Inputs!$E$42,MAX(AK318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AL316>=Inputs!$E$42,MAX(AL318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AM316>=Inputs!$E$42,MAX(AM318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AN316>=Inputs!$E$42,MAX(AN318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AO316>=Inputs!$E$42,MAX(AO318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AP316>=Inputs!$E$42,MAX(AP318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AQ316>=Inputs!$E$42,MAX(AQ318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AR316>=Inputs!$E$42,MAX(AR318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AS316>=Inputs!$E$42,MAX(AS318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AT316>=Inputs!$E$42,MAX(AT318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AU316>=Inputs!$E$42,MAX(AU318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AV316>=Inputs!$E$42,MAX(AV318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AW316>=Inputs!$E$42,MAX(AW318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AX316>=Inputs!$E$42,MAX(AX318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AY316>=Inputs!$E$42,MAX(AY318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(AZ316>=Inputs!$E$42,MAX(AZ318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(BA316>=Inputs!$E$42,MAX(BA318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(BB316>=Inputs!$E$42,MAX(BB318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(BC316>=Inputs!$E$42,MAX(BC318*Inputs!$E$41,0),0)","v":0},{"$f":"IF(BD316>=Inputs!$E$42,MAX(BD318*Inputs!$E$41,0),0)","v":0}]
[]
[]
[null,null,null,"Capital depreciation"]
[]
[null,null,null,"Philippines pre-production capital costs recovered through recovery period not capital depreciation: yes=1, no=2",{"$f":"IF(Inputs!E89 = 1, 1, 2)","v":2}]
[]
[null,null,{"$f":"SUM(G326:BD326)","v":40.4},"Exploration costs","$mm nominal",null,{"$f":"IF($E$324 = 2, G52, IF(SUM($G$33:G33) = 0, 0, G52))","v":20},{"$f":"IF($E$324 = 2, H52, IF(SUM($G$33:H33) = 0, 0, H52))","v":20.399999999999999},{"$f":"IF($E$324 = 2, I52, IF(SUM($G$33:I33) = 0, 0, I52))","v":0},{"$f":"IF($E$324 = 2, J52, IF(SUM($G$33:J33) = 0, 0, J52))","v":0},{"$f":"IF($E$324 = 2, K52, IF(SUM($G$33:K33) = 0, 0, K52))","v":0},{"$f":"IF($E$324 = 2, L52, IF(SUM($G$33:L33) = 0, 0, L52))","v":0},{"$f":"IF($E$324 = 2, M52, IF(SUM($G$33:M33) = 0, 0, M52))","v":0},{"$f":"IF($E$324 = 2, N52, IF(SUM($G$33:N33) = 0, 0, N52))","v":0},{"$f":"IF($E$324 = 2, O52, IF(SUM($G$33:O33) = 0, 0, O52))","v":0},{"$f":"IF($E$324 = 2, P52, IF(SUM($G$33:P33) = 0, 0, P52))","v":0},{"$f":"IF($E$324 = 2, Q52, IF(SUM($G$33:Q33) = 0, 0, Q52))","v":0},{"$f":"IF($E$324 = 2, R52, IF(SUM($G$33:R33) = 0, 0, R52))","v":0},{"$f":"IF($E$324 = 2, S52, IF(SUM($G$33:S33) = 0, 0, S52))","v":0},{"$f":"IF($E$324 = 2, T52, IF(SUM($G$33:T33) = 0, 0, T52))","v":0},{"$f":"IF($E$324 = 2, U52, IF(SUM($G$33:U33) = 0, 0, U52))","v":0},{"$f":"IF($E$324 = 2, V52, IF(SUM($G$33:V33) = 0, 0, V52))","v":0},{"$f":"IF($E$324 = 2, W52, IF(SUM($G$33:W33) = 0, 0, W52))","v":0},{"$f":"IF($E$324 = 2, X52, IF(SUM($G$33:X33) = 0, 0, X52))","v":0},{"$f":"IF($E$324 = 2, Y52, IF(SUM($G$33:Y33) = 0, 0, Y52))","v":0},{"$f":"IF($E$324 = 2, Z52, IF(SUM($G$33:Z33) = 0, 0, Z52))","v":0},{"$f":"IF($E$324 = 2, AA52, IF(SUM($G$33:AA33) = 0, 0, AA52))","v":0},{"$f":"IF($E$324 = 2, AB52, IF(SUM($G$33:AB33) = 0, 0, AB52))","v":0},{"$f":"IF($E$324 = 2, AC52, IF(SUM($G$33:AC33) = 0, 0, AC52))","v":0},{"$f":"IF($E$324 = 2, AD52, IF(SUM($G$33:AD33) = 0, 0, AD52))","v":0},{"$f":"IF($E$324 = 2, AE52, IF(SUM($G$33:AE33) = 0, 0, AE52))","v":0},{"$f":"IF($E$324 = 2, AF52, IF(SUM($G$33:AF33) = 0, 0, AF52))","v":0},{"$f":"IF($E$324 = 2, AG52, IF(SUM($G$33:AG33) = 0, 0, AG52))","v":0},{"$f":"IF($E$324 = 2, AH52, IF(SUM($G$33:AH33) = 0, 0, AH52))","v":0},{"$f":"IF($E$324 = 2, AI52, IF(SUM($G$33:AI33) = 0, 0, AI52))","v":0},{"$f":"IF($E$324 = 2, AJ52, IF(SUM($G$33:AJ33) = 0, 0, AJ52))","v":0},{"$f":"IF($E$324 = 2, AK52, IF(SUM($G$33:AK33) = 0, 0, AK52))","v":0},{"$f":"IF($E$324 = 2, AL52, IF(SUM($G$33:AL33) = 0, 0, AL52))","v":0},{"$f":"IF($E$324 = 2, AM52, IF(SUM($G$33:AM33) = 0, 0, AM52))","v":0},{"$f":"IF($E$324 = 2, AN52, IF(SUM($G$33:AN33) = 0, 0, AN52))","v":0},{"$f":"IF($E$324 = 2, AO52, IF(SUM($G$33:AO33) = 0, 0, AO52))","v":0},{"$f":"IF($E$324 = 2, AP52, IF(SUM($G$33:AP33) = 0, 0, AP52))","v":0},{"$f":"IF($E$324 = 2, AQ52, IF(SUM($G$33:AQ33) = 0, 0, AQ52))","v":0},{"$f":"IF($E$324 = 2, AR52, IF(SUM($G$33:AR33) = 0, 0, AR52))","v":0},{"$f":"IF($E$324 = 2, AS52, IF(SUM($G$33:AS33) = 0, 0, AS52))","v":0},{"$f":"IF($E$324 = 2, AT52, IF(SUM($G$33:AT33) = 0, 0, AT52))","v":0},{"$f":"IF($E$324 = 2, AU52, IF(SUM($G$33:AU33) = 0, 0, AU52))","v":0},{"$f":"IF($E$324 = 2, AV52, IF(SUM($G$33:AV33) = 0, 0, AV52))","v":0},{"$f":"IF($E$324 = 2, AW52, IF(SUM($G$33:AW33) = 0, 0, AW52))","v":0},{"$f":"IF($E$324 = 2, AX52, IF(SUM($G$33:AX33) = 0, 0, AX52))","v":0},{"$f":"IF($E$324 = 2, AY52, IF(SUM($G$33:AY33) = 0, 0, AY52))","v":0},{"$f":"IF($E$324 = 2, AZ52, IF(SUM($G$33:AZ33) = 0, 0, AZ52))","v":0},{"$f":"IF($E$324 = 2, BA52, IF(SUM($G$33:BA33) = 0, 0, BA52))","v":0},{"$f":"IF($E$324 = 2, BB52, IF(SUM($G$33:BB33) = 0, 0, BB52))","v":0},{"$f":"IF($E$324 = 2, BC52, IF(SUM($G$33:BC33) = 0, 0, BC52))","v":0},{"$f":"IF($E$324 = 2, BD52, IF(SUM($G$33:BD33) = 0, 0, BD52))","v":0}]
[null,null,{"$f":"SUM(G327:BD327)","v":40.4},{"$f":"\"Expensed exploration costs (\"&Inputs!$E$47&\")\"","v":"Expensed exploration costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$47=\"immediate\",G326,IF(G33=0,0,IF(G33=1,SUM($G$326:G326),G326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",H326,IF(H33=0,0,IF(H33=1,SUM($G$326:H326),H326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",I326,IF(I33=0,0,IF(I33=1,SUM($G$326:I326),I326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",J326,IF(J33=0,0,IF(J33=1,SUM($G$326:J326),J326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",K326,IF(K33=0,0,IF(K33=1,SUM($G$326:K326),K326)))","v":40.4},{"$f":"IF(Inputs!$E$47=\"immediate\",L326,IF(L33=0,0,IF(L33=1,SUM($G$326:L326),L326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",M326,IF(M33=0,0,IF(M33=1,SUM($G$326:M326),M326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",N326,IF(N33=0,0,IF(N33=1,SUM($G$326:N326),N326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",O326,IF(O33=0,0,IF(O33=1,SUM($G$326:O326),O326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",P326,IF(P33=0,0,IF(P33=1,SUM($G$326:P326),P326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Q326,IF(Q33=0,0,IF(Q33=1,SUM($G$326:Q326),Q326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",R326,IF(R33=0,0,IF(R33=1,SUM($G$326:R326),R326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",S326,IF(S33=0,0,IF(S33=1,SUM($G$326:S326),S326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",T326,IF(T33=0,0,IF(T33=1,SUM($G$326:T326),T326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",U326,IF(U33=0,0,IF(U33=1,SUM($G$326:U326),U326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",V326,IF(V33=0,0,IF(V33=1,SUM($G$326:V326),V326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",W326,IF(W33=0,0,IF(W33=1,SUM($G$326:W326),W326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",X326,IF(X33=0,0,IF(X33=1,SUM($G$326:X326),X326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Y326,IF(Y33=0,0,IF(Y33=1,SUM($G$326:Y326),Y326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",Z326,IF(Z33=0,0,IF(Z33=1,SUM($G$326:Z326),Z326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AA326,IF(AA33=0,0,IF(AA33=1,SUM($G$326:AA326),AA326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AB326,IF(AB33=0,0,IF(AB33=1,SUM($G$326:AB326),AB326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AC326,IF(AC33=0,0,IF(AC33=1,SUM($G$326:AC326),AC326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AD326,IF(AD33=0,0,IF(AD33=1,SUM($G$326:AD326),AD326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AE326,IF(AE33=0,0,IF(AE33=1,SUM($G$326:AE326),AE326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AF326,IF(AF33=0,0,IF(AF33=1,SUM($G$326:AF326),AF326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AG326,IF(AG33=0,0,IF(AG33=1,SUM($G$326:AG326),AG326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AH326,IF(AH33=0,0,IF(AH33=1,SUM($G$326:AH326),AH326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AI326,IF(AI33=0,0,IF(AI33=1,SUM($G$326:AI326),AI326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AJ326,IF(AJ33=0,0,IF(AJ33=1,SUM($G$326:AJ326),AJ326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AK326,IF(AK33=0,0,IF(AK33=1,SUM($G$326:AK326),AK326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AL326,IF(AL33=0,0,IF(AL33=1,SUM($G$326:AL326),AL326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AM326,IF(AM33=0,0,IF(AM33=1,SUM($G$326:AM326),AM326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AN326,IF(AN33=0,0,IF(AN33=1,SUM($G$326:AN326),AN326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AO326,IF(AO33=0,0,IF(AO33=1,SUM($G$326:AO326),AO326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AP326,IF(AP33=0,0,IF(AP33=1,SUM($G$326:AP326),AP326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AQ326,IF(AQ33=0,0,IF(AQ33=1,SUM($G$326:AQ326),AQ326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AR326,IF(AR33=0,0,IF(AR33=1,SUM($G$326:AR326),AR326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AS326,IF(AS33=0,0,IF(AS33=1,SUM($G$326:AS326),AS326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AT326,IF(AT33=0,0,IF(AT33=1,SUM($G$326:AT326),AT326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AU326,IF(AU33=0,0,IF(AU33=1,SUM($G$326:AU326),AU326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AV326,IF(AV33=0,0,IF(AV33=1,SUM($G$326:AV326),AV326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AW326,IF(AW33=0,0,IF(AW33=1,SUM($G$326:AW326),AW326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AX326,IF(AX33=0,0,IF(AX33=1,SUM($G$326:AX326),AX326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AY326,IF(AY33=0,0,IF(AY33=1,SUM($G$326:AY326),AY326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",AZ326,IF(AZ33=0,0,IF(AZ33=1,SUM($G$326:AZ326),AZ326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BA326,IF(BA33=0,0,IF(BA33=1,SUM($G$326:BA326),BA326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BB326,IF(BB33=0,0,IF(BB33=1,SUM($G$326:BB326),BB326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BC326,IF(BC33=0,0,IF(BC33=1,SUM($G$326:BC326),BC326)))","v":0},{"$f":"IF(Inputs!$E$47=\"immediate\",BD326,IF(BD33=0,0,IF(BD33=1,SUM($G$326:BD326),BD326)))","v":0}]
[]
[null,null,{"$f":"SUM(G329:BD329)","v":0},"Development costs - intangibles","$mm nominal",null,{"$f":"IF($E$324 = 2, G53, IF(SUM($G$33:G33) = 0, 0, G53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, H53, IF(SUM($G$33:H33) = 0, 0, H53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, I53, IF(SUM($G$33:I33) = 0, 0, I53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, J53, IF(SUM($G$33:J33) = 0, 0, J53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, K53, IF(SUM($G$33:K33) = 0, 0, K53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, L53, IF(SUM($G$33:L33) = 0, 0, L53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, M53, IF(SUM($G$33:M33) = 0, 0, M53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, N53, IF(SUM($G$33:N33) = 0, 0, N53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, O53, IF(SUM($G$33:O33) = 0, 0, O53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, P53, IF(SUM($G$33:P33) = 0, 0, P53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, Q53, IF(SUM($G$33:Q33) = 0, 0, Q53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, R53, IF(SUM($G$33:R33) = 0, 0, R53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, S53, IF(SUM($G$33:S33) = 0, 0, S53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, T53, IF(SUM($G$33:T33) = 0, 0, T53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, U53, IF(SUM($G$33:U33) = 0, 0, U53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, V53, IF(SUM($G$33:V33) = 0, 0, V53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, W53, IF(SUM($G$33:W33) = 0, 0, W53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, X53, IF(SUM($G$33:X33) = 0, 0, X53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, Y53, IF(SUM($G$33:Y33) = 0, 0, Y53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, Z53, IF(SUM($G$33:Z33) = 0, 0, Z53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AA53, IF(SUM($G$33:AA33) = 0, 0, AA53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AB53, IF(SUM($G$33:AB33) = 0, 0, AB53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AC53, IF(SUM($G$33:AC33) = 0, 0, AC53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AD53, IF(SUM($G$33:AD33) = 0, 0, AD53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AE53, IF(SUM($G$33:AE33) = 0, 0, AE53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AF53, IF(SUM($G$33:AF33) = 0, 0, AF53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AG53, IF(SUM($G$33:AG33) = 0, 0, AG53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AH53, IF(SUM($G$33:AH33) = 0, 0, AH53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AI53, IF(SUM($G$33:AI33) = 0, 0, AI53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AJ53, IF(SUM($G$33:AJ33) = 0, 0, AJ53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AK53, IF(SUM($G$33:AK33) = 0, 0, AK53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AL53, IF(SUM($G$33:AL33) = 0, 0, AL53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AM53, IF(SUM($G$33:AM33) = 0, 0, AM53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AN53, IF(SUM($G$33:AN33) = 0, 0, AN53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AO53, IF(SUM($G$33:AO33) = 0, 0, AO53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AP53, IF(SUM($G$33:AP33) = 0, 0, AP53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AQ53, IF(SUM($G$33:AQ33) = 0, 0, AQ53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AR53, IF(SUM($G$33:AR33) = 0, 0, AR53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AS53, IF(SUM($G$33:AS33) = 0, 0, AS53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AT53, IF(SUM($G$33:AT33) = 0, 0, AT53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AU53, IF(SUM($G$33:AU33) = 0, 0, AU53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AV53, IF(SUM($G$33:AV33) = 0, 0, AV53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AW53, IF(SUM($G$33:AW33) = 0, 0, AW53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AX53, IF(SUM($G$33:AX33) = 0, 0, AX53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AY53, IF(SUM($G$33:AY33) = 0, 0, AY53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AZ53, IF(SUM($G$33:AZ33) = 0, 0, AZ53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BA53, IF(SUM($G$33:BA33) = 0, 0, BA53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BB53, IF(SUM($G$33:BB33) = 0, 0, BB53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BC53, IF(SUM($G$33:BC33) = 0, 0, BC53)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BD53, IF(SUM($G$33:BD33) = 0, 0, BD53)) * (1 + Inputs!$E$52)","v":0}]
[null,null,{"$f":"SUM(G330:BD330)","v":0},{"$f":"\"Expensed intangible development costs (\"&Inputs!$E$48&\")\"","v":"Expensed intangible development costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$48=\"immediate\",G329,IF(G33=0,0,IF(G33=1,SUM($G$329:G329),G329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",H329,IF(H33=0,0,IF(H33=1,SUM($G$329:H329),H329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",I329,IF(I33=0,0,IF(I33=1,SUM($G$329:I329),I329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",J329,IF(J33=0,0,IF(J33=1,SUM($G$329:J329),J329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",K329,IF(K33=0,0,IF(K33=1,SUM($G$329:K329),K329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",L329,IF(L33=0,0,IF(L33=1,SUM($G$329:L329),L329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",M329,IF(M33=0,0,IF(M33=1,SUM($G$329:M329),M329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",N329,IF(N33=0,0,IF(N33=1,SUM($G$329:N329),N329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",O329,IF(O33=0,0,IF(O33=1,SUM($G$329:O329),O329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",P329,IF(P33=0,0,IF(P33=1,SUM($G$329:P329),P329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",Q329,IF(Q33=0,0,IF(Q33=1,SUM($G$329:Q329),Q329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",R329,IF(R33=0,0,IF(R33=1,SUM($G$329:R329),R329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",S329,IF(S33=0,0,IF(S33=1,SUM($G$329:S329),S329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",T329,IF(T33=0,0,IF(T33=1,SUM($G$329:T329),T329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",U329,IF(U33=0,0,IF(U33=1,SUM($G$329:U329),U329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",V329,IF(V33=0,0,IF(V33=1,SUM($G$329:V329),V329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",W329,IF(W33=0,0,IF(W33=1,SUM($G$329:W329),W329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",X329,IF(X33=0,0,IF(X33=1,SUM($G$329:X329),X329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",Y329,IF(Y33=0,0,IF(Y33=1,SUM($G$329:Y329),Y329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",Z329,IF(Z33=0,0,IF(Z33=1,SUM($G$329:Z329),Z329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AA329,IF(AA33=0,0,IF(AA33=1,SUM($G$329:AA329),AA329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AB329,IF(AB33=0,0,IF(AB33=1,SUM($G$329:AB329),AB329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AC329,IF(AC33=0,0,IF(AC33=1,SUM($G$329:AC329),AC329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AD329,IF(AD33=0,0,IF(AD33=1,SUM($G$329:AD329),AD329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AE329,IF(AE33=0,0,IF(AE33=1,SUM($G$329:AE329),AE329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AF329,IF(AF33=0,0,IF(AF33=1,SUM($G$329:AF329),AF329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AG329,IF(AG33=0,0,IF(AG33=1,SUM($G$329:AG329),AG329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AH329,IF(AH33=0,0,IF(AH33=1,SUM($G$329:AH329),AH329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AI329,IF(AI33=0,0,IF(AI33=1,SUM($G$329:AI329),AI329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AJ329,IF(AJ33=0,0,IF(AJ33=1,SUM($G$329:AJ329),AJ329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AK329,IF(AK33=0,0,IF(AK33=1,SUM($G$329:AK329),AK329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AL329,IF(AL33=0,0,IF(AL33=1,SUM($G$329:AL329),AL329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AM329,IF(AM33=0,0,IF(AM33=1,SUM($G$329:AM329),AM329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AN329,IF(AN33=0,0,IF(AN33=1,SUM($G$329:AN329),AN329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AO329,IF(AO33=0,0,IF(AO33=1,SUM($G$329:AO329),AO329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AP329,IF(AP33=0,0,IF(AP33=1,SUM($G$329:AP329),AP329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AQ329,IF(AQ33=0,0,IF(AQ33=1,SUM($G$329:AQ329),AQ329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AR329,IF(AR33=0,0,IF(AR33=1,SUM($G$329:AR329),AR329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AS329,IF(AS33=0,0,IF(AS33=1,SUM($G$329:AS329),AS329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AT329,IF(AT33=0,0,IF(AT33=1,SUM($G$329:AT329),AT329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AU329,IF(AU33=0,0,IF(AU33=1,SUM($G$329:AU329),AU329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AV329,IF(AV33=0,0,IF(AV33=1,SUM($G$329:AV329),AV329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AW329,IF(AW33=0,0,IF(AW33=1,SUM($G$329:AW329),AW329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AX329,IF(AX33=0,0,IF(AX33=1,SUM($G$329:AX329),AX329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AY329,IF(AY33=0,0,IF(AY33=1,SUM($G$329:AY329),AY329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",AZ329,IF(AZ33=0,0,IF(AZ33=1,SUM($G$329:AZ329),AZ329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BA329,IF(BA33=0,0,IF(BA33=1,SUM($G$329:BA329),BA329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BB329,IF(BB33=0,0,IF(BB33=1,SUM($G$329:BB329),BB329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BC329,IF(BC33=0,0,IF(BC33=1,SUM($G$329:BC329),BC329)))","v":0},{"$f":"IF(Inputs!$E$48=\"immediate\",BD329,IF(BD33=0,0,IF(BD33=1,SUM($G$329:BD329),BD329)))","v":0}]
[]
[null,null,{"$f":"SUM(G332:BD332)","v":477.57481199999995},"Development costs - tangibles","$mm nominal",null,{"$f":"IF($E$324 = 2, G54, IF(SUM($G$33:G33) = 0, 0, G54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, H54, IF(SUM($G$33:H33) = 0, 0, H54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, I54, IF(SUM($G$33:I33) = 0, 0, I54)) * (1 + Inputs!$E$52)","v":78.03},{"$f":"IF($E$324 = 2, J54, IF(SUM($G$33:J33) = 0, 0, J54)) * (1 + Inputs!$E$52)","v":318.36239999999998},{"$f":"IF($E$324 = 2, K54, IF(SUM($G$33:K33) = 0, 0, K54)) * (1 + Inputs!$E$52)","v":81.182411999999999},{"$f":"IF($E$324 = 2, L54, IF(SUM($G$33:L33) = 0, 0, L54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, M54, IF(SUM($G$33:M33) = 0, 0, M54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, N54, IF(SUM($G$33:N33) = 0, 0, N54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, O54, IF(SUM($G$33:O33) = 0, 0, O54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, P54, IF(SUM($G$33:P33) = 0, 0, P54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, Q54, IF(SUM($G$33:Q33) = 0, 0, Q54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, R54, IF(SUM($G$33:R33) = 0, 0, R54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, S54, IF(SUM($G$33:S33) = 0, 0, S54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, T54, IF(SUM($G$33:T33) = 0, 0, T54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, U54, IF(SUM($G$33:U33) = 0, 0, U54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, V54, IF(SUM($G$33:V33) = 0, 0, V54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, W54, IF(SUM($G$33:W33) = 0, 0, W54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, X54, IF(SUM($G$33:X33) = 0, 0, X54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, Y54, IF(SUM($G$33:Y33) = 0, 0, Y54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, Z54, IF(SUM($G$33:Z33) = 0, 0, Z54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AA54, IF(SUM($G$33:AA33) = 0, 0, AA54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AB54, IF(SUM($G$33:AB33) = 0, 0, AB54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AC54, IF(SUM($G$33:AC33) = 0, 0, AC54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AD54, IF(SUM($G$33:AD33) = 0, 0, AD54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AE54, IF(SUM($G$33:AE33) = 0, 0, AE54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AF54, IF(SUM($G$33:AF33) = 0, 0, AF54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AG54, IF(SUM($G$33:AG33) = 0, 0, AG54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AH54, IF(SUM($G$33:AH33) = 0, 0, AH54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AI54, IF(SUM($G$33:AI33) = 0, 0, AI54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AJ54, IF(SUM($G$33:AJ33) = 0, 0, AJ54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AK54, IF(SUM($G$33:AK33) = 0, 0, AK54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AL54, IF(SUM($G$33:AL33) = 0, 0, AL54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AM54, IF(SUM($G$33:AM33) = 0, 0, AM54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AN54, IF(SUM($G$33:AN33) = 0, 0, AN54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AO54, IF(SUM($G$33:AO33) = 0, 0, AO54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AP54, IF(SUM($G$33:AP33) = 0, 0, AP54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AQ54, IF(SUM($G$33:AQ33) = 0, 0, AQ54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AR54, IF(SUM($G$33:AR33) = 0, 0, AR54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AS54, IF(SUM($G$33:AS33) = 0, 0, AS54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AT54, IF(SUM($G$33:AT33) = 0, 0, AT54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AU54, IF(SUM($G$33:AU33) = 0, 0, AU54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AV54, IF(SUM($G$33:AV33) = 0, 0, AV54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AW54, IF(SUM($G$33:AW33) = 0, 0, AW54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AX54, IF(SUM($G$33:AX33) = 0, 0, AX54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AY54, IF(SUM($G$33:AY33) = 0, 0, AY54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, AZ54, IF(SUM($G$33:AZ33) = 0, 0, AZ54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BA54, IF(SUM($G$33:BA33) = 0, 0, BA54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BB54, IF(SUM($G$33:BB33) = 0, 0, BB54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BC54, IF(SUM($G$33:BC33) = 0, 0, BC54)) * (1 + Inputs!$E$52)","v":0},{"$f":"IF($E$324 = 2, BD54, IF(SUM($G$33:BD33) = 0, 0, BD54)) * (1 + Inputs!$E$52)","v":0}]
[null,null,477.57481199999995,{"$f":"\"Development costs - tangibles (\"&Inputs!$E$49&\")\"","v":"Development costs - tangibles (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$49=\"immediate\",G332,IF(G33=0,0,IF(G33=1,SUM($G$332:G332),G332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",H332,IF(H33=0,0,IF(H33=1,SUM($G$332:H332),H332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",I332,IF(I33=0,0,IF(I33=1,SUM($G$332:I332),I332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",J332,IF(J33=0,0,IF(J33=1,SUM($G$332:J332),J332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",K332,IF(K33=0,0,IF(K33=1,SUM($G$332:K332),K332)))","v":477.57481199999995},{"$f":"IF(Inputs!$E$49=\"immediate\",L332,IF(L33=0,0,IF(L33=1,SUM($G$332:L332),L332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",M332,IF(M33=0,0,IF(M33=1,SUM($G$332:M332),M332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",N332,IF(N33=0,0,IF(N33=1,SUM($G$332:N332),N332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",O332,IF(O33=0,0,IF(O33=1,SUM($G$332:O332),O332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",P332,IF(P33=0,0,IF(P33=1,SUM($G$332:P332),P332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",Q332,IF(Q33=0,0,IF(Q33=1,SUM($G$332:Q332),Q332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",R332,IF(R33=0,0,IF(R33=1,SUM($G$332:R332),R332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",S332,IF(S33=0,0,IF(S33=1,SUM($G$332:S332),S332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",T332,IF(T33=0,0,IF(T33=1,SUM($G$332:T332),T332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",U332,IF(U33=0,0,IF(U33=1,SUM($G$332:U332),U332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",V332,IF(V33=0,0,IF(V33=1,SUM($G$332:V332),V332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",W332,IF(W33=0,0,IF(W33=1,SUM($G$332:W332),W332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",X332,IF(X33=0,0,IF(X33=1,SUM($G$332:X332),X332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",Y332,IF(Y33=0,0,IF(Y33=1,SUM($G$332:Y332),Y332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",Z332,IF(Z33=0,0,IF(Z33=1,SUM($G$332:Z332),Z332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AA332,IF(AA33=0,0,IF(AA33=1,SUM($G$332:AA332),AA332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AB332,IF(AB33=0,0,IF(AB33=1,SUM($G$332:AB332),AB332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AC332,IF(AC33=0,0,IF(AC33=1,SUM($G$332:AC332),AC332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AD332,IF(AD33=0,0,IF(AD33=1,SUM($G$332:AD332),AD332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AE332,IF(AE33=0,0,IF(AE33=1,SUM($G$332:AE332),AE332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AF332,IF(AF33=0,0,IF(AF33=1,SUM($G$332:AF332),AF332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AG332,IF(AG33=0,0,IF(AG33=1,SUM($G$332:AG332),AG332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AH332,IF(AH33=0,0,IF(AH33=1,SUM($G$332:AH332),AH332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AI332,IF(AI33=0,0,IF(AI33=1,SUM($G$332:AI332),AI332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AJ332,IF(AJ33=0,0,IF(AJ33=1,SUM($G$332:AJ332),AJ332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AK332,IF(AK33=0,0,IF(AK33=1,SUM($G$332:AK332),AK332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AL332,IF(AL33=0,0,IF(AL33=1,SUM($G$332:AL332),AL332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AM332,IF(AM33=0,0,IF(AM33=1,SUM($G$332:AM332),AM332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AN332,IF(AN33=0,0,IF(AN33=1,SUM($G$332:AN332),AN332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AO332,IF(AO33=0,0,IF(AO33=1,SUM($G$332:AO332),AO332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AP332,IF(AP33=0,0,IF(AP33=1,SUM($G$332:AP332),AP332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AQ332,IF(AQ33=0,0,IF(AQ33=1,SUM($G$332:AQ332),AQ332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AR332,IF(AR33=0,0,IF(AR33=1,SUM($G$332:AR332),AR332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AS332,IF(AS33=0,0,IF(AS33=1,SUM($G$332:AS332),AS332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AT332,IF(AT33=0,0,IF(AT33=1,SUM($G$332:AT332),AT332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AU332,IF(AU33=0,0,IF(AU33=1,SUM($G$332:AU332),AU332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AV332,IF(AV33=0,0,IF(AV33=1,SUM($G$332:AV332),AV332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AW332,IF(AW33=0,0,IF(AW33=1,SUM($G$332:AW332),AW332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AX332,IF(AX33=0,0,IF(AX33=1,SUM($G$332:AX332),AX332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AY332,IF(AY33=0,0,IF(AY33=1,SUM($G$332:AY332),AY332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AZ332,IF(AZ33=0,0,IF(AZ33=1,SUM($G$332:AZ332),AZ332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BA332,IF(BA33=0,0,IF(BA33=1,SUM($G$332:BA332),BA332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BB332,IF(BB33=0,0,IF(BB33=1,SUM($G$332:BB332),BB332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BC332,IF(BC33=0,0,IF(BC33=1,SUM($G$332:BC332),BC332)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BD332,IF(BD33=0,0,IF(BD33=1,SUM($G$332:BD332),BD332)))","v":0}]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E106,IF(Inputs!$E$50=0,0,1/Inputs!$E$50))","v":0.2},95.514962400000002,"Depreciation year 1","$mm nominal",null,{"$f":"G$333*$B334","v":0},0,0,0,95.514962400000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$333*$B334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E107,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B334))))","v":0.2},95.514962400000002,"Depreciation year 2","$mm nominal",null,null,{"$f":"G$333*$B335","v":0},0,0,0,95.514962400000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$333*$B335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E108,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B335))))","v":0.2},95.514962400000002,"Depreciation year 3","$mm nominal",null,null,null,{"$f":"G$333*$B336","v":0},0,0,0,95.514962400000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E109,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B336))))","v":0.2},95.514962400000002,"Depreciation year 4","$mm nominal",null,null,null,null,{"$f":"G$333*$B337","v":0},0,0,0,95.514962400000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E110,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B337))))","v":0.19999999999999996},95.514962399999973,"Depreciation year 5","$mm nominal",null,null,null,null,null,{"$f":"G$333*$B338","v":0},0,0,0,95.514962399999973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E111,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B338))))","v":0},0,"Depreciation year 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$333*$B339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E112,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B339))))","v":0},0,"Depreciation year 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$333*$B340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E113,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B340))))","v":0},0,"Depreciation year 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$333*$B341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E114,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B341))))","v":0},0,"Depreciation year 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E115,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B342))))","v":0},0,"Depreciation year 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E116,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B343))))","v":0},{"$f":"SUM(G344:BD344)","v":0},"Depreciation year 11","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E117,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B344))))","v":0},0,"Depreciation year 12","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E118,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B345))))","v":0},0,"Depreciation year 13","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E119,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B346))))","v":0},0,"Depreciation year 14","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E120,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B347))))","v":0},0,"Depreciation year 15","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E121,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B348))))","v":0},0,"Depreciation year 16","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E122,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B349))))","v":0},0,"Depreciation year 17","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E123,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B350))))","v":0},0,"Depreciation year 18","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E124,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B351))))","v":0},0,"Depreciation year 19","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$51=1,Inputs!E125,IF(Inputs!$E$50=0,0,MIN(1/Inputs!$E$50,1-SUM($B$334:B352))))","v":0},0,"Depreciation year 20","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$333*$B353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G354:BD354)","v":477.57481199999995},"Depreciated tangible development capital costs","$mm nominal",null,{"$f":"SUM(G334:G353)","v":0},{"$f":"SUM(H334:H353)","v":0},0,0,95.514962400000002,95.514962400000002,95.514962400000002,95.514962400000002,95.514962399999973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G356:BD356)","v":1172.1429845951295},"Replacement capital costs","$mm nominal",null,{"$f":"G55 * (1 + Inputs!$E$55)","v":0},{"$f":"H55 * (1 + Inputs!$E$55)","v":0},{"$f":"I55 * (1 + Inputs!$E$55)","v":0},{"$f":"J55 * (1 + Inputs!$E$55)","v":0},{"$f":"K55 * (1 + Inputs!$E$55)","v":0},{"$f":"L55 * (1 + Inputs!$E$55)","v":44.163232128000004},{"$f":"M55 * (1 + Inputs!$E$55)","v":45.046496770560005},{"$f":"N55 * (1 + Inputs!$E$55)","v":45.947426705971196},{"$f":"O55 * (1 + Inputs!$E$55)","v":46.866375240090619},{"$f":"P55 * (1 + Inputs!$E$55)","v":47.803702744892433},{"$f":"Q55 * (1 + Inputs!$E$55)","v":48.759776799790288},{"$f":"R55 * (1 + Inputs!$E$55)","v":49.734972335786082},{"$f":"S55 * (1 + Inputs!$E$55)","v":50.729671782501811},{"$f":"T55 * (1 + Inputs!$E$55)","v":51.744265218151845},{"$f":"U55 * (1 + Inputs!$E$55)","v":52.779150522514882},{"$f":"V55 * (1 + Inputs!$E$55)","v":53.834733532965167},{"$f":"W55 * (1 + Inputs!$E$55)","v":54.911428203624482},{"$f":"X55 * (1 + Inputs!$E$55)","v":56.009656767696974},{"$f":"Y55 * (1 + Inputs!$E$55)","v":57.129849903050911},{"$f":"Z55 * (1 + Inputs!$E$55)","v":58.272446901111927},{"$f":"AA55 * (1 + Inputs!$E$55)","v":59.437895839134171},{"$f":"AB55 * (1 + Inputs!$E$55)","v":60.626653755916848},{"$f":"AC55 * (1 + Inputs!$E$55)","v":61.839186831035192},{"$f":"AD55 * (1 + Inputs!$E$55)","v":63.07597056765588},{"$f":"AE55 * (1 + Inputs!$E$55)","v":64.337489979009007},{"$f":"AF55 * (1 + Inputs!$E$55)","v":65.624239778589185},{"$f":"AG55 * (1 + Inputs!$E$55)","v":33.468362287080488},{"$f":"AH55 * (1 + Inputs!$E$55)","v":0},{"$f":"AI55 * (1 + Inputs!$E$55)","v":0},{"$f":"AJ55 * (1 + Inputs!$E$55)","v":0},{"$f":"AK55 * (1 + Inputs!$E$55)","v":0},{"$f":"AL55 * (1 + Inputs!$E$55)","v":0},{"$f":"AM55 * (1 + Inputs!$E$55)","v":0},{"$f":"AN55 * (1 + Inputs!$E$55)","v":0},{"$f":"AO55 * (1 + Inputs!$E$55)","v":0},{"$f":"AP55 * (1 + Inputs!$E$55)","v":0},{"$f":"AQ55 * (1 + Inputs!$E$55)","v":0},{"$f":"AR55 * (1 + Inputs!$E$55)","v":0},{"$f":"AS55 * (1 + Inputs!$E$55)","v":0},{"$f":"AT55 * (1 + Inputs!$E$55)","v":0},{"$f":"AU55 * (1 + Inputs!$E$55)","v":0},{"$f":"AV55 * (1 + Inputs!$E$55)","v":0},{"$f":"AW55 * (1 + Inputs!$E$55)","v":0},{"$f":"AX55 * (1 + Inputs!$E$55)","v":0},{"$f":"AY55 * (1 + Inputs!$E$55)","v":0},{"$f":"AZ55 * (1 + Inputs!$E$55)","v":0},{"$f":"BA55 * (1 + Inputs!$E$55)","v":0},{"$f":"BB55 * (1 + Inputs!$E$55)","v":0},{"$f":"BC55 * (1 + Inputs!$E$55)","v":0},{"$f":"BD55 * (1 + Inputs!$E$55)","v":0}]
[null,null,1172.1429845951295,{"$f":"\"Replacement capital costs (\"&Inputs!$E$49&\")\"","v":"Replacement capital costs (deferred)"},"$mm nominal",null,{"$f":"IF(Inputs!$E$49=\"immediate\",G356,IF(G33=0,0,IF(G33=1,SUM($G$356:G356),G356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",H356,IF(H33=0,0,IF(H33=1,SUM($G$356:H356),H356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",I356,IF(I33=0,0,IF(I33=1,SUM($G$356:I356),I356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",J356,IF(J33=0,0,IF(J33=1,SUM($G$356:J356),J356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",K356,IF(K33=0,0,IF(K33=1,SUM($G$356:K356),K356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",L356,IF(L33=0,0,IF(L33=1,SUM($G$356:L356),L356)))","v":44.163232128000004},{"$f":"IF(Inputs!$E$49=\"immediate\",M356,IF(M33=0,0,IF(M33=1,SUM($G$356:M356),M356)))","v":45.046496770560005},{"$f":"IF(Inputs!$E$49=\"immediate\",N356,IF(N33=0,0,IF(N33=1,SUM($G$356:N356),N356)))","v":45.947426705971196},{"$f":"IF(Inputs!$E$49=\"immediate\",O356,IF(O33=0,0,IF(O33=1,SUM($G$356:O356),O356)))","v":46.866375240090619},{"$f":"IF(Inputs!$E$49=\"immediate\",P356,IF(P33=0,0,IF(P33=1,SUM($G$356:P356),P356)))","v":47.803702744892433},{"$f":"IF(Inputs!$E$49=\"immediate\",Q356,IF(Q33=0,0,IF(Q33=1,SUM($G$356:Q356),Q356)))","v":48.759776799790288},{"$f":"IF(Inputs!$E$49=\"immediate\",R356,IF(R33=0,0,IF(R33=1,SUM($G$356:R356),R356)))","v":49.734972335786082},{"$f":"IF(Inputs!$E$49=\"immediate\",S356,IF(S33=0,0,IF(S33=1,SUM($G$356:S356),S356)))","v":50.729671782501811},{"$f":"IF(Inputs!$E$49=\"immediate\",T356,IF(T33=0,0,IF(T33=1,SUM($G$356:T356),T356)))","v":51.744265218151845},{"$f":"IF(Inputs!$E$49=\"immediate\",U356,IF(U33=0,0,IF(U33=1,SUM($G$356:U356),U356)))","v":52.779150522514882},{"$f":"IF(Inputs!$E$49=\"immediate\",V356,IF(V33=0,0,IF(V33=1,SUM($G$356:V356),V356)))","v":53.834733532965167},{"$f":"IF(Inputs!$E$49=\"immediate\",W356,IF(W33=0,0,IF(W33=1,SUM($G$356:W356),W356)))","v":54.911428203624482},{"$f":"IF(Inputs!$E$49=\"immediate\",X356,IF(X33=0,0,IF(X33=1,SUM($G$356:X356),X356)))","v":56.009656767696974},{"$f":"IF(Inputs!$E$49=\"immediate\",Y356,IF(Y33=0,0,IF(Y33=1,SUM($G$356:Y356),Y356)))","v":57.129849903050911},{"$f":"IF(Inputs!$E$49=\"immediate\",Z356,IF(Z33=0,0,IF(Z33=1,SUM($G$356:Z356),Z356)))","v":58.272446901111927},{"$f":"IF(Inputs!$E$49=\"immediate\",AA356,IF(AA33=0,0,IF(AA33=1,SUM($G$356:AA356),AA356)))","v":59.437895839134171},{"$f":"IF(Inputs!$E$49=\"immediate\",AB356,IF(AB33=0,0,IF(AB33=1,SUM($G$356:AB356),AB356)))","v":60.626653755916848},{"$f":"IF(Inputs!$E$49=\"immediate\",AC356,IF(AC33=0,0,IF(AC33=1,SUM($G$356:AC356),AC356)))","v":61.839186831035192},{"$f":"IF(Inputs!$E$49=\"immediate\",AD356,IF(AD33=0,0,IF(AD33=1,SUM($G$356:AD356),AD356)))","v":63.07597056765588},{"$f":"IF(Inputs!$E$49=\"immediate\",AE356,IF(AE33=0,0,IF(AE33=1,SUM($G$356:AE356),AE356)))","v":64.337489979009007},{"$f":"IF(Inputs!$E$49=\"immediate\",AF356,IF(AF33=0,0,IF(AF33=1,SUM($G$356:AF356),AF356)))","v":65.624239778589185},{"$f":"IF(Inputs!$E$49=\"immediate\",AG356,IF(AG33=0,0,IF(AG33=1,SUM($G$356:AG356),AG356)))","v":33.468362287080488},{"$f":"IF(Inputs!$E$49=\"immediate\",AH356,IF(AH33=0,0,IF(AH33=1,SUM($G$356:AH356),AH356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AI356,IF(AI33=0,0,IF(AI33=1,SUM($G$356:AI356),AI356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AJ356,IF(AJ33=0,0,IF(AJ33=1,SUM($G$356:AJ356),AJ356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AK356,IF(AK33=0,0,IF(AK33=1,SUM($G$356:AK356),AK356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AL356,IF(AL33=0,0,IF(AL33=1,SUM($G$356:AL356),AL356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AM356,IF(AM33=0,0,IF(AM33=1,SUM($G$356:AM356),AM356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AN356,IF(AN33=0,0,IF(AN33=1,SUM($G$356:AN356),AN356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AO356,IF(AO33=0,0,IF(AO33=1,SUM($G$356:AO356),AO356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AP356,IF(AP33=0,0,IF(AP33=1,SUM($G$356:AP356),AP356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AQ356,IF(AQ33=0,0,IF(AQ33=1,SUM($G$356:AQ356),AQ356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AR356,IF(AR33=0,0,IF(AR33=1,SUM($G$356:AR356),AR356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AS356,IF(AS33=0,0,IF(AS33=1,SUM($G$356:AS356),AS356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AT356,IF(AT33=0,0,IF(AT33=1,SUM($G$356:AT356),AT356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AU356,IF(AU33=0,0,IF(AU33=1,SUM($G$356:AU356),AU356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AV356,IF(AV33=0,0,IF(AV33=1,SUM($G$356:AV356),AV356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AW356,IF(AW33=0,0,IF(AW33=1,SUM($G$356:AW356),AW356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AX356,IF(AX33=0,0,IF(AX33=1,SUM($G$356:AX356),AX356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AY356,IF(AY33=0,0,IF(AY33=1,SUM($G$356:AY356),AY356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",AZ356,IF(AZ33=0,0,IF(AZ33=1,SUM($G$356:AZ356),AZ356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BA356,IF(BA33=0,0,IF(BA33=1,SUM($G$356:BA356),BA356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BB356,IF(BB33=0,0,IF(BB33=1,SUM($G$356:BB356),BB356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BC356,IF(BC33=0,0,IF(BC33=1,SUM($G$356:BC356),BC356)))","v":0},{"$f":"IF(Inputs!$E$49=\"immediate\",BD356,IF(BD33=0,0,IF(BD33=1,SUM($G$356:BD356),BD356)))","v":0}]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E106,IF(Inputs!$E$53=0,0,1/Inputs!$E$53))","v":0.2},234.42859691902586,"Depreciation year 1","$mm nominal",null,{"$f":"G$357*$B358","v":0},{"$f":"H$357*$B358","v":0},0,0,0,8.8326464256000019,9.0092993541120006,9.1894853411942403,9.3732750480181242,9.5607405489784867,9.7519553599580586,9.9469944671572179,10.145934356500362,10.348853043630371,10.555830104502977,10.766946706593034,10.982285640724896,11.201931353539395,11.425969980610184,11.654489380222387,11.887579167826836,12.12533075118337,12.36783736620704,12.615194113531176,12.867497995801802,13.124847955717838,6.6936724574160982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E107,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B358))))","v":0.2},234.42859691902586,"Depreciation year 2","$mm nominal",null,null,{"$f":"G$357*$B359","v":0},{"$f":"H$357*$B359","v":0},0,0,0,8.8326464256000019,9.0092993541120006,9.1894853411942403,9.3732750480181242,9.5607405489784867,9.7519553599580586,9.9469944671572179,10.145934356500362,10.348853043630371,10.555830104502977,10.766946706593034,10.982285640724896,11.201931353539395,11.425969980610184,11.654489380222387,11.887579167826836,12.12533075118337,12.36783736620704,12.615194113531176,12.867497995801802,13.124847955717838,6.6936724574160982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E108,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B359))))","v":0.2},234.42859691902586,"Depreciation year 3","$mm nominal",null,null,null,{"$f":"G$357*$B360","v":0},{"$f":"H$357*$B360","v":0},0,0,0,8.8326464256000019,9.0092993541120006,9.1894853411942403,9.3732750480181242,9.5607405489784867,9.7519553599580586,9.9469944671572179,10.145934356500362,10.348853043630371,10.555830104502977,10.766946706593034,10.982285640724896,11.201931353539395,11.425969980610184,11.654489380222387,11.887579167826836,12.12533075118337,12.36783736620704,12.615194113531176,12.867497995801802,13.124847955717838,6.6936724574160982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E109,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B360))))","v":0.2},234.42859691902586,"Depreciation year 4","$mm nominal",null,null,null,null,{"$f":"G$357*$B361","v":0},{"$f":"H$357*$B361","v":0},0,0,0,8.8326464256000019,9.0092993541120006,9.1894853411942403,9.3732750480181242,9.5607405489784867,9.7519553599580586,9.9469944671572179,10.145934356500362,10.348853043630371,10.555830104502977,10.766946706593034,10.982285640724896,11.201931353539395,11.425969980610184,11.654489380222387,11.887579167826836,12.12533075118337,12.36783736620704,12.615194113531176,12.867497995801802,13.124847955717838,6.6936724574160982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E110,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B361))))","v":0.19999999999999996},234.42859691902578,"Depreciation year 5","$mm nominal",null,null,null,null,null,{"$f":"G$357*$B362","v":0},{"$f":"H$357*$B362","v":0},0,0,0,8.8326464255999984,9.0092993541119988,9.1894853411942368,9.3732750480181224,9.5607405489784849,9.7519553599580551,9.9469944671572144,10.14593435650036,10.348853043630367,10.555830104502974,10.76694670659303,10.982285640724895,11.201931353539392,11.42596998061018,11.654489380222383,11.887579167826832,12.125330751183366,12.367837366207036,12.615194113531173,12.867497995801799,13.124847955717835,6.6936724574160964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E111,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B362))))","v":0},0,"Depreciation year 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$357*$B363","v":0},{"$f":"H$357*$B363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E112,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B363))))","v":0},0,"Depreciation year 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$357*$B364","v":0},{"$f":"H$357*$B364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E113,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B364))))","v":0},0,"Depreciation year 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$357*$B365","v":0},{"$f":"H$357*$B365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E114,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B365))))","v":0},0,"Depreciation year 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B366","v":0},{"$f":"H$357*$B366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E115,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B366))))","v":0},0,"Depreciation year 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B367","v":0},{"$f":"H$357*$B367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E116,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B367))))","v":0},{"$f":"SUM(G368:BD368)","v":0},"Depreciation year 11","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B368","v":0},{"$f":"H$357*$B368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E117,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B368))))","v":0},0,"Depreciation year 12","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B369","v":0},{"$f":"H$357*$B369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E118,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B369))))","v":0},0,"Depreciation year 13","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B370","v":0},{"$f":"H$357*$B370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E119,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B370))))","v":0},0,"Depreciation year 14","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B371","v":0},{"$f":"H$357*$B371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E120,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B371))))","v":0},0,"Depreciation year 15","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B372","v":0},{"$f":"H$357*$B372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E121,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B372))))","v":0},0,"Depreciation year 16","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B373","v":0},{"$f":"H$357*$B373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E122,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B373))))","v":0},0,"Depreciation year 17","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B374","v":0},{"$f":"H$357*$B374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E123,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B374))))","v":0},0,"Depreciation year 18","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B375","v":0},{"$f":"H$357*$B375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E124,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B375))))","v":0},0,"Depreciation year 19","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B376","v":0},{"$f":"H$357*$B376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!$E$54=1,Inputs!E125,IF(Inputs!$E$53=0,0,MIN(1/Inputs!$E$53,1-SUM($B$358:B376))))","v":0},0,"Depreciation year 20","$mm nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G$357*$B377","v":0},{"$f":"H$357*$B377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G378:BD378)","v":1172.1429845951295},"Depreciated replacement capital costs","$mm nominal",null,{"$f":"SUM(G358:G377)","v":0},{"$f":"SUM(H358:H377)","v":0},0,0,0,8.8326464256000019,17.841945779712002,27.031431120906241,36.404706168924371,45.96544671790285,46.884755652260907,47.822450765306122,48.77889978061225,49.754477776224498,50.749567331748985,51.764558678383963,52.799849851951635,53.855846848990666,54.932963785970479,56.031623061689892,57.152255522923696,58.295300633382169,59.461206646049817,60.650430778970801,61.863439394550227,63.100708182441224,57.669049888673946,45.301212522466912,32.686018408935738,19.818520413133932,6.6936724574160964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G380:BD380)","v":1649.7177965951294},"Total depreciable capital costs","$mm nominal",null,{"$f":"G333 + G357","v":0},{"$f":"H333 + H357","v":0},0,0,477.57481199999995,44.163232128000004,45.046496770560005,45.947426705971196,46.866375240090619,47.803702744892433,48.759776799790288,49.734972335786082,50.729671782501811,51.744265218151845,52.779150522514882,53.834733532965167,54.911428203624482,56.009656767696974,57.129849903050911,58.272446901111927,59.437895839134171,60.626653755916848,61.839186831035192,63.07597056765588,64.337489979009007,65.624239778589185,33.468362287080488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G381:BD381)","v":1649.7177965951291},"Total depreciated capital costs","$mm nominal",null,{"$f":"G354 + G378","v":0},{"$f":"H354 + H378","v":0},0,0,95.514962400000002,104.34760882560001,113.35690817971201,122.54639352090624,131.91966856892435,45.96544671790285,46.884755652260907,47.822450765306122,48.77889978061225,49.754477776224498,50.749567331748985,51.764558678383963,52.799849851951635,53.855846848990666,54.932963785970479,56.031623061689892,57.152255522923696,58.295300633382169,59.461206646049817,60.650430778970801,61.863439394550227,63.100708182441224,57.669049888673946,45.301212522466912,32.686018408935738,19.818520413133932,6.6936724574160964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative depreciable capital costs","$mm nominal",null,{"$f":"SUM($G$380:G380)","v":0},{"$f":"SUM($G$380:H380)","v":0},{"$f":"SUM($G$380:I380)","v":0},{"$f":"SUM($G$380:J380)","v":0},{"$f":"SUM($G$380:K380)","v":477.57481199999995},{"$f":"SUM($G$380:L380)","v":521.73804412799996},{"$f":"SUM($G$380:M380)","v":566.78454089855995},{"$f":"SUM($G$380:N380)","v":612.73196760453118},{"$f":"SUM($G$380:O380)","v":659.59834284462181},{"$f":"SUM($G$380:P380)","v":707.40204558951427},{"$f":"SUM($G$380:Q380)","v":756.16182238930458},{"$f":"SUM($G$380:R380)","v":805.89679472509067},{"$f":"SUM($G$380:S380)","v":856.62646650759245},{"$f":"SUM($G$380:T380)","v":908.37073172574435},{"$f":"SUM($G$380:U380)","v":961.14988224825925},{"$f":"SUM($G$380:V380)","v":1014.9846157812244},{"$f":"SUM($G$380:W380)","v":1069.8960439848488},{"$f":"SUM($G$380:X380)","v":1125.9057007525457},{"$f":"SUM($G$380:Y380)","v":1183.0355506555966},{"$f":"SUM($G$380:Z380)","v":1241.3079975567084},{"$f":"SUM($G$380:AA380)","v":1300.7458933958426},{"$f":"SUM($G$380:AB380)","v":1361.3725471517594},{"$f":"SUM($G$380:AC380)","v":1423.2117339827946},{"$f":"SUM($G$380:AD380)","v":1486.2877045504506},{"$f":"SUM($G$380:AE380)","v":1550.6251945294596},{"$f":"SUM($G$380:AF380)","v":1616.2494343080489},{"$f":"SUM($G$380:AG380)","v":1649.7177965951294},{"$f":"SUM($G$380:AH380)","v":1649.7177965951294},{"$f":"SUM($G$380:AI380)","v":1649.7177965951294},{"$f":"SUM($G$380:AJ380)","v":1649.7177965951294},{"$f":"SUM($G$380:AK380)","v":1649.7177965951294},{"$f":"SUM($G$380:AL380)","v":1649.7177965951294},{"$f":"SUM($G$380:AM380)","v":1649.7177965951294},{"$f":"SUM($G$380:AN380)","v":1649.7177965951294},{"$f":"SUM($G$380:AO380)","v":1649.7177965951294},{"$f":"SUM($G$380:AP380)","v":1649.7177965951294},{"$f":"SUM($G$380:AQ380)","v":1649.7177965951294},{"$f":"SUM($G$380:AR380)","v":1649.7177965951294},{"$f":"SUM($G$380:AS380)","v":1649.7177965951294},{"$f":"SUM($G$380:AT380)","v":1649.7177965951294},{"$f":"SUM($G$380:AU380)","v":1649.7177965951294},{"$f":"SUM($G$380:AV380)","v":1649.7177965951294},{"$f":"SUM($G$380:AW380)","v":1649.7177965951294},{"$f":"SUM($G$380:AX380)","v":1649.7177965951294},{"$f":"SUM($G$380:AY380)","v":1649.7177965951294},{"$f":"SUM($G$380:AZ380)","v":1649.7177965951294},{"$f":"SUM($G$380:BA380)","v":1649.7177965951294},{"$f":"SUM($G$380:BB380)","v":1649.7177965951294},{"$f":"SUM($G$380:BC380)","v":1649.7177965951294},{"$f":"SUM($G$380:BD380)","v":1649.7177965951294}]
[null,null,null,"Cumulative depreciated capital costs","$mm nominal",null,{"$f":"SUM($G$381:G381)","v":0},{"$f":"SUM($G$381:H381)","v":0},{"$f":"SUM($G$381:I381)","v":0},{"$f":"SUM($G$381:J381)","v":0},{"$f":"SUM($G$381:K381)","v":95.514962400000002},{"$f":"SUM($G$381:L381)","v":199.86257122559999},{"$f":"SUM($G$381:M381)","v":313.21947940531197},{"$f":"SUM($G$381:N381)","v":435.76587292621821},{"$f":"SUM($G$381:O381)","v":567.68554149514262},{"$f":"SUM($G$381:P381)","v":613.65098821304548},{"$f":"SUM($G$381:Q381)","v":660.53574386530636},{"$f":"SUM($G$381:R381)","v":708.3581946306125},{"$f":"SUM($G$381:S381)","v":757.13709441122478},{"$f":"SUM($G$381:T381)","v":806.89157218744924},{"$f":"SUM($G$381:U381)","v":857.64113951919819},{"$f":"SUM($G$381:V381)","v":909.40569819758218},{"$f":"SUM($G$381:W381)","v":962.20554804953383},{"$f":"SUM($G$381:X381)","v":1016.0613948985244},{"$f":"SUM($G$381:Y381)","v":1070.994358684495},{"$f":"SUM($G$381:Z381)","v":1127.0259817461849},{"$f":"SUM($G$381:AA381)","v":1184.1782372691086},{"$f":"SUM($G$381:AB381)","v":1242.4735379024908},{"$f":"SUM($G$381:AC381)","v":1301.9347445485405},{"$f":"SUM($G$381:AD381)","v":1362.5851753275113},{"$f":"SUM($G$381:AE381)","v":1424.4486147220614},{"$f":"SUM($G$381:AF381)","v":1487.5493229045026},{"$f":"SUM($G$381:AG381)","v":1545.2183727931765},{"$f":"SUM($G$381:AH381)","v":1590.5195853156433},{"$f":"SUM($G$381:AI381)","v":1623.2056037245791},{"$f":"SUM($G$381:AJ381)","v":1643.024124137713},{"$f":"SUM($G$381:AK381)","v":1649.7177965951291},{"$f":"SUM($G$381:AL381)","v":1649.7177965951291},{"$f":"SUM($G$381:AM381)","v":1649.7177965951291},{"$f":"SUM($G$381:AN381)","v":1649.7177965951291},{"$f":"SUM($G$381:AO381)","v":1649.7177965951291},{"$f":"SUM($G$381:AP381)","v":1649.7177965951291},{"$f":"SUM($G$381:AQ381)","v":1649.7177965951291},{"$f":"SUM($G$381:AR381)","v":1649.7177965951291},{"$f":"SUM($G$381:AS381)","v":1649.7177965951291},{"$f":"SUM($G$381:AT381)","v":1649.7177965951291},{"$f":"SUM($G$381:AU381)","v":1649.7177965951291},{"$f":"SUM($G$381:AV381)","v":1649.7177965951291},{"$f":"SUM($G$381:AW381)","v":1649.7177965951291},{"$f":"SUM($G$381:AX381)","v":1649.7177965951291},{"$f":"SUM($G$381:AY381)","v":1649.7177965951291},{"$f":"SUM($G$381:AZ381)","v":1649.7177965951291},{"$f":"SUM($G$381:BA381)","v":1649.7177965951291},{"$f":"SUM($G$381:BB381)","v":1649.7177965951291},{"$f":"SUM($G$381:BC381)","v":1649.7177965951291},{"$f":"SUM($G$381:BD381)","v":1649.7177965951291}]
[null,null,null,"Last year of project","$mm nominal",null,{"$f":"1*AND(G31 = $C$36)","v":0},{"$f":"1*AND(H31 = $C$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G386:BD386)","v":59.198211279486031},"Capital costs not depreciated at end of project","$mm nominal",null,{"$f":"G385*(G383-G384)","v":0},{"$f":"H385*(H383-H384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59.198211279486031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G388:BD388)","v":1649.7177965951294},"Total depreciated capital costs including final year write-off","$mm nominal",null,{"$f":"IF(G31 <= $C$36, G381 + G386, 0)","v":0},{"$f":"IF(H31 <= $C$36, H381 + H386, 0)","v":0},0,0,95.514962400000002,104.34760882560001,113.35690817971201,122.54639352090624,131.91966856892435,45.96544671790285,46.884755652260907,47.822450765306122,48.77889978061225,49.754477776224498,50.749567331748985,51.764558678383963,52.799849851951635,53.855846848990666,54.932963785970479,56.031623061689892,57.152255522923696,58.295300633382169,59.461206646049817,60.650430778970801,61.863439394550227,63.100708182441224,57.669049888673946,104.49942380195294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Ecuador profit share for workers"]
[]
[null,null,null,"State equity in unincorporated JV",{"$f":"IF(AND(Inputs!E80 = 2, Inputs!E81 < 3), Inputs!E79, 0%)","v":0}]
[null,null,null,"State shareholder contribution includes exploration costs: yes=1, no=2",{"$f":"Inputs!E82","v":2}]
[null,null,null,"Costs attributable to contractor",{"$f":"100% - E393","v":1}]
[]
[null,null,null,"Interest from shareholder loans is deductible: yes=1, no=2",{"$f":"Inputs!E57","v":1}]
[]
[null,null,null,"Portion distributed through government: off=0, on=1",{"$f":"Inputs!E76","v":0}]
[]
[null,null,{"$f":"SUM(G401:BD401)","v":17497.377173577093},"Net revenue","$mm nominal",null,{"$f":"G51 - G254","v":0},{"$f":"H51 - H254","v":0},0,0,259.29662392800003,617.1259649486401,629.46848424761288,642.05785393256497,654.89901101121632,667.99699123144069,681.35693105606958,694.98406967719075,708.88375107073477,723.06142609214942,737.52265461399247,752.27310770627207,767.3185698603977,782.66494125760573,798.31824008275771,814.28460488441283,830.57029698210113,847.18170292174318,864.12533698017808,877.54444052251245,895.09532933296271,912.99723591962197,931.25718063801457,407.0924246789034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G402:BD402)","v":1543.5732729769816},"Deductable tax payments","$mm nominal",null,{"$f":"(G236 + G240 + G244 + IF(Inputs!$E$56 = 1, G210, 0) + G311 + G313) * $E$395","v":0},{"$f":"(H236 + H240 + H244 + IF(Inputs!$E$56 = 1, H210, 0) + H311 + H313) * $E$395","v":0},{"$f":"(I236 + I240 + I244 + IF(Inputs!$E$56 = 1, I210, 0) + I311 + I313) * $E$395","v":2.9261250000000003},{"$f":"(J236 + J240 + J244 + IF(Inputs!$E$56 = 1, J210, 0) + J311 + J313) * $E$395","v":11.93859},{"$f":"(K236 + K240 + K244 + IF(Inputs!$E$56 = 1, K210, 0) + K311 + K313) * $E$395","v":24.979828172400001},{"$f":"(L236 + L240 + L244 + IF(Inputs!$E$56 = 1, L210, 0) + L311 + L313) * $E$395","v":53.862581984111998},{"$f":"(M236 + M240 + M244 + IF(Inputs!$E$56 = 1, M210, 0) + M311 + M313) * $E$395","v":54.939833623794243},{"$f":"(N236 + N240 + N244 + IF(Inputs!$E$56 = 1, N210, 0) + N311 + N313) * $E$395","v":56.038630296270114},{"$f":"(O236 + O240 + O244 + IF(Inputs!$E$56 = 1, O210, 0) + O311 + O313) * $E$395","v":57.159402902195509},{"$f":"(P236 + P240 + P244 + IF(Inputs!$E$56 = 1, P210, 0) + P311 + P313) * $E$395","v":58.302590960239428},{"$f":"(Q236 + Q240 + Q244 + IF(Inputs!$E$56 = 1, Q210, 0) + Q311 + Q313) * $E$395","v":59.468642779444217},{"$f":"(R236 + R240 + R244 + IF(Inputs!$E$56 = 1, R210, 0) + R311 + R313) * $E$395","v":60.658015635033095},{"$f":"(S236 + S240 + S244 + IF(Inputs!$E$56 = 1, S210, 0) + S311 + S313) * $E$395","v":61.871175947733775},{"$f":"(T236 + T240 + T244 + IF(Inputs!$E$56 = 1, T210, 0) + T311 + T313) * $E$395","v":63.108599466688439},{"$f":"(U236 + U240 + U244 + IF(Inputs!$E$56 = 1, U210, 0) + U311 + U313) * $E$395","v":64.370771456022212},{"$f":"(V236 + V240 + V244 + IF(Inputs!$E$56 = 1, V210, 0) + V311 + V313) * $E$395","v":65.658186885142641},{"$f":"(W236 + W240 + W244 + IF(Inputs!$E$56 = 1, W210, 0) + W311 + W313) * $E$395","v":66.971350622845506},{"$f":"(X236 + X240 + X244 + IF(Inputs!$E$56 = 1, X210, 0) + X311 + X313) * $E$395","v":68.310777635302415},{"$f":"(Y236 + Y240 + Y244 + IF(Inputs!$E$56 = 1, Y210, 0) + Y311 + Y313) * $E$395","v":69.676993188008467},{"$f":"(Z236 + Z240 + Z244 + IF(Inputs!$E$56 = 1, Z210, 0) + Z311 + Z313) * $E$395","v":71.070533051768621},{"$f":"(AA236 + AA240 + AA244 + IF(Inputs!$E$56 = 1, AA210, 0) + AA311 + AA313) * $E$395","v":72.491943712804002},{"$f":"(AB236 + AB240 + AB244 + IF(Inputs!$E$56 = 1, AB210, 0) + AB311 + AB313) * $E$395","v":73.941782587060075},{"$f":"(AC236 + AC240 + AC244 + IF(Inputs!$E$56 = 1, AC210, 0) + AC311 + AC313) * $E$395","v":75.420618238801296},{"$f":"(AD236 + AD240 + AD244 + IF(Inputs!$E$56 = 1, AD210, 0) + AD311 + AD313) * $E$395","v":76.929030603577303},{"$f":"(AE236 + AE240 + AE244 + IF(Inputs!$E$56 = 1, AE210, 0) + AE311 + AE313) * $E$395","v":78.467611215648844},{"$f":"(AF236 + AF240 + AF244 + IF(Inputs!$E$56 = 1, AF210, 0) + AF311 + AF313) * $E$395","v":80.036963439961823},{"$f":"(AG236 + AG240 + AG244 + IF(Inputs!$E$56 = 1, AG210, 0) + AG311 + AG313) * $E$395","v":80.382639122995542},{"$f":"(AH236 + AH240 + AH244 + IF(Inputs!$E$56 = 1, AH210, 0) + AH311 + AH313) * $E$395","v":34.590054449131983},{"$f":"(AI236 + AI240 + AI244 + IF(Inputs!$E$56 = 1, AI210, 0) + AI311 + AI313) * $E$395","v":0},{"$f":"(AJ236 + AJ240 + AJ244 + IF(Inputs!$E$56 = 1, AJ210, 0) + AJ311 + AJ313) * $E$395","v":0},{"$f":"(AK236 + AK240 + AK244 + IF(Inputs!$E$56 = 1, AK210, 0) + AK311 + AK313) * $E$395","v":0},{"$f":"(AL236 + AL240 + AL244 + IF(Inputs!$E$56 = 1, AL210, 0) + AL311 + AL313) * $E$395","v":0},{"$f":"(AM236 + AM240 + AM244 + IF(Inputs!$E$56 = 1, AM210, 0) + AM311 + AM313) * $E$395","v":0},{"$f":"(AN236 + AN240 + AN244 + IF(Inputs!$E$56 = 1, AN210, 0) + AN311 + AN313) * $E$395","v":0},{"$f":"(AO236 + AO240 + AO244 + IF(Inputs!$E$56 = 1, AO210, 0) + AO311 + AO313) * $E$395","v":0},{"$f":"(AP236 + AP240 + AP244 + IF(Inputs!$E$56 = 1, AP210, 0) + AP311 + AP313) * $E$395","v":0},{"$f":"(AQ236 + AQ240 + AQ244 + IF(Inputs!$E$56 = 1, AQ210, 0) + AQ311 + AQ313) * $E$395","v":0},{"$f":"(AR236 + AR240 + AR244 + IF(Inputs!$E$56 = 1, AR210, 0) + AR311 + AR313) * $E$395","v":0},{"$f":"(AS236 + AS240 + AS244 + IF(Inputs!$E$56 = 1, AS210, 0) + AS311 + AS313) * $E$395","v":0},{"$f":"(AT236 + AT240 + AT244 + IF(Inputs!$E$56 = 1, AT210, 0) + AT311 + AT313) * $E$395","v":0},{"$f":"(AU236 + AU240 + AU244 + IF(Inputs!$E$56 = 1, AU210, 0) + AU311 + AU313) * $E$395","v":0},{"$f":"(AV236 + AV240 + AV244 + IF(Inputs!$E$56 = 1, AV210, 0) + AV311 + AV313) * $E$395","v":0},{"$f":"(AW236 + AW240 + AW244 + IF(Inputs!$E$56 = 1, AW210, 0) + AW311 + AW313) * $E$395","v":0},{"$f":"(AX236 + AX240 + AX244 + IF(Inputs!$E$56 = 1, AX210, 0) + AX311 + AX313) * $E$395","v":0},{"$f":"(AY236 + AY240 + AY244 + IF(Inputs!$E$56 = 1, AY210, 0) + AY311 + AY313) * $E$395","v":0},{"$f":"(AZ236 + AZ240 + AZ244 + IF(Inputs!$E$56 = 1, AZ210, 0) + AZ311 + AZ313) * $E$395","v":0},{"$f":"(BA236 + BA240 + BA244 + IF(Inputs!$E$56 = 1, BA210, 0) + BA311 + BA313) * $E$395","v":0},{"$f":"(BB236 + BB240 + BB244 + IF(Inputs!$E$56 = 1, BB210, 0) + BB311 + BB313) * $E$395","v":0},{"$f":"(BC236 + BC240 + BC244 + IF(Inputs!$E$56 = 1, BC210, 0) + BC311 + BC313) * $E$395","v":0},{"$f":"(BD236 + BD240 + BD244 + IF(Inputs!$E$56 = 1, BD210, 0) + BD311 + BD313) * $E$395","v":0}]
[null,null,{"$f":"SUM(G403:BD403)","v":40.4},"Exploration costs (expensed)","$mm nominal",null,{"$f":"IF($E$394 = 1, G327 * $E$395, G327)","v":0},{"$f":"IF($E$394 = 1, H327 * $E$395, H327)","v":0},0,0,40.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed) ","$mm nominal",null,{"$f":"G330 * $E$395","v":0},{"$f":"H330 * $E$395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1649.7177965951294,"Development costs - tangibles and replacement capex (depreciation)","$mm nominal",null,{"$f":"G388 * $E$395","v":0},{"$f":"H388 * $E$395","v":0},0,0,95.514962400000002,104.34760882560001,113.35690817971201,122.54639352090624,131.91966856892435,45.96544671790285,46.884755652260907,47.822450765306122,48.77889978061225,49.754477776224498,50.749567331748985,51.764558678383963,52.799849851951635,53.855846848990666,54.932963785970479,56.031623061689892,57.152255522923696,58.295300633382169,59.461206646049817,60.650430778970801,61.863439394550227,63.100708182441224,57.669049888673946,104.49942380195294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G406:BD406)","v":7677.2479565008516},"Operating costs","$mm nominal",null,{"$f":"G56 * $E$395","v":0},{"$f":"H56 * $E$395","v":0},0,0,113.6553768,270.49979678400001,275.90979271968001,281.42798857407354,287.05654834555503,292.79767931246613,298.6536328987155,304.62670555668973,310.71923966782362,316.93362446118005,323.2722969504037,329.73774288941166,336.33249774719997,343.059147702144,349.92033065618682,356.91873726931055,364.05711201469677,371.33825425499072,378.76501934009053,386.34031972689229,394.06712612143014,401.94846864385875,409.98743801673595,179.22308004731596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G407:BD407)","v":26.115363092608906},"Decommissioning provision","$mm nominal",null,{"$f":"(G66+G78+G79+G80) * $E$395","v":0},{"$f":"(H66+H78+H79+H80) * $E$395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2722099393258888,2.3230458227141964,2.3818785816047425,2.4512227934170654,2.5349833018956347,2.6397109570127104,2.7776896426294577,2.9763789499175735,3.3209062087551691,1.9252709523441318,0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G408:BD408)","v":50.248823040000005},"Interest payment","$mm nominal",null,{"$f":"IF($E$397 = 1, G96, G96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, H96, H96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, I96, I96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, J96, J96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, K96, K96 * (1 - Inputs!$E$196)) * $E$395","v":16.74960768},{"$f":"IF($E$397 = 1, L96, L96 * (1 - Inputs!$E$196)) * $E$395","v":13.399686144},{"$f":"IF($E$397 = 1, M96, M96 * (1 - Inputs!$E$196)) * $E$395","v":10.049764608000002},{"$f":"IF($E$397 = 1, N96, N96 * (1 - Inputs!$E$196)) * $E$395","v":6.6998430720000011},{"$f":"IF($E$397 = 1, O96, O96 * (1 - Inputs!$E$196)) * $E$395","v":3.3499215360000005},{"$f":"IF($E$397 = 1, P96, P96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, Q96, Q96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, R96, R96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, S96, S96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, T96, T96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, U96, U96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, V96, V96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, W96, W96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, X96, X96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, Y96, Y96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, Z96, Z96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AA96, AA96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AB96, AB96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AC96, AC96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AD96, AD96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AE96, AE96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AF96, AF96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AG96, AG96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AH96, AH96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AI96, AI96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AJ96, AJ96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AK96, AK96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AL96, AL96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AM96, AM96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AN96, AN96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AO96, AO96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AP96, AP96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AQ96, AQ96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AR96, AR96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AS96, AS96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AT96, AT96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AU96, AU96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AV96, AV96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AW96, AW96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AX96, AX96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AY96, AY96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, AZ96, AZ96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, BA96, BA96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, BB96, BB96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, BC96, BC96 * (1 - Inputs!$E$196)) * $E$395","v":0},{"$f":"IF($E$397 = 1, BD96, BD96 * (1 - Inputs!$E$196)) * $E$395","v":0}]
[null,null,{"$f":"SUM(G409:BD409)","v":6510.073961371525},"Profit available to be shared","$mm nominal",null,{"$f":"G401-SUM(G402:G408)","v":0},{"$f":"H401-SUM(H402:H408)","v":0},-2.9261250000000003,-11.93859,-32.003151124399949,175.0162912109281,175.21218511642661,175.34499846931504,175.41346965854143,270.93127424083229,276.34989972564892,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,321.5157425132661,327.94066567892958,334.48710715007195,341.15514265289318,347.94350945334077,350.98494845605921,357.91946295870412,364.93471670344263,379.8971474008539,86.854595428158405,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G410:BD410)","v":0},"Total profit share","$mm nominal",null,{"$f":"G409 * (G409 > 0) * Inputs!$E$75","v":0},{"$f":"H409 * (H409 > 0) * Inputs!$E$75","v":0},{"$f":"I409 * (I409 > 0) * Inputs!$E$75","v":0},{"$f":"J409 * (J409 > 0) * Inputs!$E$75","v":0},{"$f":"K409 * (K409 > 0) * Inputs!$E$75","v":0},{"$f":"L409 * (L409 > 0) * Inputs!$E$75","v":0},{"$f":"M409 * (M409 > 0) * Inputs!$E$75","v":0},{"$f":"N409 * (N409 > 0) * Inputs!$E$75","v":0},{"$f":"O409 * (O409 > 0) * Inputs!$E$75","v":0},{"$f":"P409 * (P409 > 0) * Inputs!$E$75","v":0},{"$f":"Q409 * (Q409 > 0) * Inputs!$E$75","v":0},{"$f":"R409 * (R409 > 0) * Inputs!$E$75","v":0},{"$f":"S409 * (S409 > 0) * Inputs!$E$75","v":0},{"$f":"T409 * (T409 > 0) * Inputs!$E$75","v":0},{"$f":"U409 * (U409 > 0) * Inputs!$E$75","v":0},{"$f":"V409 * (V409 > 0) * Inputs!$E$75","v":0},{"$f":"W409 * (W409 > 0) * Inputs!$E$75","v":0},{"$f":"X409 * (X409 > 0) * Inputs!$E$75","v":0},{"$f":"Y409 * (Y409 > 0) * Inputs!$E$75","v":0},{"$f":"Z409 * (Z409 > 0) * Inputs!$E$75","v":0},{"$f":"AA409 * (AA409 > 0) * Inputs!$E$75","v":0},{"$f":"AB409 * (AB409 > 0) * Inputs!$E$75","v":0},{"$f":"AC409 * (AC409 > 0) * Inputs!$E$75","v":0},{"$f":"AD409 * (AD409 > 0) * Inputs!$E$75","v":0},{"$f":"AE409 * (AE409 > 0) * Inputs!$E$75","v":0},{"$f":"AF409 * (AF409 > 0) * Inputs!$E$75","v":0},{"$f":"AG409 * (AG409 > 0) * Inputs!$E$75","v":0},{"$f":"AH409 * (AH409 > 0) * Inputs!$E$75","v":0},{"$f":"AI409 * (AI409 > 0) * Inputs!$E$75","v":0},{"$f":"AJ409 * (AJ409 > 0) * Inputs!$E$75","v":0},{"$f":"AK409 * (AK409 > 0) * Inputs!$E$75","v":0},{"$f":"AL409 * (AL409 > 0) * Inputs!$E$75","v":0},{"$f":"AM409 * (AM409 > 0) * Inputs!$E$75","v":0},{"$f":"AN409 * (AN409 > 0) * Inputs!$E$75","v":0},{"$f":"AO409 * (AO409 > 0) * Inputs!$E$75","v":0},{"$f":"AP409 * (AP409 > 0) * Inputs!$E$75","v":0},{"$f":"AQ409 * (AQ409 > 0) * Inputs!$E$75","v":0},{"$f":"AR409 * (AR409 > 0) * Inputs!$E$75","v":0},{"$f":"AS409 * (AS409 > 0) * Inputs!$E$75","v":0},{"$f":"AT409 * (AT409 > 0) * Inputs!$E$75","v":0},{"$f":"AU409 * (AU409 > 0) * Inputs!$E$75","v":0},{"$f":"AV409 * (AV409 > 0) * Inputs!$E$75","v":0},{"$f":"AW409 * (AW409 > 0) * Inputs!$E$75","v":0},{"$f":"AX409 * (AX409 > 0) * Inputs!$E$75","v":0},{"$f":"AY409 * (AY409 > 0) * Inputs!$E$75","v":0},{"$f":"AZ409 * (AZ409 > 0) * Inputs!$E$75","v":0},{"$f":"BA409 * (BA409 > 0) * Inputs!$E$75","v":0},{"$f":"BB409 * (BB409 > 0) * Inputs!$E$75","v":0},{"$f":"BC409 * (BC409 > 0) * Inputs!$E$75","v":0},{"$f":"BD409 * (BD409 > 0) * Inputs!$E$75","v":0}]
[null,null,{"$f":"SUM(G411:BD411)","v":0},"Profit share distributed through government",null,null,{"$f":"G409 * (G409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"H409 * (H409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"I409 * (I409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"J409 * (J409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"K409 * (K409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"L409 * (L409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"M409 * (M409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"N409 * (N409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"O409 * (O409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"P409 * (P409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"Q409 * (Q409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"R409 * (R409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"S409 * (S409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"T409 * (T409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"U409 * (U409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"V409 * (V409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"W409 * (W409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"X409 * (X409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"Y409 * (Y409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"Z409 * (Z409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AA409 * (AA409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AB409 * (AB409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AC409 * (AC409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AD409 * (AD409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AE409 * (AE409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AF409 * (AF409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AG409 * (AG409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AH409 * (AH409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AI409 * (AI409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AJ409 * (AJ409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AK409 * (AK409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AL409 * (AL409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AM409 * (AM409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AN409 * (AN409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AO409 * (AO409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AP409 * (AP409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AQ409 * (AQ409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AR409 * (AR409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AS409 * (AS409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AT409 * (AT409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AU409 * (AU409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AV409 * (AV409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AW409 * (AW409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AX409 * (AX409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AY409 * (AY409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"AZ409 * (AZ409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"BA409 * (BA409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"BB409 * (BB409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"BC409 * (BC409 > 0) * $E$399 * Inputs!$E$77","v":0},{"$f":"BD409 * (BD409 > 0) * $E$399 * Inputs!$E$77","v":0}]
[]
[]
[null,null,{"$f":"SUM(G414:BD414)","v":6586.4381475041337},"EBIT","$mm nominal",null,{"$f":"G277 - G311 - G313 - G319 - G327 - G330 - G388 - G410","v":0},{"$f":"H277 - H311 - H313 - H319 - H327 - H330 - H388 - H410","v":0},-2.9261250000000003,-11.93859,-15.25354344439998,188.41597735492809,185.26194972442661,182.04484154131507,178.76339119454144,270.93127424083229,276.34989972564904,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,323.78795245259198,330.26371150164374,336.86898573167662,343.60636544631024,350.4784927552364,353.62465941307204,360.69715260133353,367.91109565336018,383.21805360960911,88.779866380502526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"CORPORATE INCOME TAX"]
[]
[null,null,null,"State equity in unincorporated JV",{"$f":"IF(AND(Inputs!E80 = 2, Inputs!E81 < 3), Inputs!E79, 0%)","v":0}]
[null,null,null,"State shareholder contribution includes exploration costs: yes=1, no=2",{"$f":"Inputs!E82","v":2}]
[null,null,null,"Costs attributable to contractor",{"$f":"100% - E419","v":1}]
[]
[null,null,null,"Interest from shareholder loans is deductible: yes=1, no=2",{"$f":"Inputs!E57","v":1}]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 0), 1, IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 1), 2, IF(Inputs!$E$89 = 1, 3, IF(Inputs!$E$93 = 1, 4, 5))))","v":5}]
[]
[null,null,{"$f":"SUM(G427:BD427)","v":17497.377173577093},"Net revenue","$mm nominal",null,{"$f":"G51 - G254","v":0},0,0,0,259.29662392800003,617.1259649486401,629.46848424761288,642.05785393256497,654.89901101121632,667.99699123144069,681.35693105606958,694.98406967719075,708.88375107073477,723.06142609214942,737.52265461399247,752.27310770627207,767.3185698603977,782.66494125760573,798.31824008275771,814.28460488441283,830.57029698210113,847.18170292174318,864.12533698017808,877.54444052251245,895.09532933296271,912.99723591962197,931.25718063801457,407.0924246789034,0,0,0,0,{"$f":"AM51 - AM254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G428:BD428)","v":1543.5732729769816},"Deductable tax payments","$mm nominal",null,{"$f":"(G236 + G240 + G244 + IF(Inputs!$E$56 = 1, G210, 0) + G311 + G313 + G410) * $E$421","v":0},{"$f":"(H236 + H240 + H244 + IF(Inputs!$E$56 = 1, H210, 0) + H311 + H313 + H410) * $E$421","v":0},{"$f":"(I236 + I240 + I244 + IF(Inputs!$E$56 = 1, I210, 0) + I311 + I313 + I410) * $E$421","v":2.9261250000000003},{"$f":"(J236 + J240 + J244 + IF(Inputs!$E$56 = 1, J210, 0) + J311 + J313 + J410) * $E$421","v":11.93859},{"$f":"(K236 + K240 + K244 + IF(Inputs!$E$56 = 1, K210, 0) + K311 + K313 + K410) * $E$421","v":24.979828172400001},{"$f":"(L236 + L240 + L244 + IF(Inputs!$E$56 = 1, L210, 0) + L311 + L313 + L410) * $E$421","v":53.862581984111998},{"$f":"(M236 + M240 + M244 + IF(Inputs!$E$56 = 1, M210, 0) + M311 + M313 + M410) * $E$421","v":54.939833623794243},{"$f":"(N236 + N240 + N244 + IF(Inputs!$E$56 = 1, N210, 0) + N311 + N313 + N410) * $E$421","v":56.038630296270114},{"$f":"(O236 + O240 + O244 + IF(Inputs!$E$56 = 1, O210, 0) + O311 + O313 + O410) * $E$421","v":57.159402902195509},{"$f":"(P236 + P240 + P244 + IF(Inputs!$E$56 = 1, P210, 0) + P311 + P313 + P410) * $E$421","v":58.302590960239428},{"$f":"(Q236 + Q240 + Q244 + IF(Inputs!$E$56 = 1, Q210, 0) + Q311 + Q313 + Q410) * $E$421","v":59.468642779444217},{"$f":"(R236 + R240 + R244 + IF(Inputs!$E$56 = 1, R210, 0) + R311 + R313 + R410) * $E$421","v":60.658015635033095},{"$f":"(S236 + S240 + S244 + IF(Inputs!$E$56 = 1, S210, 0) + S311 + S313 + S410) * $E$421","v":61.871175947733775},{"$f":"(T236 + T240 + T244 + IF(Inputs!$E$56 = 1, T210, 0) + T311 + T313 + T410) * $E$421","v":63.108599466688439},{"$f":"(U236 + U240 + U244 + IF(Inputs!$E$56 = 1, U210, 0) + U311 + U313 + U410) * $E$421","v":64.370771456022212},{"$f":"(V236 + V240 + V244 + IF(Inputs!$E$56 = 1, V210, 0) + V311 + V313 + V410) * $E$421","v":65.658186885142641},{"$f":"(W236 + W240 + W244 + IF(Inputs!$E$56 = 1, W210, 0) + W311 + W313 + W410) * $E$421","v":66.971350622845506},{"$f":"(X236 + X240 + X244 + IF(Inputs!$E$56 = 1, X210, 0) + X311 + X313 + X410) * $E$421","v":68.310777635302415},{"$f":"(Y236 + Y240 + Y244 + IF(Inputs!$E$56 = 1, Y210, 0) + Y311 + Y313 + Y410) * $E$421","v":69.676993188008467},{"$f":"(Z236 + Z240 + Z244 + IF(Inputs!$E$56 = 1, Z210, 0) + Z311 + Z313 + Z410) * $E$421","v":71.070533051768621},{"$f":"(AA236 + AA240 + AA244 + IF(Inputs!$E$56 = 1, AA210, 0) + AA311 + AA313 + AA410) * $E$421","v":72.491943712804002},{"$f":"(AB236 + AB240 + AB244 + IF(Inputs!$E$56 = 1, AB210, 0) + AB311 + AB313 + AB410) * $E$421","v":73.941782587060075},{"$f":"(AC236 + AC240 + AC244 + IF(Inputs!$E$56 = 1, AC210, 0) + AC311 + AC313 + AC410) * $E$421","v":75.420618238801296},{"$f":"(AD236 + AD240 + AD244 + IF(Inputs!$E$56 = 1, AD210, 0) + AD311 + AD313 + AD410) * $E$421","v":76.929030603577303},{"$f":"(AE236 + AE240 + AE244 + IF(Inputs!$E$56 = 1, AE210, 0) + AE311 + AE313 + AE410) * $E$421","v":78.467611215648844},{"$f":"(AF236 + AF240 + AF244 + IF(Inputs!$E$56 = 1, AF210, 0) + AF311 + AF313 + AF410) * $E$421","v":80.036963439961823},{"$f":"(AG236 + AG240 + AG244 + IF(Inputs!$E$56 = 1, AG210, 0) + AG311 + AG313 + AG410) * $E$421","v":80.382639122995542},{"$f":"(AH236 + AH240 + AH244 + IF(Inputs!$E$56 = 1, AH210, 0) + AH311 + AH313 + AH410) * $E$421","v":34.590054449131983},{"$f":"(AI236 + AI240 + AI244 + IF(Inputs!$E$56 = 1, AI210, 0) + AI311 + AI313 + AI410) * $E$421","v":0},{"$f":"(AJ236 + AJ240 + AJ244 + IF(Inputs!$E$56 = 1, AJ210, 0) + AJ311 + AJ313 + AJ410) * $E$421","v":0},{"$f":"(AK236 + AK240 + AK244 + IF(Inputs!$E$56 = 1, AK210, 0) + AK311 + AK313 + AK410) * $E$421","v":0},{"$f":"(AL236 + AL240 + AL244 + IF(Inputs!$E$56 = 1, AL210, 0) + AL311 + AL313 + AL410) * $E$421","v":0},{"$f":"(AM236 + AM240 + AM244 + IF(Inputs!$E$56 = 1, AM210, 0) + AM311 + AM313 + AM410) * $E$421","v":0},{"$f":"(AN236 + AN240 + AN244 + IF(Inputs!$E$56 = 1, AN210, 0) + AN311 + AN313 + AN410) * $E$421","v":0},{"$f":"(AO236 + AO240 + AO244 + IF(Inputs!$E$56 = 1, AO210, 0) + AO311 + AO313 + AO410) * $E$421","v":0},{"$f":"(AP236 + AP240 + AP244 + IF(Inputs!$E$56 = 1, AP210, 0) + AP311 + AP313 + AP410) * $E$421","v":0},{"$f":"(AQ236 + AQ240 + AQ244 + IF(Inputs!$E$56 = 1, AQ210, 0) + AQ311 + AQ313 + AQ410) * $E$421","v":0},{"$f":"(AR236 + AR240 + AR244 + IF(Inputs!$E$56 = 1, AR210, 0) + AR311 + AR313 + AR410) * $E$421","v":0},{"$f":"(AS236 + AS240 + AS244 + IF(Inputs!$E$56 = 1, AS210, 0) + AS311 + AS313 + AS410) * $E$421","v":0},{"$f":"(AT236 + AT240 + AT244 + IF(Inputs!$E$56 = 1, AT210, 0) + AT311 + AT313 + AT410) * $E$421","v":0},{"$f":"(AU236 + AU240 + AU244 + IF(Inputs!$E$56 = 1, AU210, 0) + AU311 + AU313 + AU410) * $E$421","v":0},{"$f":"(AV236 + AV240 + AV244 + IF(Inputs!$E$56 = 1, AV210, 0) + AV311 + AV313 + AV410) * $E$421","v":0},{"$f":"(AW236 + AW240 + AW244 + IF(Inputs!$E$56 = 1, AW210, 0) + AW311 + AW313 + AW410) * $E$421","v":0},{"$f":"(AX236 + AX240 + AX244 + IF(Inputs!$E$56 = 1, AX210, 0) + AX311 + AX313 + AX410) * $E$421","v":0},{"$f":"(AY236 + AY240 + AY244 + IF(Inputs!$E$56 = 1, AY210, 0) + AY311 + AY313 + AY410) * $E$421","v":0},{"$f":"(AZ236 + AZ240 + AZ244 + IF(Inputs!$E$56 = 1, AZ210, 0) + AZ311 + AZ313 + AZ410) * $E$421","v":0},{"$f":"(BA236 + BA240 + BA244 + IF(Inputs!$E$56 = 1, BA210, 0) + BA311 + BA313 + BA410) * $E$421","v":0},{"$f":"(BB236 + BB240 + BB244 + IF(Inputs!$E$56 = 1, BB210, 0) + BB311 + BB313 + BB410) * $E$421","v":0},{"$f":"(BC236 + BC240 + BC244 + IF(Inputs!$E$56 = 1, BC210, 0) + BC311 + BC313 + BC410) * $E$421","v":0},{"$f":"(BD236 + BD240 + BD244 + IF(Inputs!$E$56 = 1, BD210, 0) + BD311 + BD313 + BD410) * $E$421","v":0}]
[null,null,{"$f":"SUM(G429:BD429)","v":40.4},"Exploration costs (expensed)","$mm nominal",null,{"$f":"IF($E$420 = 1, G327 * $E$421, G327)","v":0},0,0,0,40.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$420 = 1, AM327 * $E$421, AM327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed) ","$mm nominal",null,{"$f":"G330 * $E$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM330 * $E$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1649.7177965951294,"Development costs - tangibles and replacement capex (depreciation)","$mm nominal",null,{"$f":"G388 * $E$421","v":0},0,0,0,95.514962400000002,104.34760882560001,113.35690817971201,122.54639352090624,131.91966856892435,45.96544671790285,46.884755652260907,47.822450765306122,48.77889978061225,49.754477776224498,50.749567331748985,51.764558678383963,52.799849851951635,53.855846848990666,54.932963785970479,56.031623061689892,57.152255522923696,58.295300633382169,59.461206646049817,60.650430778970801,61.863439394550227,63.100708182441224,57.669049888673946,104.49942380195294,0,0,0,0,{"$f":"AM388 * $E$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G432:BD432)","v":7677.2479565008516},"Operating costs","$mm nominal",null,{"$f":"G56 * $E$421","v":0},0,0,0,113.6553768,270.49979678400001,275.90979271968001,281.42798857407354,287.05654834555503,292.79767931246613,298.6536328987155,304.62670555668973,310.71923966782362,316.93362446118005,323.2722969504037,329.73774288941166,336.33249774719997,343.059147702144,349.92033065618682,356.91873726931055,364.05711201469677,371.33825425499072,378.76501934009053,386.34031972689229,394.06712612143014,401.94846864385875,409.98743801673595,179.22308004731596,0,0,0,0,{"$f":"AM56 * $E$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G433:BD433)","v":26.115363092608906},"Decommissioning provision","$mm nominal",null,{"$f":"(G66+G78+G79+G80) * $E$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2722099393258888,2.3230458227141964,2.3818785816047425,2.4512227934170654,2.5349833018956347,2.6397109570127104,2.7776896426294577,2.9763789499175735,3.3209062087551691,1.9252709523441318,0.51206594299233643,0,0,0,{"$f":"(AM66+AM78+AM79+AM80) * $E$421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50.248823040000005,"Interest payment","$mm nominal",null,{"$f":"IF($E$423 = 1, G96, G96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, H96, H96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, I96, I96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, J96, J96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, K96, K96 * (1 - Inputs!$E$196)) * $E$421","v":16.74960768},{"$f":"IF($E$423 = 1, L96, L96 * (1 - Inputs!$E$196)) * $E$421","v":13.399686144},{"$f":"IF($E$423 = 1, M96, M96 * (1 - Inputs!$E$196)) * $E$421","v":10.049764608000002},{"$f":"IF($E$423 = 1, N96, N96 * (1 - Inputs!$E$196)) * $E$421","v":6.6998430720000011},{"$f":"IF($E$423 = 1, O96, O96 * (1 - Inputs!$E$196)) * $E$421","v":3.3499215360000005},{"$f":"IF($E$423 = 1, P96, P96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, Q96, Q96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, R96, R96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, S96, S96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, T96, T96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, U96, U96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, V96, V96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, W96, W96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, X96, X96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, Y96, Y96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, Z96, Z96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AA96, AA96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AB96, AB96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AC96, AC96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AD96, AD96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AE96, AE96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AF96, AF96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AG96, AG96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AH96, AH96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AI96, AI96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AJ96, AJ96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AK96, AK96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AL96, AL96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AM96, AM96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AN96, AN96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AO96, AO96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AP96, AP96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AQ96, AQ96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AR96, AR96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AS96, AS96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AT96, AT96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AU96, AU96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AV96, AV96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AW96, AW96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AX96, AX96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AY96, AY96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, AZ96, AZ96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, BA96, BA96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, BB96, BB96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, BC96, BC96 * (1 - Inputs!$E$196)) * $E$421","v":0},{"$f":"IF($E$423 = 1, BD96, BD96 * (1 - Inputs!$E$196)) * $E$421","v":0}]
[null,null,0,"Tax base for DRC excess profits tax","$mm nominal",null,{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),G318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),H318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),I318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),J318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),K318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),L318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),M318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),N318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),O318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),P318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),Q318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),R318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),S318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),T318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),U318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),V318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),W318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),X318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),Y318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),Z318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AA318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AB318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AC318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AD318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AE318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AF318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AG318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AH318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AI318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AJ318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AK318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AL318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AM318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AN318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AO318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AP318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AQ318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AR318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AS318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AT318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AU318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AV318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AW318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AX318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AY318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),AZ318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),BA318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),BB318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),BC318,0)","v":0},{"$f":"IF(AND(Inputs!$E$41>0,$C$319>0),BD318,0)","v":0}]
[null,null,{"$f":"SUM(G436:BD436)","v":6510.073961371525},"Taxable income before prior period losses","$mm nominal",null,{"$f":"G427-SUM(G428:G435)","v":0},{"$f":"H427-SUM(H428:H435)","v":0},-2.9261250000000003,-11.93859,-32.003151124399949,175.0162912109281,175.21218511642661,175.34499846931504,175.41346965854143,270.93127424083229,276.34989972564892,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,321.5157425132661,327.94066567892958,334.48710715007195,341.15514265289318,347.94350945334077,350.98494845605921,357.91946295870412,364.93471670344263,379.8971474008539,86.854595428158405,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G437:BD437)","v":-46.867866124399953},"Losses carried forward","$mm nominal",null,{"$f":"-G449","v":0},{"$f":"-H449","v":0},0,0,0,-46.867866124399953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G438:BD438)","v":6463.2060952471238},"Taxable income after losses","$mm nominal",null,{"$f":"SUM(G436:G437)","v":0},{"$f":"SUM(H436:H437)","v":0},-2.9261250000000003,-11.93859,-32.003151124399949,128.14842508652816,175.21218511642661,175.34499846931504,175.41346965854143,270.93127424083229,276.34989972564892,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,321.5157425132661,327.94066567892958,334.48710715007195,341.15514265289318,347.94350945334077,350.98494845605921,357.91946295870412,364.93471670344263,379.8971474008539,86.854595428158405,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G439:BD439)","v":6463.2060952471238},"Taxable income after deduction of unrecovered pre-production capital costs","$mm nominal",null,{"$f":"G438 - G457","v":0},{"$f":"H438 - H457","v":0},-2.9261250000000003,-11.93859,-32.003151124399949,128.14842508652816,175.21218511642661,175.34499846931504,175.41346965854143,270.93127424083229,276.34989972564892,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,321.5157425132661,327.94066567892958,334.48710715007195,341.15514265289318,347.94350945334077,350.98494845605921,357.91946295870412,364.93471670344263,379.8971474008539,86.854595428158405,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G440:BD440)","v":1953.1758081943549},"Corporate income tax payable","$mm nominal",null,{"$f":"G439 * (G439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(G33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, G224)","v":0},{"$f":"H439 * (H439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(H33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, H224)","v":0},{"$f":"I439 * (I439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(I33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, I224)","v":0},{"$f":"J439 * (J439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(J33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, J224)","v":0},{"$f":"K439 * (K439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(K33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, K224)","v":0},{"$f":"L439 * (L439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(L33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, L224)","v":38.444527525958449},{"$f":"M439 * (M439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(M33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, M224)","v":52.563655534927982},{"$f":"N439 * (N439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(N33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, N224)","v":52.603499540794509},{"$f":"O439 * (O439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(O33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, O224)","v":52.624040897562431},{"$f":"P439 * (P439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(P33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, P224)","v":81.279382272249691},{"$f":"Q439 * (Q439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(Q33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, Q224)","v":82.904969917694672},{"$f":"R439 * (R439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(R33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, R224)","v":84.563069316048527},{"$f":"S439 * (S439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(S33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, S224)","v":86.254330702369529},{"$f":"T439 * (T439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(T33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, T224)","v":87.979417316416928},{"$f":"U439 * (U439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(U33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, U224)","v":89.739005662745257},{"$f":"V439 * (V439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(V33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, V224)","v":91.533785776000144},{"$f":"W439 * (W439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(W33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, W224)","v":93.364461491520174},{"$f":"X439 * (X439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(X33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, X224)","v":95.231750721350593},{"$f":"Y439 * (Y439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(Y33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, Y224)","v":96.454722753979823},{"$f":"Z439 * (Z439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(Z33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, Z224)","v":98.382199703678864},{"$f":"AA439 * (AA439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AA33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AA224)","v":100.34613214502158},{"$f":"AB439 * (AB439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AB33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AB224)","v":102.34654279586795},{"$f":"AC439 * (AC439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AC33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AC224)","v":104.38305283600222},{"$f":"AD439 * (AD439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AD33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AD224)","v":105.29548453681777},{"$f":"AE439 * (AE439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AE33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AE224)","v":107.37583888761124},{"$f":"AF439 * (AF439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AF33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AF224)","v":109.48041501103279},{"$f":"AG439 * (AG439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AG33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AG224)","v":113.96914422025617},{"$f":"AH439 * (AH439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AH33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AH224)","v":26.056378628447522},{"$f":"AI439 * (AI439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AI33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AI224)","v":0},{"$f":"AJ439 * (AJ439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AJ33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AJ224)","v":0},{"$f":"AK439 * (AK439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AK33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AK224)","v":0},{"$f":"AL439 * (AL439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AL33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AL224)","v":0},{"$f":"AM439 * (AM439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AM33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AM224)","v":0},{"$f":"AN439 * (AN439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AN33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AN224)","v":0},{"$f":"AO439 * (AO439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AO33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AO224)","v":0},{"$f":"AP439 * (AP439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AP33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AP224)","v":0},{"$f":"AQ439 * (AQ439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AQ33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AQ224)","v":0},{"$f":"AR439 * (AR439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AR33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AR224)","v":0},{"$f":"AS439 * (AS439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AS33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AS224)","v":0},{"$f":"AT439 * (AT439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AT33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AT224)","v":0},{"$f":"AU439 * (AU439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AU33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AU224)","v":0},{"$f":"AV439 * (AV439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AV33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AV224)","v":0},{"$f":"AW439 * (AW439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AW33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AW224)","v":0},{"$f":"AX439 * (AX439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AX33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AX224)","v":0},{"$f":"AY439 * (AY439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AY33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AY224)","v":0},{"$f":"AZ439 * (AZ439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(AZ33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, AZ224)","v":0},{"$f":"BA439 * (BA439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(BA33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, BA224)","v":0},{"$f":"BB439 * (BB439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(BB33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, BB224)","v":0},{"$f":"BC439 * (BC439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(BC33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, BC224)","v":0},{"$f":"BD439 * (BD439 > 0) * IF(Inputs!$E$46=0, Inputs!$E$44, IF(BD33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45)) * IF($E$425 <> 3, 1, BD224)","v":0}]
[]
[]
[null,null,null,"Loss carry forward provision"]
[null,null,null,"Expiry of losses","Year",null,{"$f":"G6-Inputs!$E$58","v":-99},{"$f":"H6-Inputs!$E$58","v":-98},{"$f":"I6-Inputs!$E$58","v":-97},{"$f":"J6-Inputs!$E$58","v":-96},{"$f":"K6-Inputs!$E$58","v":-95},{"$f":"L6-Inputs!$E$58","v":-94},{"$f":"M6-Inputs!$E$58","v":-93},{"$f":"N6-Inputs!$E$58","v":-92},{"$f":"O6-Inputs!$E$58","v":-91},{"$f":"P6-Inputs!$E$58","v":-90},{"$f":"Q6-Inputs!$E$58","v":-89},{"$f":"R6-Inputs!$E$58","v":-88},{"$f":"S6-Inputs!$E$58","v":-87},{"$f":"T6-Inputs!$E$58","v":-86},{"$f":"U6-Inputs!$E$58","v":-85},{"$f":"V6-Inputs!$E$58","v":-84},{"$f":"W6-Inputs!$E$58","v":-83},{"$f":"X6-Inputs!$E$58","v":-82},{"$f":"Y6-Inputs!$E$58","v":-81},{"$f":"Z6-Inputs!$E$58","v":-80},{"$f":"AA6-Inputs!$E$58","v":-79},{"$f":"AB6-Inputs!$E$58","v":-78},{"$f":"AC6-Inputs!$E$58","v":-77},{"$f":"AD6-Inputs!$E$58","v":-76},{"$f":"AE6-Inputs!$E$58","v":-75},{"$f":"AF6-Inputs!$E$58","v":-74},{"$f":"AG6-Inputs!$E$58","v":-73},{"$f":"AH6-Inputs!$E$58","v":-72},{"$f":"AI6-Inputs!$E$58","v":-71},{"$f":"AJ6-Inputs!$E$58","v":-70},{"$f":"AK6-Inputs!$E$58","v":-69},{"$f":"AL6-Inputs!$E$58","v":-68},{"$f":"AM6-Inputs!$E$58","v":-67},{"$f":"AN6-Inputs!$E$58","v":-66},{"$f":"AO6-Inputs!$E$58","v":-65},{"$f":"AP6-Inputs!$E$58","v":-64},{"$f":"AQ6-Inputs!$E$58","v":-63},{"$f":"AR6-Inputs!$E$58","v":-62},{"$f":"AS6-Inputs!$E$58","v":-61},{"$f":"AT6-Inputs!$E$58","v":-60},{"$f":"AU6-Inputs!$E$58","v":-59},{"$f":"AV6-Inputs!$E$58","v":-58},{"$f":"AW6-Inputs!$E$58","v":-57},{"$f":"AX6-Inputs!$E$58","v":-56},{"$f":"AY6-Inputs!$E$58","v":-55},{"$f":"AZ6-Inputs!$E$58","v":-54},{"$f":"BA6-Inputs!$E$58","v":-53},{"$f":"BB6-Inputs!$E$58","v":-52},{"$f":"BC6-Inputs!$E$58","v":-51},{"$f":"BD6-Inputs!$E$58","v":-50}]
[null,null,null,"Losses expiring","$mm nominal",null,{"$f":"-MIN(0,IFERROR(INDEX($G$436:G436,1,MATCH(G444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:H436,1,MATCH(H444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:I436,1,MATCH(I444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:J436,1,MATCH(J444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:K436,1,MATCH(K444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:L436,1,MATCH(L444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:M436,1,MATCH(M444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:N436,1,MATCH(N444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:O436,1,MATCH(O444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:P436,1,MATCH(P444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:Q436,1,MATCH(Q444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:R436,1,MATCH(R444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:S436,1,MATCH(S444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:T436,1,MATCH(T444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:U436,1,MATCH(U444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:V436,1,MATCH(V444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:W436,1,MATCH(W444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:X436,1,MATCH(X444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:Y436,1,MATCH(Y444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:Z436,1,MATCH(Z444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AA436,1,MATCH(AA444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AB436,1,MATCH(AB444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AC436,1,MATCH(AC444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AD436,1,MATCH(AD444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AE436,1,MATCH(AE444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AF436,1,MATCH(AF444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AG436,1,MATCH(AG444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AH436,1,MATCH(AH444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AI436,1,MATCH(AI444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AJ436,1,MATCH(AJ444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AK436,1,MATCH(AK444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AL436,1,MATCH(AL444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AM436,1,MATCH(AM444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AN436,1,MATCH(AN444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AO436,1,MATCH(AO444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AP436,1,MATCH(AP444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AQ436,1,MATCH(AQ444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AR436,1,MATCH(AR444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AS436,1,MATCH(AS444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AT436,1,MATCH(AT444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AU436,1,MATCH(AU444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AV436,1,MATCH(AV444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AW436,1,MATCH(AW444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AX436,1,MATCH(AX444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AY436,1,MATCH(AY444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:AZ436,1,MATCH(AZ444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:BA436,1,MATCH(BA444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:BB436,1,MATCH(BB444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:BC436,1,MATCH(BC444,$G$6:$BD$6,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$436:BD436,1,MATCH(BD444,$G$6:$BD$6,0)),0))","v":0}]
[null,null,null,"Balance carried forward","$mm nominal",null,{"$f":"F450","v":0},{"$f":"G450","v":0},{"$f":"H450","v":0},2.9261250000000003,{"$f":"J450","v":14.864715},46.867866124399953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643]
[null,null,null,"Current year losses","$mm nominal",null,{"$f":"MIN(G436,0)","v":0},0,-2.9261250000000003,-11.93859,-32.003151124399949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51206594299233643,0,0,0,{"$f":"MIN(AM436,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage limitation","$mm nominal",null,{"$f":"G436*Inputs!$E$59","v":0},{"$f":"H436*Inputs!$E$59","v":0},{"$f":"I436*Inputs!$E$59","v":-2.0482875000000003},{"$f":"J436*Inputs!$E$59","v":-8.3570129999999985},{"$f":"K436*Inputs!$E$59","v":-22.402205787079964},{"$f":"L436*Inputs!$E$59","v":122.51140384764966},{"$f":"M436*Inputs!$E$59","v":122.64852958149862},{"$f":"N436*Inputs!$E$59","v":122.74149892852053},{"$f":"O436*Inputs!$E$59","v":122.78942876097899},{"$f":"P436*Inputs!$E$59","v":189.65189196858259},{"$f":"Q436*Inputs!$E$59","v":193.44492980795422},{"$f":"R436*Inputs!$E$59","v":197.31382840411322},{"$f":"S436*Inputs!$E$59","v":201.26010497219556},{"$f":"T436*Inputs!$E$59","v":205.28530707163949},{"$f":"U436*Inputs!$E$59","v":209.39101321307226},{"$f":"V436*Inputs!$E$59","v":213.57883347733366},{"$f":"W436*Inputs!$E$59","v":217.85041014688042},{"$f":"X436*Inputs!$E$59","v":222.20741834981803},{"$f":"Y436*Inputs!$E$59","v":225.06101975928627},{"$f":"Z436*Inputs!$E$59","v":229.5584659752507},{"$f":"AA436*Inputs!$E$59","v":234.14097500505034},{"$f":"AB436*Inputs!$E$59","v":238.8085998570252},{"$f":"AC436*Inputs!$E$59","v":243.56045661733853},{"$f":"AD436*Inputs!$E$59","v":245.68946391924143},{"$f":"AE436*Inputs!$E$59","v":250.54362407109286},{"$f":"AF436*Inputs!$E$59","v":255.45430169240981},{"$f":"AG436*Inputs!$E$59","v":265.92800318059773},{"$f":"AH436*Inputs!$E$59","v":60.798216799710879},{"$f":"AI436*Inputs!$E$59","v":-0.35844616009463548},{"$f":"AJ436*Inputs!$E$59","v":0},{"$f":"AK436*Inputs!$E$59","v":0},{"$f":"AL436*Inputs!$E$59","v":0},{"$f":"AM436*Inputs!$E$59","v":0},{"$f":"AN436*Inputs!$E$59","v":0},{"$f":"AO436*Inputs!$E$59","v":0},{"$f":"AP436*Inputs!$E$59","v":0},{"$f":"AQ436*Inputs!$E$59","v":0},{"$f":"AR436*Inputs!$E$59","v":0},{"$f":"AS436*Inputs!$E$59","v":0},{"$f":"AT436*Inputs!$E$59","v":0},{"$f":"AU436*Inputs!$E$59","v":0},{"$f":"AV436*Inputs!$E$59","v":0},{"$f":"AW436*Inputs!$E$59","v":0},{"$f":"AX436*Inputs!$E$59","v":0},{"$f":"AY436*Inputs!$E$59","v":0},{"$f":"AZ436*Inputs!$E$59","v":0},{"$f":"BA436*Inputs!$E$59","v":0},{"$f":"BB436*Inputs!$E$59","v":0},{"$f":"BC436*Inputs!$E$59","v":0},{"$f":"BD436*Inputs!$E$59","v":0}]
[null,null,null,"Losses being utilized","$mm nominal",null,{"$f":"MIN((G436>0)*G448,G446)","v":0},0,0,0,0,46.867866124399953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN((AM436>0)*AM448,AM446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance to carry forward","$mm nominal",null,{"$f":"MAX(0,-G447+G446-G445-G449)","v":0},{"$f":"MAX(0,-H447+H446-H445-H449)","v":0},{"$f":"MAX(0,-I447+I446-I445-I449)","v":2.9261250000000003},{"$f":"MAX(0,-J447+J446-J445-J449)","v":14.864715},46.867866124399953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643]
[]
[]
[null,null,null,"Philippines deduction of unrecovered pre-production capital costs"]
[null,null,null,"Balance carried forward","$mm nominal",null,{"$f":"F458","v":0},{"$f":"G458","v":20},60.4,139.815,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001]
[null,null,null,"Unrecovered pre-production capital costs","$mm nominal",null,{"$f":"G228","v":20},40.4,79.414999999999992,238.59619999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage limitation","$mm nominal",null,{"$f":"G438*Inputs!$E$92","v":0},{"$f":"H438*Inputs!$E$92","v":0},{"$f":"I438*Inputs!$E$92","v":0},{"$f":"J438*Inputs!$E$92","v":0},{"$f":"K438*Inputs!$E$92","v":0},{"$f":"L438*Inputs!$E$92","v":0},{"$f":"M438*Inputs!$E$92","v":0},{"$f":"N438*Inputs!$E$92","v":0},{"$f":"O438*Inputs!$E$92","v":0},{"$f":"P438*Inputs!$E$92","v":0},{"$f":"Q438*Inputs!$E$92","v":0},{"$f":"R438*Inputs!$E$92","v":0},{"$f":"S438*Inputs!$E$92","v":0},{"$f":"T438*Inputs!$E$92","v":0},{"$f":"U438*Inputs!$E$92","v":0},{"$f":"V438*Inputs!$E$92","v":0},{"$f":"W438*Inputs!$E$92","v":0},{"$f":"X438*Inputs!$E$92","v":0},{"$f":"Y438*Inputs!$E$92","v":0},{"$f":"Z438*Inputs!$E$92","v":0},{"$f":"AA438*Inputs!$E$92","v":0},{"$f":"AB438*Inputs!$E$92","v":0},{"$f":"AC438*Inputs!$E$92","v":0},{"$f":"AD438*Inputs!$E$92","v":0},{"$f":"AE438*Inputs!$E$92","v":0},{"$f":"AF438*Inputs!$E$92","v":0},{"$f":"AG438*Inputs!$E$92","v":0},{"$f":"AH438*Inputs!$E$92","v":0},{"$f":"AI438*Inputs!$E$92","v":0},{"$f":"AJ438*Inputs!$E$92","v":0},{"$f":"AK438*Inputs!$E$92","v":0},{"$f":"AL438*Inputs!$E$92","v":0},{"$f":"AM438*Inputs!$E$92","v":0},{"$f":"AN438*Inputs!$E$92","v":0},{"$f":"AO438*Inputs!$E$92","v":0},{"$f":"AP438*Inputs!$E$92","v":0},{"$f":"AQ438*Inputs!$E$92","v":0},{"$f":"AR438*Inputs!$E$92","v":0},{"$f":"AS438*Inputs!$E$92","v":0},{"$f":"AT438*Inputs!$E$92","v":0},{"$f":"AU438*Inputs!$E$92","v":0},{"$f":"AV438*Inputs!$E$92","v":0},{"$f":"AW438*Inputs!$E$92","v":0},{"$f":"AX438*Inputs!$E$92","v":0},{"$f":"AY438*Inputs!$E$92","v":0},{"$f":"AZ438*Inputs!$E$92","v":0},{"$f":"BA438*Inputs!$E$92","v":0},{"$f":"BB438*Inputs!$E$92","v":0},{"$f":"BC438*Inputs!$E$92","v":0},{"$f":"BD438*Inputs!$E$92","v":0}]
[null,null,null,"Capital costs being recovered","$mm nominal",null,{"$f":"MIN((G438>0)*G456,G454)","v":0},{"$f":"MIN((H438>0)*H456,H454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance to carry forward","$mm nominal",null,{"$f":"MAX(0,G455+G454-G457)","v":20},{"$f":"MAX(0,H455+H454-H457)","v":60.4},139.815,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001,378.41120000000001]
[]
[]
[null,null,null,"South Africa gold profit tax"]
[null,null,null,"Taxable profits/Sale revenue ratio",null,null,{"$f":"IFERROR(IF((G438/G51)*100<=0,0,(G438/G51)*100),0)","v":0},0,0,0,0,20.765359483325778,27.834941621557611,27.309844026568275,26.784812117472747,40.558756670651356,40.558756670651348,40.558756670651341,40.558756670651341,40.558756670651356,40.558756670651341,40.558756670651348,40.558756670651356,40.558756670651356,40.274132090472605,40.273469952865007,40.271980392922742,40.269418175147578,40.265398381823189,39.996259134987369,39.986742331169417,39.971064790339696,40.794010000608225,21.335350442019521,0,0,0,0,{"$f":"IFERROR(IF((AM438/AM51)*100<=0,0,(AM438/AM51)*100),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax rate",null,null,{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/G462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/G462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/H462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/H462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/I462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/I462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/J462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/J462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/K462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/K462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/L462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/L462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/M462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/M462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/N462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/N462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/O462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/O462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/P462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/P462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Q462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Q462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/R462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/R462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/S462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/S462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/T462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/T462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/U462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/U462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/V462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/V462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/W462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/W462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/X462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/X462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Y462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Y462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Z462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/Z462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AA462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AA462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AB462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AB462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AC462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AC462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AD462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AD462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AE462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AE462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AF462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AF462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AG462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AG462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AH462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AH462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AI462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AI462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AJ462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AJ462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AK462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AK462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AL462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AL462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AM462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AM462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AN462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AN462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AO462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AO462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AP462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AP462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AQ462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AQ462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AR462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AR462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AS462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AS462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AT462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AT462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AU462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AU462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AV462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AV462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AW462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AW462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AX462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AX462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AY462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AY462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AZ462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/AZ462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BA462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BA462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BB462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BB462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BC462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BC462))/100,0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BD462)>0,(Inputs!$E$61-((Inputs!$E$61*Inputs!$E$62)/BD462))/100,0),0)","v":0}]
[null,null,null,"SA gold profit tax payable","$mm nominal",null,{"$f":"G438*G463*Inputs!$E$60","v":0},{"$f":"H438*H463*Inputs!$E$60","v":0},{"$f":"I438*I463*Inputs!$E$60","v":0},{"$f":"J438*J463*Inputs!$E$60","v":0},{"$f":"K438*K463*Inputs!$E$60","v":0},{"$f":"L438*L463*Inputs!$E$60","v":0},{"$f":"M438*M463*Inputs!$E$60","v":0},{"$f":"N438*N463*Inputs!$E$60","v":0},{"$f":"O438*O463*Inputs!$E$60","v":0},{"$f":"P438*P463*Inputs!$E$60","v":0},{"$f":"Q438*Q463*Inputs!$E$60","v":0},{"$f":"R438*R463*Inputs!$E$60","v":0},{"$f":"S438*S463*Inputs!$E$60","v":0},{"$f":"T438*T463*Inputs!$E$60","v":0},{"$f":"U438*U463*Inputs!$E$60","v":0},{"$f":"V438*V463*Inputs!$E$60","v":0},{"$f":"W438*W463*Inputs!$E$60","v":0},{"$f":"X438*X463*Inputs!$E$60","v":0},{"$f":"Y438*Y463*Inputs!$E$60","v":0},{"$f":"Z438*Z463*Inputs!$E$60","v":0},{"$f":"AA438*AA463*Inputs!$E$60","v":0},{"$f":"AB438*AB463*Inputs!$E$60","v":0},{"$f":"AC438*AC463*Inputs!$E$60","v":0},{"$f":"AD438*AD463*Inputs!$E$60","v":0},{"$f":"AE438*AE463*Inputs!$E$60","v":0},{"$f":"AF438*AF463*Inputs!$E$60","v":0},{"$f":"AG438*AG463*Inputs!$E$60","v":0},{"$f":"AH438*AH463*Inputs!$E$60","v":0},{"$f":"AI438*AI463*Inputs!$E$60","v":0},{"$f":"AJ438*AJ463*Inputs!$E$60","v":0},{"$f":"AK438*AK463*Inputs!$E$60","v":0},{"$f":"AL438*AL463*Inputs!$E$60","v":0},{"$f":"AM438*AM463*Inputs!$E$60","v":0},{"$f":"AN438*AN463*Inputs!$E$60","v":0},{"$f":"AO438*AO463*Inputs!$E$60","v":0},{"$f":"AP438*AP463*Inputs!$E$60","v":0},{"$f":"AQ438*AQ463*Inputs!$E$60","v":0},{"$f":"AR438*AR463*Inputs!$E$60","v":0},{"$f":"AS438*AS463*Inputs!$E$60","v":0},{"$f":"AT438*AT463*Inputs!$E$60","v":0},{"$f":"AU438*AU463*Inputs!$E$60","v":0},{"$f":"AV438*AV463*Inputs!$E$60","v":0},{"$f":"AW438*AW463*Inputs!$E$60","v":0},{"$f":"AX438*AX463*Inputs!$E$60","v":0},{"$f":"AY438*AY463*Inputs!$E$60","v":0},{"$f":"AZ438*AZ463*Inputs!$E$60","v":0},{"$f":"BA438*BA463*Inputs!$E$60","v":0},{"$f":"BB438*BB463*Inputs!$E$60","v":0},{"$f":"BC438*BC463*Inputs!$E$60","v":0},{"$f":"BD438*BD463*Inputs!$E$60","v":0}]
[]
[]
[null,null,null,"EXCESS PROFIT TAXES"]
[]
[null,null,null,"State equity as part of unincorporated JV",{"$f":"IF(AND(Inputs!E80 = 2, Inputs!E81 < 3), Inputs!E79, 0%)","v":0}]
[null,null,null,"State shareholder contribution includes exploration costs: yes=1, no=2",{"$f":"Inputs!E82","v":2}]
[null,null,null,"Costs attributable to contractor",{"$f":"100% - E469","v":1}]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 0), 1, IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 1), 2, IF(Inputs!$E$89 = 1, 3, IF(Inputs!$E$93 = 1, 4, 5))))","v":5}]
[]
[]
[null,null,null,"Project cash flow after CIT"]
[null,null,{"$f":"SUM(G477:BD477)","v":17497.377173577093},"Net revenue","$mm nominal",null,{"$f":"G51 - G254","v":0},0,0,0,259.29662392800003,617.1259649486401,629.46848424761288,642.05785393256497,654.89901101121632,667.99699123144069,681.35693105606958,694.98406967719075,708.88375107073477,723.06142609214942,737.52265461399247,752.27310770627207,767.3185698603977,782.66494125760573,798.31824008275771,814.28460488441283,830.57029698210113,847.18170292174318,864.12533698017808,877.54444052251245,895.09532933296271,912.99723591962197,931.25718063801457,407.0924246789034,0,0,0,0,{"$f":"AM51 - AM254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,40.4,"Exploration costs","$mm nominal",null,{"$f":"IF($E$470 = 1, G52 * $E$471, G52)","v":20},20.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$470 = 1, AM52 * $E$471, AM52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed)","$mm nominal",null,{"$f":"G53 * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM53 * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,477.57481199999995,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G54 * $E$471","v":0},0,78.03,318.36239999999998,81.182411999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM54 * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1172.1429845951295,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G55 * $E$471","v":0},0,0,0,0,44.163232128000004,45.046496770560005,45.947426705971196,46.866375240090619,47.803702744892433,48.759776799790288,49.734972335786082,50.729671782501811,51.744265218151845,52.779150522514882,53.834733532965167,54.911428203624482,56.009656767696974,57.129849903050911,58.272446901111927,59.437895839134171,60.626653755916848,61.839186831035192,63.07597056765588,64.337489979009007,65.624239778589185,33.468362287080488,0,0,0,0,0,{"$f":"AM55 * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7677.2479565008516,"Operating costs","$mm nominal",null,{"$f":"G56 * $E$471","v":0},0,0,0,113.6553768,270.49979678400001,275.90979271968001,281.42798857407354,287.05654834555503,292.79767931246613,298.6536328987155,304.62670555668973,310.71923966782362,316.93362446118005,323.2722969504037,329.73774288941166,336.33249774719997,343.059147702144,349.92033065618682,356.91873726931055,364.05711201469677,371.33825425499072,378.76501934009053,386.34031972689229,394.06712612143014,401.94846864385875,409.98743801673595,179.22308004731596,0,0,0,0,{"$f":"AM56 * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,26.115363092608906,"Decommissioning provision","$mm nominal",null,{"$f":"(G66+G78+G79+G80) * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2722099393258888,2.3230458227141964,2.3818785816047425,2.4512227934170654,2.5349833018956347,2.6397109570127104,2.7776896426294577,2.9763789499175735,3.3209062087551691,1.9252709523441318,0.51206594299233643,0,0,0,{"$f":"(AM66+AM78+AM79+AM80) * $E$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3496.749081171336,"Fees, levies, royalties, operating profit tax and corporate profit tax","$mm nominal",null,{"$f":"((G236 + G240 + G244 + G210) * $E$471)  + G311 + G313 + G319 + G410 + G440","v":0},{"$f":"((H236 + H240 + H244 + H210) * $E$471)  + H311 + H313 + H319 + H410 + H440","v":0},2.9261250000000003,11.93859,24.979828172400001,92.307109510070447,107.50348915872223,108.64212983706463,109.78344379975795,139.58197323248913,142.3736126971389,145.22108495108162,148.12550665010332,151.08801678310536,154.10977711876745,157.19197266114278,160.33581211436569,163.54252835665301,166.13171594198829,169.45273275544747,172.83807585782557,176.28832538292801,179.8036710748035,182.22451514039506,185.84345010326007,189.51737845099461,194.35178334325173,60.646433077579502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4607.1469762171691,"Net cash flow","$mm nominal",null,{"$f":"G477-SUM(G478:G484)","v":-20},-20.399999999999999,-80.956125,-330.30098999999996,39.479006955600028,210.15582652656963,201.00870559865064,206.04030881545555,211.19264362581271,187.81363594159296,191.56990866042486,195.40130683363327,199.309332970306,203.2955196297122,207.36143002230642,211.50865862275248,215.73883179520749,220.0536084311118,222.86413364220584,227.31764213582869,231.85533468883989,236.47724673449056,241.18247643235316,243.26392413055657,248.069573486634,252.93077009626188,290.12869078219126,165.2976406016638,-0.51206594299233643,0,0,0,{"$f":"AM477-SUM(AM478:AM484)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Resource Rent Tax"]
[null,null,{"$f":"SUM(G489:BD489)","v":-1259.3805902842507},"RRT opening balance","$mm nominal",null,{"$f":"F492*(F492<0)","v":0},{"$f":"G492*(G492<0)","v":-20},-40.4,-121.35612499999999,-451.65711499999998,-412.17810804439995,-202.02228151783032,-1.0135759191796865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,{"$f":"AL492*(AL492<0)","v":-0.51206594299233643},-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643]
[null,null,{"$f":"SUM(G490:BD490)","v":0},"Uplift on negative balance","$mm nominal",null,{"$f":"G489*Inputs!$E$65","v":0},{"$f":"H489*Inputs!$E$65","v":0},{"$f":"I489*Inputs!$E$65","v":0},{"$f":"J489*Inputs!$E$65","v":0},{"$f":"K489*Inputs!$E$65","v":0},{"$f":"L489*Inputs!$E$65","v":0},{"$f":"M489*Inputs!$E$65","v":0},{"$f":"N489*Inputs!$E$65","v":0},{"$f":"O489*Inputs!$E$65","v":0},{"$f":"P489*Inputs!$E$65","v":0},{"$f":"Q489*Inputs!$E$65","v":0},{"$f":"R489*Inputs!$E$65","v":0},{"$f":"S489*Inputs!$E$65","v":0},{"$f":"T489*Inputs!$E$65","v":0},{"$f":"U489*Inputs!$E$65","v":0},{"$f":"V489*Inputs!$E$65","v":0},{"$f":"W489*Inputs!$E$65","v":0},{"$f":"X489*Inputs!$E$65","v":0},{"$f":"Y489*Inputs!$E$65","v":0},{"$f":"Z489*Inputs!$E$65","v":0},{"$f":"AA489*Inputs!$E$65","v":0},{"$f":"AB489*Inputs!$E$65","v":0},{"$f":"AC489*Inputs!$E$65","v":0},{"$f":"AD489*Inputs!$E$65","v":0},{"$f":"AE489*Inputs!$E$65","v":0},{"$f":"AF489*Inputs!$E$65","v":0},{"$f":"AG489*Inputs!$E$65","v":0},{"$f":"AH489*Inputs!$E$65","v":0},{"$f":"AI489*Inputs!$E$65","v":0},{"$f":"AJ489*Inputs!$E$65","v":0},{"$f":"AK489*Inputs!$E$65","v":0},{"$f":"AL489*Inputs!$E$65","v":0},{"$f":"AM489*Inputs!$E$65","v":0},{"$f":"AN489*Inputs!$E$65","v":0},{"$f":"AO489*Inputs!$E$65","v":0},{"$f":"AP489*Inputs!$E$65","v":0},{"$f":"AQ489*Inputs!$E$65","v":0},{"$f":"AR489*Inputs!$E$65","v":0},{"$f":"AS489*Inputs!$E$65","v":0},{"$f":"AT489*Inputs!$E$65","v":0},{"$f":"AU489*Inputs!$E$65","v":0},{"$f":"AV489*Inputs!$E$65","v":0},{"$f":"AW489*Inputs!$E$65","v":0},{"$f":"AX489*Inputs!$E$65","v":0},{"$f":"AY489*Inputs!$E$65","v":0},{"$f":"AZ489*Inputs!$E$65","v":0},{"$f":"BA489*Inputs!$E$65","v":0},{"$f":"BB489*Inputs!$E$65","v":0},{"$f":"BC489*Inputs!$E$65","v":0},{"$f":"BD489*Inputs!$E$65","v":0}]
[null,null,{"$f":"SUM(G491:BD491)","v":4607.1469762171691},"Project NCF after deductible tax payments, decommissioning and sale of undepreciated assets","$mm nominal",null,{"$f":"G485 - (G440 * (Inputs!$E$66 = 1))","v":-20},{"$f":"H485 - (H440 * (Inputs!$E$66 = 1))","v":-20.399999999999999},{"$f":"I485 - (I440 * (Inputs!$E$66 = 1))","v":-80.956125},{"$f":"J485 - (J440 * (Inputs!$E$66 = 1))","v":-330.30098999999996},{"$f":"K485 - (K440 * (Inputs!$E$66 = 1))","v":39.479006955600028},{"$f":"L485 - (L440 * (Inputs!$E$66 = 1))","v":210.15582652656963},{"$f":"M485 - (M440 * (Inputs!$E$66 = 1))","v":201.00870559865064},{"$f":"N485 - (N440 * (Inputs!$E$66 = 1))","v":206.04030881545555},{"$f":"O485 - (O440 * (Inputs!$E$66 = 1))","v":211.19264362581271},{"$f":"P485 - (P440 * (Inputs!$E$66 = 1))","v":187.81363594159296},{"$f":"Q485 - (Q440 * (Inputs!$E$66 = 1))","v":191.56990866042486},{"$f":"R485 - (R440 * (Inputs!$E$66 = 1))","v":195.40130683363327},{"$f":"S485 - (S440 * (Inputs!$E$66 = 1))","v":199.309332970306},{"$f":"T485 - (T440 * (Inputs!$E$66 = 1))","v":203.2955196297122},{"$f":"U485 - (U440 * (Inputs!$E$66 = 1))","v":207.36143002230642},{"$f":"V485 - (V440 * (Inputs!$E$66 = 1))","v":211.50865862275248},{"$f":"W485 - (W440 * (Inputs!$E$66 = 1))","v":215.73883179520749},{"$f":"X485 - (X440 * (Inputs!$E$66 = 1))","v":220.0536084311118},{"$f":"Y485 - (Y440 * (Inputs!$E$66 = 1))","v":222.86413364220584},{"$f":"Z485 - (Z440 * (Inputs!$E$66 = 1))","v":227.31764213582869},{"$f":"AA485 - (AA440 * (Inputs!$E$66 = 1))","v":231.85533468883989},{"$f":"AB485 - (AB440 * (Inputs!$E$66 = 1))","v":236.47724673449056},{"$f":"AC485 - (AC440 * (Inputs!$E$66 = 1))","v":241.18247643235316},{"$f":"AD485 - (AD440 * (Inputs!$E$66 = 1))","v":243.26392413055657},{"$f":"AE485 - (AE440 * (Inputs!$E$66 = 1))","v":248.069573486634},{"$f":"AF485 - (AF440 * (Inputs!$E$66 = 1))","v":252.93077009626188},{"$f":"AG485 - (AG440 * (Inputs!$E$66 = 1))","v":290.12869078219126},{"$f":"AH485 - (AH440 * (Inputs!$E$66 = 1))","v":165.2976406016638},{"$f":"AI485 - (AI440 * (Inputs!$E$66 = 1))","v":-0.51206594299233643},{"$f":"AJ485 - (AJ440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AK485 - (AK440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AL485 - (AL440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AM485 - (AM440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AN485 - (AN440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AO485 - (AO440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AP485 - (AP440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AQ485 - (AQ440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AR485 - (AR440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AS485 - (AS440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AT485 - (AT440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AU485 - (AU440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AV485 - (AV440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AW485 - (AW440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AX485 - (AX440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AY485 - (AY440 * (Inputs!$E$66 = 1))","v":0},{"$f":"AZ485 - (AZ440 * (Inputs!$E$66 = 1))","v":0},{"$f":"BA485 - (BA440 * (Inputs!$E$66 = 1))","v":0},{"$f":"BB485 - (BB440 * (Inputs!$E$66 = 1))","v":0},{"$f":"BC485 - (BC440 * (Inputs!$E$66 = 1))","v":0},{"$f":"BD485 - (BD440 * (Inputs!$E$66 = 1))","v":0}]
[null,null,{"$f":"SUM(G492:BD492)","v":3347.7663859329236},"RRT closing balance","$mm nominal",null,{"$f":"SUM(G489:G491)","v":-20},-40.4,-121.35612499999999,-451.65711499999998,-412.17810804439995,-202.02228151783032,-1.0135759191796865,205.02673289627586,211.19264362581271,187.81363594159296,191.56990866042486,195.40130683363327,199.309332970306,203.2955196297122,207.36143002230642,211.50865862275248,215.73883179520749,220.0536084311118,222.86413364220584,227.31764213582869,231.85533468883989,236.47724673449056,241.18247643235316,243.26392413055657,248.069573486634,252.93077009626188,290.12869078219126,165.2976406016638,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,{"$f":"SUM(AM489:AM491)","v":-0.51206594299233643},-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643,-0.51206594299233643]
[null,null,{"$f":"SUM(G493:BD493)","v":0},"Resource rent tax payable","$mm nominal",null,{"$f":"G492 * (G492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, G224)","v":0},{"$f":"H492 * (H492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, H224)","v":0},{"$f":"I492 * (I492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, I224)","v":0},{"$f":"J492 * (J492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, J224)","v":0},{"$f":"K492 * (K492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, K224)","v":0},{"$f":"L492 * (L492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, L224)","v":0},{"$f":"M492 * (M492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, M224)","v":0},{"$f":"N492 * (N492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, N224)","v":0},{"$f":"O492 * (O492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, O224)","v":0},{"$f":"P492 * (P492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, P224)","v":0},{"$f":"Q492 * (Q492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, Q224)","v":0},{"$f":"R492 * (R492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, R224)","v":0},{"$f":"S492 * (S492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, S224)","v":0},{"$f":"T492 * (T492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, T224)","v":0},{"$f":"U492 * (U492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, U224)","v":0},{"$f":"V492 * (V492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, V224)","v":0},{"$f":"W492 * (W492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, W224)","v":0},{"$f":"X492 * (X492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, X224)","v":0},{"$f":"Y492 * (Y492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, Y224)","v":0},{"$f":"Z492 * (Z492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, Z224)","v":0},{"$f":"AA492 * (AA492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AA224)","v":0},{"$f":"AB492 * (AB492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AB224)","v":0},{"$f":"AC492 * (AC492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AC224)","v":0},{"$f":"AD492 * (AD492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AD224)","v":0},{"$f":"AE492 * (AE492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AE224)","v":0},{"$f":"AF492 * (AF492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AF224)","v":0},{"$f":"AG492 * (AG492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AG224)","v":0},{"$f":"AH492 * (AH492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AH224)","v":0},{"$f":"AI492 * (AI492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AI224)","v":0},{"$f":"AJ492 * (AJ492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AJ224)","v":0},{"$f":"AK492 * (AK492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AK224)","v":0},{"$f":"AL492 * (AL492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AL224)","v":0},{"$f":"AM492 * (AM492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AM224)","v":0},{"$f":"AN492 * (AN492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AN224)","v":0},{"$f":"AO492 * (AO492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AO224)","v":0},{"$f":"AP492 * (AP492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AP224)","v":0},{"$f":"AQ492 * (AQ492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AQ224)","v":0},{"$f":"AR492 * (AR492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AR224)","v":0},{"$f":"AS492 * (AS492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AS224)","v":0},{"$f":"AT492 * (AT492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AT224)","v":0},{"$f":"AU492 * (AU492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AU224)","v":0},{"$f":"AV492 * (AV492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AV224)","v":0},{"$f":"AW492 * (AW492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AW224)","v":0},{"$f":"AX492 * (AX492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AX224)","v":0},{"$f":"AY492 * (AY492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AY224)","v":0},{"$f":"AZ492 * (AZ492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, AZ224)","v":0},{"$f":"BA492 * (BA492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, BA224)","v":0},{"$f":"BB492 * (BB492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, BB224)","v":0},{"$f":"BC492 * (BC492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, BC224)","v":0},{"$f":"BD492 * (BD492 > 0) * Inputs!$E$64 * IF($E$473 <> 3, 1, BD224)","v":0}]
[]
[]
[null,null,null,"Zimbabwe additional profits tax"]
[null,null,null,"First Accumulated Net Cash Position (FANCP)"]
[null,null,{"$f":"SUM(G498:BD498)","v":-1326.8991943520955},"FANCP opening balance","$mm nominal",null,{"$f":"F501*(F501<0)","v":0},{"$f":"G501*(G501<0)","v":-20},-40.799999999999997,-122.572125,-455.32455749999997,-424.95204169439995,-223.29525600171831,-26.752455523102043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51206594299233643,-0.52230726185218312,-0.5327534070892268,-0.54340847523101132,-0.55427664473563154,-0.56536217763034413,-0.57666942118295106,-0.58820280960661009,-0.59996686579874225,-0.61196620311471706,-0.62420552717701139,-0.63668963772055165,-0.64942343047496265,-0.66241189908446196,-0.67566013706615125,-0.68917333980747431,-0.70295680660362381,-0.71701594273569624,-0.73135626159041023,-0.74598338682221843,-0.76090305455866281]
[null,null,-1353.4371782391372,"Opening balance with uplift","$mm nominal",null,{"$f":"(G498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(H498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-20.399999999999999},{"$f":"(I498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-41.616},{"$f":"(J498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-125.0235675},{"$f":"(K498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-464.43104864999998},{"$f":"(L498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-433.45108252828794},{"$f":"(M498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-227.76116112175268},{"$f":"(N498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-27.287504633564083},{"$f":"(O498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(P498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(Q498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(R498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(S498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(T498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(U498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(V498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(W498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(X498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(Y498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(Z498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AA498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AB498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AC498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AD498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AE498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AF498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AG498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AH498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AI498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":0},{"$f":"(AJ498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.52230726185218312},{"$f":"(AK498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.5327534070892268},{"$f":"(AL498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.54340847523101132},{"$f":"(AM498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.55427664473563154},{"$f":"(AN498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.56536217763034413},{"$f":"(AO498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.57666942118295106},{"$f":"(AP498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.58820280960661009},{"$f":"(AQ498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.59996686579874225},{"$f":"(AR498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.61196620311471706},{"$f":"(AS498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.62420552717701139},{"$f":"(AT498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.63668963772055165},{"$f":"(AU498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.64942343047496265},{"$f":"(AV498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.66241189908446196},{"$f":"(AW498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.67566013706615125},{"$f":"(AX498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.68917333980747431},{"$f":"(AY498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.70295680660362381},{"$f":"(AZ498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.71701594273569624},{"$f":"(BA498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.73135626159041023},{"$f":"(BB498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.74598338682221843},{"$f":"(BC498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.76090305455866281},{"$f":"(BD498*(1+Inputs!$E$68))*(1+Inputs!$E$202)","v":-0.7761211156498361}]
[null,null,4607.1469762171691,"Project NCF after deductible tax payments, decommissioning and sale of undepreciated assets","$mm nominal",null,{"$f":"G485","v":-20},-20.399999999999999,-80.956125,-330.30098999999996,39.479006955600028,210.15582652656963,201.00870559865064,206.04030881545555,211.19264362581271,187.81363594159296,191.56990866042486,195.40130683363327,199.309332970306,203.2955196297122,207.36143002230642,211.50865862275248,215.73883179520749,220.0536084311118,222.86413364220584,227.31764213582869,231.85533468883989,236.47724673449056,241.18247643235316,243.26392413055657,248.069573486634,252.93077009626188,290.12869078219126,165.2976406016638,-0.51206594299233643,0,0,0,{"$f":"AM485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3253.7097979780319,"FANCP","$mm nominal",null,{"$f":"SUM(G499:G500)","v":-20},{"$f":"SUM(H499:H500)","v":-40.799999999999997},-122.572125,-455.32455749999997,-424.95204169439995,-223.29525600171831,-26.752455523102043,178.75280418189146,211.19264362581271,187.81363594159296,191.56990866042486,195.40130683363327,199.309332970306,203.2955196297122,207.36143002230642,211.50865862275248,215.73883179520749,220.0536084311118,222.86413364220584,227.31764213582869,231.85533468883989,236.47724673449056,241.18247643235316,243.26392413055657,248.069573486634,252.93077009626188,290.12869078219126,165.2976406016638,-0.51206594299233643,-0.52230726185218312,-0.5327534070892268,-0.54340847523101132,-0.55427664473563154,-0.56536217763034413,-0.57666942118295106,-0.58820280960661009,-0.59996686579874225,-0.61196620311471706,-0.62420552717701139,-0.63668963772055165,-0.64942343047496265,-0.66241189908446196,-0.67566013706615125,-0.68917333980747431,-0.70295680660362381,-0.71701594273569624,-0.73135626159041023,-0.74598338682221843,-0.76090305455866281,-0.7761211156498361]
[null,null,{"$f":"SUM(G502:BD502)","v":0},"Additional profits tax on FANCP","$mm nominal",null,{"$f":"G501*(G501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"H501*(H501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"I501*(I501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"J501*(J501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"K501*(K501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"L501*(L501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"M501*(M501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"N501*(N501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"O501*(O501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"P501*(P501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"Q501*(Q501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"R501*(R501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"S501*(S501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"T501*(T501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"U501*(U501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"V501*(V501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"W501*(W501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"X501*(X501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"Y501*(Y501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"Z501*(Z501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AA501*(AA501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AB501*(AB501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AC501*(AC501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AD501*(AD501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AE501*(AE501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AF501*(AF501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AG501*(AG501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AH501*(AH501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AI501*(AI501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AJ501*(AJ501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AK501*(AK501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AL501*(AL501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AM501*(AM501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AN501*(AN501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AO501*(AO501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AP501*(AP501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AQ501*(AQ501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AR501*(AR501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AS501*(AS501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AT501*(AT501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AU501*(AU501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AV501*(AV501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AW501*(AW501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AX501*(AX501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AY501*(AY501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"AZ501*(AZ501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"BA501*(BA501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"BB501*(BB501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"BC501*(BC501>0)*Inputs!$E$69*Inputs!$E$67","v":0},{"$f":"BD501*(BD501>0)*Inputs!$E$69*Inputs!$E$67","v":0}]
[]
[null,null,null,"Second Accumulated Net Cash Position (SANCP)"]
[null,null,-1326.8991943520955,"SANCP opening balance","$mm nominal",null,{"$f":"F508*(F508<0)","v":0},{"$f":"G508*(G508<0)","v":-20},-40.799999999999997,-122.572125,-455.32455749999997,-424.95204169439995,-223.29525600171831,-26.752455523102043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51206594299233643,-0.52230726185218312,-0.5327534070892268,-0.54340847523101132,-0.55427664473563154,-0.56536217763034413,-0.57666942118295106,-0.58820280960661009,-0.59996686579874225,-0.61196620311471706,-0.62420552717701139,-0.63668963772055165,-0.64942343047496265,-0.66241189908446196,-0.67566013706615125,-0.68917333980747431,-0.70295680660362381,-0.71701594273569624,-0.73135626159041023,-0.74598338682221843,-0.76090305455866281]
[null,null,-1353.4371782391372,"Uplift on negative balance","$mm nominal",null,{"$f":"(G505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(H505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-20.399999999999999},{"$f":"(I505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-41.616},{"$f":"(J505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-125.0235675},{"$f":"(K505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-464.43104864999998},{"$f":"(L505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-433.45108252828794},{"$f":"(M505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-227.76116112175268},{"$f":"(N505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-27.287504633564083},{"$f":"(O505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(P505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(Q505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(R505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(S505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(T505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(U505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(V505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(W505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(X505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(Y505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(Z505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AA505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AB505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AC505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AD505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AE505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AF505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AG505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AH505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AI505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":0},{"$f":"(AJ505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.52230726185218312},{"$f":"(AK505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.5327534070892268},{"$f":"(AL505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.54340847523101132},{"$f":"(AM505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.55427664473563154},{"$f":"(AN505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.56536217763034413},{"$f":"(AO505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.57666942118295106},{"$f":"(AP505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.58820280960661009},{"$f":"(AQ505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.59996686579874225},{"$f":"(AR505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.61196620311471706},{"$f":"(AS505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.62420552717701139},{"$f":"(AT505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.63668963772055165},{"$f":"(AU505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.64942343047496265},{"$f":"(AV505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.66241189908446196},{"$f":"(AW505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.67566013706615125},{"$f":"(AX505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.68917333980747431},{"$f":"(AY505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.70295680660362381},{"$f":"(AZ505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.71701594273569624},{"$f":"(BA505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.73135626159041023},{"$f":"(BB505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.74598338682221843},{"$f":"(BC505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.76090305455866281},{"$f":"(BD505*(1+Inputs!$E$70))*(1+Inputs!$E$202)","v":-0.7761211156498361}]
[null,null,4607.1469762171691,"Project NCF after deductible tax payments, decommissioning, sale of undepreciated assets and APT on FANCP","$mm nominal",null,{"$f":"G500-G502","v":-20},{"$f":"H500-H502","v":-20.399999999999999},-80.956125,-330.30098999999996,39.479006955600028,210.15582652656963,201.00870559865064,206.04030881545555,211.19264362581271,187.81363594159296,191.56990866042486,195.40130683363327,199.309332970306,203.2955196297122,207.36143002230642,211.50865862275248,215.73883179520749,220.0536084311118,222.86413364220584,227.31764213582869,231.85533468883989,236.47724673449056,241.18247643235316,243.26392413055657,248.069573486634,252.93077009626188,290.12869078219126,165.2976406016638,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3253.7097979780319,"SANCP","$mm nominal",null,{"$f":"SUM(G506:G507)","v":-20},{"$f":"SUM(H506:H507)","v":-40.799999999999997},-122.572125,-455.32455749999997,-424.95204169439995,-223.29525600171831,-26.752455523102043,178.75280418189146,211.19264362581271,187.81363594159296,191.56990866042486,195.40130683363327,199.309332970306,203.2955196297122,207.36143002230642,211.50865862275248,215.73883179520749,220.0536084311118,222.86413364220584,227.31764213582869,231.85533468883989,236.47724673449056,241.18247643235316,243.26392413055657,248.069573486634,252.93077009626188,290.12869078219126,165.2976406016638,-0.51206594299233643,-0.52230726185218312,-0.5327534070892268,-0.54340847523101132,-0.55427664473563154,-0.56536217763034413,-0.57666942118295106,-0.58820280960661009,-0.59996686579874225,-0.61196620311471706,-0.62420552717701139,-0.63668963772055165,-0.64942343047496265,-0.66241189908446196,-0.67566013706615125,-0.68917333980747431,-0.70295680660362381,-0.71701594273569624,-0.73135626159041023,-0.74598338682221843,-0.76090305455866281,-0.7761211156498361]
[null,null,0,"Additional profits tax on SANCP","$mm nominal",null,{"$f":"G508*(G508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"H508*(H508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"I508*(I508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"J508*(J508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"K508*(K508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"L508*(L508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"M508*(M508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"N508*(N508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"O508*(O508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"P508*(P508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"Q508*(Q508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"R508*(R508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"S508*(S508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"T508*(T508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"U508*(U508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"V508*(V508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"W508*(W508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"X508*(X508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"Y508*(Y508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"Z508*(Z508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AA508*(AA508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AB508*(AB508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AC508*(AC508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AD508*(AD508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AE508*(AE508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AF508*(AF508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AG508*(AG508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AH508*(AH508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AI508*(AI508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AJ508*(AJ508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AK508*(AK508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AL508*(AL508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AM508*(AM508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AN508*(AN508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AO508*(AO508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AP508*(AP508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AQ508*(AQ508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AR508*(AR508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AS508*(AS508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AT508*(AT508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AU508*(AU508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AV508*(AV508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AW508*(AW508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AX508*(AX508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AY508*(AY508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"AZ508*(AZ508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"BA508*(BA508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"BB508*(BB508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"BC508*(BC508>0)*Inputs!$E$71*Inputs!$E$67","v":0},{"$f":"BD508*(BD508>0)*Inputs!$E$71*Inputs!$E$67","v":0}]
[null,null,{"$f":"SUM(G510:BD510)","v":0},"Zimbabwe additional profits tax payable","$mm nominal",null,{"$f":"G502+G509","v":0},{"$f":"H502+H509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G512:BD512)","v":1953.1758081943549},"Total PROFIT TAXES exc WHT","$mm nominal",null,{"$f":"G440+G493+G464+G510","v":0},0,0,0,0,38.444527525958449,52.563655534927982,52.603499540794509,52.624040897562431,81.279382272249691,82.904969917694672,84.563069316048527,86.254330702369529,87.979417316416928,89.739005662745257,91.533785776000144,93.364461491520174,95.231750721350593,96.454722753979823,98.382199703678864,100.34613214502158,102.34654279586795,104.38305283600222,105.29548453681777,107.37583888761124,109.48041501103279,113.96914422025617,26.056378628447522,0,0,0,0,{"$f":"AM440+AM493+AM464+AM510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"GOVERNMENT SHARE OF LOANS"]
[]
[null,null,null,"Government receives share of loan repayments: yes=1, no=2",{"$f":"Inputs!E83","v":2}]
[]
[null,null,{"$f":"SUM(G519:BD519)","v":0},"Government share of loan repayments","$mm nominal",null,{"$f":"IF($E$517 = 1, (G96 + G98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (H96 + H98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (I96 + I98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (J96 + J98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (K96 + K98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (L96 + L98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (M96 + M98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (N96 + N98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (O96 + O98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (P96 + P98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (Q96 + Q98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (R96 + R98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (S96 + S98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (T96 + T98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (U96 + U98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (V96 + V98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (W96 + W98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (X96 + X98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (Y96 + Y98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (Z96 + Z98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AA96 + AA98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AB96 + AB98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AC96 + AC98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AD96 + AD98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AE96 + AE98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AF96 + AF98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AG96 + AG98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AH96 + AH98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AI96 + AI98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AJ96 + AJ98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AK96 + AK98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AL96 + AL98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AM96 + AM98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AN96 + AN98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AO96 + AO98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AP96 + AP98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AQ96 + AQ98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AR96 + AR98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AS96 + AS98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AT96 + AT98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AU96 + AU98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AV96 + AV98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AW96 + AW98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AX96 + AX98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AY96 + AY98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (AZ96 + AZ98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (BA96 + BA98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (BB96 + BB98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (BC96 + BC98) * Inputs!$E$79, 0)","v":0},{"$f":"IF($E$517 = 1, (BD96 + BD98) * Inputs!$E$79, 0)","v":0}]
[]
[]
[null,null,null,"DIVIDEND PAYMENTS"]
[]
[null,null,null,"State shareholder share",{"$f":"Inputs!E79","v":0.16}]
[null,null,null,"Contractor equity share",{"$f":"100%-E524","v":0.84}]
[null,null,null,"Corporate structure: incorporated=1, unincorporated=2",{"$f":"Inputs!E80","v":1}]
[null,null,null,"Payment for state equity: paid=1, carried=2, free=3",{"$f":"Inputs!E81","v":3}]
[null,null,null,"State shareholder contribution includes exploration costs: yes=1, no=2",{"$f":"Inputs!E82","v":2}]
[]
[null,null,null,"Incorporated JV"]
[null,null,{"$f":"SUM(G531:BD531)","v":6560.3227844115245},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G51 - G52 - SUM(G53:G55) - G56 - (G66 + G78 + G79 + G80) - G236 - G240 - G244 - G210 - G311 - G313 - G319 - G410","v":-20},{"$f":"H51 - H52 - SUM(H53:H55) - H56 - (H66 + H78 + H79 + H80) - H236 - H240 - H244 - H210 - H311 - H313 - H319 - H410","v":-20.399999999999999},-80.956125,-330.30098999999996,39.479006955600028,248.60035405252808,253.57236113357865,258.64380835625008,263.81668452337516,269.0930182138427,274.47487857811961,279.96437614968181,285.5636636726756,291.27493694612906,297.10043568505165,303.04244439875259,309.10329328672776,315.28535915246238,319.31885639618571,325.69984183950749,332.20146683386145,338.82378953035845,345.56552926835548,348.55940866737427,355.44541237424528,362.41118510729467,404.09783500244748,191.35401923011133,-0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61.422719040000068,"Lender net cash flow","$mm nominal",null,{"$f":"G101","v":0},0,-39.015000000000001,-159.18119999999999,58.623626880000003,55.273705344000007,51.923783808000003,48.573862272000007,45.22394073600001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1953.1758081943549,"Deductable profit taxes","$mm nominal",null,{"$f":"G512","v":0},0,0,0,0,38.444527525958449,52.563655534927982,52.603499540794509,52.624040897562431,81.279382272249691,82.904969917694672,84.563069316048527,86.254330702369529,87.979417316416928,89.739005662745257,91.533785776000144,93.364461491520174,95.231750721350593,96.454722753979823,98.382199703678864,100.34613214502158,102.34654279586795,104.38305283600222,105.29548453681777,107.37583888761124,109.48041501103279,113.96914422025617,26.056378628447522,0,0,0,0,{"$f":"AM512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Government share of loan repayments","$mm nominal",null,{"$f":"G519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4545.7242571771703,"Investor cash flow before distributions","$mm nominal",null,{"$f":"SUM(G531:G531)-SUM(G532:G534)","v":-20},-20.399999999999999,-41.941125,-171.11978999999997,-19.144619924399976,154.88212118256962,149.08492179065067,157.46644654345556,165.96870288981273,187.81363594159302,191.56990866042494,195.40130683363327,199.30933297030606,203.29551962971215,207.36143002230639,211.50865862275245,215.7388317952076,220.0536084311118,222.8641336422059,227.31764213582863,231.85533468883986,236.47724673449051,241.18247643235327,243.26392413055652,248.06957348663406,252.93077009626188,290.12869078219131,165.2976406016638,-0.51206594299233643,0,0,0,{"$f":"SUM(AM531:AM531)-SUM(AM532:AM534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,-273.1176008673923,"Equity contributions required","$mm nominal",null,{"$f":"MIN(G535, 0)","v":-20},-20.399999999999999,-41.941125,-171.11978999999997,-19.144619924399976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.51206594299233643,0,0,0,{"$f":"MIN(AM535, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity contribution repayment"]
[null,null,797.28437346906867,"Equity contribution opening balance","$mm nominal",null,{"$f":"F545","v":0},{"$f":"G545","v":20},40.4,82.341125000000005,253.46091499999997,272.60553492439993,117.72341374183031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643]
[null,null,273.1176008673923,"Additions to equity contribution","$mm nominal",null,{"$f":"-G537","v":20},{"$f":"-H537","v":20.399999999999999},41.941125,171.11978999999997,19.144619924399976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51206594299233643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1070.4019743364634,"Balance before repayment","$mm nominal",null,{"$f":"SUM(G540:G541)","v":20},{"$f":"SUM(H540:H541)","v":40.4},82.341125000000005,253.46091499999997,272.60553492439993,272.60553492439993,117.72341374183031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643]
[null,null,4818.8418580445623,"Cash flow available for repayment","$mm nominal",null,{"$f":"MAX(0, G535)","v":0},0,0,0,0,154.88212118256962,149.08492179065067,157.46644654345556,165.96870288981273,187.81363594159302,191.56990866042494,195.40130683363327,199.30933297030606,203.29551962971215,207.36143002230639,211.50865862275245,215.7388317952076,220.0536084311118,222.8641336422059,227.31764213582863,231.85533468883986,236.47724673449051,241.18247643235327,243.26392413055652,248.06957348663406,252.93077009626188,290.12869078219131,165.2976406016638,0,0,0,0,{"$f":"MAX(0, AM535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,272.60553492439993,"Repayments","$mm nominal",null,{"$f":"MIN(G542, G543)","v":0},{"$f":"MIN(H542, H543)","v":0},0,0,0,154.88212118256962,117.72341374183031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,797.79643941206098,"Equity contribution closing balance","$mm nominal",null,{"$f":"G542 - G544","v":20},{"$f":"H542 - H544","v":40.4},82.341125000000005,253.46091499999997,272.60553492439993,117.72341374183031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643,0.51206594299233643]
[]
[null,null,{"$f":"SUM(G547:BD547)","v":146719.29894107234},"Cumulative investor cash flow before distributions","$mm nominal",null,{"$f":"SUM($G$535:G535)","v":-20},{"$f":"SUM($G$535:H535)","v":-40.4},{"$f":"SUM($G$535:I535)","v":-82.341125000000005},{"$f":"SUM($G$535:J535)","v":-253.46091499999997},{"$f":"SUM($G$535:K535)","v":-272.60553492439993},{"$f":"SUM($G$535:L535)","v":-117.72341374183031},{"$f":"SUM($G$535:M535)","v":31.361508048820355},{"$f":"SUM($G$535:N535)","v":188.82795459227592},{"$f":"SUM($G$535:O535)","v":354.79665748208868},{"$f":"SUM($G$535:P535)","v":542.6102934236817},{"$f":"SUM($G$535:Q535)","v":734.18020208410667},{"$f":"SUM($G$535:R535)","v":929.58150891773994},{"$f":"SUM($G$535:S535)","v":1128.890841888046},{"$f":"SUM($G$535:T535)","v":1332.1863615177581},{"$f":"SUM($G$535:U535)","v":1539.5477915400645},{"$f":"SUM($G$535:V535)","v":1751.0564501628169},{"$f":"SUM($G$535:W535)","v":1966.7952819580246},{"$f":"SUM($G$535:X535)","v":2186.8488903891366},{"$f":"SUM($G$535:Y535)","v":2409.7130240313427},{"$f":"SUM($G$535:Z535)","v":2637.0306661671711},{"$f":"SUM($G$535:AA535)","v":2868.8860008560109},{"$f":"SUM($G$535:AB535)","v":3105.3632475905015},{"$f":"SUM($G$535:AC535)","v":3346.5457240228548},{"$f":"SUM($G$535:AD535)","v":3589.8096481534112},{"$f":"SUM($G$535:AE535)","v":3837.8792216400452},{"$f":"SUM($G$535:AF535)","v":4090.809991736307},{"$f":"SUM($G$535:AG535)","v":4380.9386825184984},{"$f":"SUM($G$535:AH535)","v":4546.2363231201625},{"$f":"SUM($G$535:AI535)","v":4545.7242571771703},{"$f":"SUM($G$535:AJ535)","v":4545.7242571771703},{"$f":"SUM($G$535:AK535)","v":4545.7242571771703},{"$f":"SUM($G$535:AL535)","v":4545.7242571771703},{"$f":"SUM($G$535:AM535)","v":4545.7242571771703},{"$f":"SUM($G$535:AN535)","v":4545.7242571771703},{"$f":"SUM($G$535:AO535)","v":4545.7242571771703},{"$f":"SUM($G$535:AP535)","v":4545.7242571771703},{"$f":"SUM($G$535:AQ535)","v":4545.7242571771703},{"$f":"SUM($G$535:AR535)","v":4545.7242571771703},{"$f":"SUM($G$535:AS535)","v":4545.7242571771703},{"$f":"SUM($G$535:AT535)","v":4545.7242571771703},{"$f":"SUM($G$535:AU535)","v":4545.7242571771703},{"$f":"SUM($G$535:AV535)","v":4545.7242571771703},{"$f":"SUM($G$535:AW535)","v":4545.7242571771703},{"$f":"SUM($G$535:AX535)","v":4545.7242571771703},{"$f":"SUM($G$535:AY535)","v":4545.7242571771703},{"$f":"SUM($G$535:AZ535)","v":4545.7242571771703},{"$f":"SUM($G$535:BA535)","v":4545.7242571771703},{"$f":"SUM($G$535:BB535)","v":4545.7242571771703},{"$f":"SUM($G$535:BC535)","v":4545.7242571771703},{"$f":"SUM($G$535:BD535)","v":4545.7242571771703}]
[null,null,{"$f":"SUM(G548:BD548)","v":4546.2363231201625},"Distributable cash","$mm nominal",null,{"$f":"IF(G547>0,MAX(0,MIN(G547,G535)),0)","v":0},0,0,0,0,0,31.361508048820355,157.46644654345556,165.96870288981273,187.81363594159302,191.56990866042494,195.40130683363327,199.30933297030606,203.29551962971215,207.36143002230639,211.50865862275245,215.7388317952076,220.0536084311118,222.8641336422059,227.31764213582863,231.85533468883986,236.47724673449051,241.18247643235327,243.26392413055652,248.06957348663406,252.93077009626188,290.12869078219131,165.2976406016638,0,0,0,0,{"$f":"IF(AM547>0,MAX(0,MIN(AM547,AM535)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State dividends"]
[null,null,{"$f":"SUM(G551:BD551)","v":0},"State shareholder contributions required if paid or carried","$mm nominal",null,{"$f":"IF(AND($E$526 = 1, $E$527 < 3), (G537 + IF($E$528 = 2, G52, 0)) * $E$524, 0) * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$526 = 1, $E$527 < 3), (AM537 + IF($E$528 = 2, AM52, 0)) * $E$524, 0) * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G552:BD552)","v":0},"State shareholder share of equity contribution repayments","$mm nominal",null,{"$f":"IF(AND($E$526 = 1, $E$527 < 3), (G544 - IF($E$528 = 2, G52, 0)) * $E$524, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$526 = 1, $E$527 < 3), (AM544 - IF($E$528 = 2, AM52, 0)) * $E$524, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G553:BD553)","v":727.39781169922594},"State shareholder share of dividends before any carry loan repayments","$mm nominal",null,{"$f":"IF($E$526 = 1, G548 * (G548>0) * $E$524, 0)","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"IF($E$526 = 1, AM548 * (AM548>0) * $E$524, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Carry loan repayments"]
[null,null,null,"Carry loan opening balance","$mm nominal",null,{"$f":"F561","v":0},{"$f":"G561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G557:BD557)","v":0},"Additions to carry loan","$mm nominal",null,{"$f":"IF($E$527 = 2, G551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$527 = 2, AM551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G558:BD558)","v":0},"Interest on balance","$mm nominal",null,{"$f":"G556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"H556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"I556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"J556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"K556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"L556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"M556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"N556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"O556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"P556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"Q556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"R556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"S556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"T556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"U556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"V556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"W556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"X556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"Y556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"Z556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AA556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AB556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AC556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AD556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AE556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AF556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AG556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AH556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AI556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AJ556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AK556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AL556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AM556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AN556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AO556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AP556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AQ556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AR556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AS556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AT556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AU556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AV556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AW556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AX556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AY556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"AZ556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BA556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BB556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BC556 * (Inputs!$E$199 + Inputs!$E$202)","v":0},{"$f":"BD556 * (Inputs!$E$199 + Inputs!$E$202)","v":0}]
[null,null,0,"Balance before repayments","$mm nominal",null,{"$f":"SUM(G556:G558)","v":0},{"$f":"SUM(H556:H558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Repayments from equity returns","$mm nominal",null,{"$f":"MIN(SUM(G552:G553), G559)","v":0},{"$f":"MIN(SUM(H552:H553), H559)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Carry loan closing balance","$mm nominal",null,{"$f":"G559 - G560","v":0},{"$f":"H559 - H560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G563:BD563)","v":727.39781169922594},"State shareholder share of returns after any carry loan repayments","$mm nominal",null,{"$f":"SUM(G552:G553) - G560","v":0},{"$f":"SUM(H552:H553) - H560","v":0},0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G565:BD565)","v":727.39781169922594},"State shareholder cash flow","$mm nominal",null,{"$f":"G557 + G563 - G551","v":0},{"$f":"H557 + H563 - H551","v":0},0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G566:BD566)","v":23602.735260877504},"Cumulative state shareholder cash flow before distributions","$mm nominal",null,{"$f":"SUM($G$565:G565)","v":0},{"$f":"SUM($G$565:H565)","v":0},{"$f":"SUM($G$565:I565)","v":0},{"$f":"SUM($G$565:J565)","v":0},{"$f":"SUM($G$565:K565)","v":0},{"$f":"SUM($G$565:L565)","v":0},{"$f":"SUM($G$565:M565)","v":5.0178412878112573},{"$f":"SUM($G$565:N565)","v":30.212472734764148},{"$f":"SUM($G$565:O565)","v":56.767465197134186},{"$f":"SUM($G$565:P565)","v":86.817646947789072},{"$f":"SUM($G$565:Q565)","v":117.46883233345706},{"$f":"SUM($G$565:R565)","v":148.73304142683838},{"$f":"SUM($G$565:S565)","v":180.62253470208736},{"$f":"SUM($G$565:T565)","v":213.14981784284132},{"$f":"SUM($G$565:U565)","v":246.32764664641033},{"$f":"SUM($G$565:V565)","v":280.16903202605073},{"$f":"SUM($G$565:W565)","v":314.68724511328395},{"$f":"SUM($G$565:X565)","v":349.89582246226183},{"$f":"SUM($G$565:Y565)","v":385.55408384501476},{"$f":"SUM($G$565:Z565)","v":421.92490658674734},{"$f":"SUM($G$565:AA565)","v":459.02176013696169},{"$f":"SUM($G$565:AB565)","v":496.85811961448019},{"$f":"SUM($G$565:AC565)","v":535.44731584365672},{"$f":"SUM($G$565:AD565)","v":574.36954370454578},{"$f":"SUM($G$565:AE565)","v":614.06067546240718},{"$f":"SUM($G$565:AF565)","v":654.52959867780908},{"$f":"SUM($G$565:AG565)","v":700.95018920295968},{"$f":"SUM($G$565:AH565)","v":727.39781169922594},{"$f":"SUM($G$565:AI565)","v":727.39781169922594},{"$f":"SUM($G$565:AJ565)","v":727.39781169922594},{"$f":"SUM($G$565:AK565)","v":727.39781169922594},{"$f":"SUM($G$565:AL565)","v":727.39781169922594},{"$f":"SUM($G$565:AM565)","v":727.39781169922594},{"$f":"SUM($G$565:AN565)","v":727.39781169922594},{"$f":"SUM($G$565:AO565)","v":727.39781169922594},{"$f":"SUM($G$565:AP565)","v":727.39781169922594},{"$f":"SUM($G$565:AQ565)","v":727.39781169922594},{"$f":"SUM($G$565:AR565)","v":727.39781169922594},{"$f":"SUM($G$565:AS565)","v":727.39781169922594},{"$f":"SUM($G$565:AT565)","v":727.39781169922594},{"$f":"SUM($G$565:AU565)","v":727.39781169922594},{"$f":"SUM($G$565:AV565)","v":727.39781169922594},{"$f":"SUM($G$565:AW565)","v":727.39781169922594},{"$f":"SUM($G$565:AX565)","v":727.39781169922594},{"$f":"SUM($G$565:AY565)","v":727.39781169922594},{"$f":"SUM($G$565:AZ565)","v":727.39781169922594},{"$f":"SUM($G$565:BA565)","v":727.39781169922594},{"$f":"SUM($G$565:BB565)","v":727.39781169922594},{"$f":"SUM($G$565:BC565)","v":727.39781169922594},{"$f":"SUM($G$565:BD565)","v":727.39781169922594}]
[null,null,{"$f":"SUM(G567:BD567)","v":727.39781169922594},"State dividends paid","$mm nominal",null,{"$f":"IF(G566>0,MAX(0,MIN(G566,G565)),0)","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"IF(AM566>0,MAX(0,MIN(AM566,AM565)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contractor dividends"]
[null,null,{"$f":"SUM(G570:BD570)","v":3818.8385114209359},"Contractor dividends paid","$mm nominal",null,{"$f":"IF($E$526 = 1, G548 - G567, 0)","v":0},0,0,0,0,0,26.343666761009096,132.27181509650268,139.41371042744271,157.76345419093815,160.91872327475696,164.13709774025193,167.41983969505708,170.76823648895819,174.18360121873738,177.66727324311205,181.22061870797438,184.84503108213391,187.20587225945295,190.94681939409605,194.75848113862548,198.64088725697201,202.59328020317673,204.34169626966747,208.3784417287726,212.46184688085998,243.70810025704071,138.8500181053976,0,0,0,0,{"$f":"IF($E$526 = 1, AM548 - AM567, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unincorporated JV"]
[null,null,null,"State dividends"]
[null,null,{"$f":"SUM(G574:BD574)","v":-1743.4647022664915},"State shareholder pre-tax cash flow","$mm nominal",null,{"$f":"G254 - IF($E$528 = 1, G52 * $E$524, 0) - ((SUM(G53:G55) + G56 + (G66 + G78 + G79 + G80) + G236 + G240 + G244 + G210) * $E$524)","v":0},0,-12.95298,-52.848158399999996,-35.170818715583998,-58.964097743377927,-60.143379698245482,-61.346247292210386,-62.573172238054589,-63.824635682815682,-65.101128396471992,-66.403150964401433,-67.731213983689472,-69.085838263363243,-70.467555028630528,-71.876906129203121,-73.314444251787194,-74.780733136822946,-76.639901389851531,-78.173562087184862,-79.739012823718355,-81.337266142621559,-82.969569233891633,-84.637605096822099,-86.343986713394784,-88.093768129972361,-84.345495301690733,-34.518144871806733,-8.1930550878773836E-2,0,0,0,{"$f":"AM254 - IF($E$528 = 1, AM52 * $E$524, 0) - ((SUM(AM53:AM55) + AM56 + (AM66 + AM78 + AM79 + AM80) + AM236 + AM240 + AM244 + AM210) * $E$524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G575:BD575)","v":0},"Carry loan from contractor","$mm nominal",null,{"$f":"G267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Carry loan repayment","$mm nominal",null,{"$f":"G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9.8276350464000046,"Lender net cash flow","$mm nominal",null,{"$f":"G101 * $E$524","v":0},0,-6.2423999999999999,-25.468992,9.3797803008000002,8.843792855040002,8.3078054092800002,7.7718179635200011,7.235830517760002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM101 * $E$524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Government share of loan repayments","$mm nominal",null,{"$f":"G519 * $E$524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM519 * $E$524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-1753.2923373128917,"State shareholder cash flow","$mm nominal",null,{"$f":"SUM(G574:G575)-SUM(G576:G578)","v":0},0,-6.7105800000000002,-27.379166399999995,-44.550599016383998,-67.807890598417927,-68.451185107525475,-69.118065255730386,-69.809002755814589,-63.824635682815682,-65.101128396471992,-66.403150964401433,-67.731213983689472,-69.085838263363243,-70.467555028630528,-71.876906129203121,-73.314444251787194,-74.780733136822946,-76.639901389851531,-78.173562087184862,-79.739012823718355,-81.337266142621559,-82.969569233891633,-84.637605096822099,-86.343986713394784,-88.093768129972361,-84.345495301690733,-34.518144871806733,-8.1930550878773836E-2,0,0,0,{"$f":"SUM(AM574:AM575)-SUM(AM576:AM578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-60081.508783571357,"Cumulative state shareholder cash flow ","$mm nominal",null,{"$f":"SUM($G$579:G579)","v":0},{"$f":"SUM($G$579:H579)","v":0},{"$f":"SUM($G$579:I579)","v":-6.7105800000000002},{"$f":"SUM($G$579:J579)","v":-34.089746399999996},{"$f":"SUM($G$579:K579)","v":-78.640345416383994},{"$f":"SUM($G$579:L579)","v":-146.44823601480192},{"$f":"SUM($G$579:M579)","v":-214.8994211223274},{"$f":"SUM($G$579:N579)","v":-284.01748637805781},{"$f":"SUM($G$579:O579)","v":-353.82648913387243},{"$f":"SUM($G$579:P579)","v":-417.65112481668814},{"$f":"SUM($G$579:Q579)","v":-482.75225321316015},{"$f":"SUM($G$579:R579)","v":-549.15540417756154},{"$f":"SUM($G$579:S579)","v":-616.88661816125102},{"$f":"SUM($G$579:T579)","v":-685.97245642461428},{"$f":"SUM($G$579:U579)","v":-756.44001145324478},{"$f":"SUM($G$579:V579)","v":-828.3169175824479},{"$f":"SUM($G$579:W579)","v":-901.63136183423512},{"$f":"SUM($G$579:X579)","v":-976.41209497105808},{"$f":"SUM($G$579:Y579)","v":-1053.0519963609097},{"$f":"SUM($G$579:Z579)","v":-1131.2255584480945},{"$f":"SUM($G$579:AA579)","v":-1210.9645712718129},{"$f":"SUM($G$579:AB579)","v":-1292.3018374144344},{"$f":"SUM($G$579:AC579)","v":-1375.2714066483261},{"$f":"SUM($G$579:AD579)","v":-1459.9090117451483},{"$f":"SUM($G$579:AE579)","v":-1546.2529984585431},{"$f":"SUM($G$579:AF579)","v":-1634.3467665885155},{"$f":"SUM($G$579:AG579)","v":-1718.6922618902063},{"$f":"SUM($G$579:AH579)","v":-1753.210406762013},{"$f":"SUM($G$579:AI579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AJ579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AK579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AL579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AM579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AN579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AO579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AP579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AQ579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AR579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AS579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AT579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AU579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AV579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AW579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AX579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AY579)","v":-1753.2923373128917},{"$f":"SUM($G$579:AZ579)","v":-1753.2923373128917},{"$f":"SUM($G$579:BA579)","v":-1753.2923373128917},{"$f":"SUM($G$579:BB579)","v":-1753.2923373128917},{"$f":"SUM($G$579:BC579)","v":-1753.2923373128917},{"$f":"SUM($G$579:BD579)","v":-1753.2923373128917}]
[null,null,{"$f":"SUM(G581:BD581)","v":0},"State dividends paid","$mm nominal",null,{"$f":"IF(AND($E$526 = 2, $E$527 < 3, G580 > 0), MAX(0,MIN(G580,G579)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$526 = 2, $E$527 < 3, AM580 > 0), MAX(0,MIN(AM580,AM579)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contractor dividends"]
[null,null,{"$f":"SUM(G584:BD584)","v":8303.7874866780166},"Contractor pre-tax cash flow","$mm nominal",null,{"$f":"G51 - G254 - IF($E$528 = 1, G52 * $E$525, G52) - ((SUM(G53:G55) + G56 + (G66 + G78 + G79 + G80) + G236 + G240 + G244 + G210) * $E$525) - G311 - G313 - G319 - G410","v":-20},{"$f":"H51 - H254 - IF($E$528 = 1, H52 * $E$525, H52) - ((SUM(H53:H55) + H56 + (H66 + H78 + H79 + H80) + H236 + H240 + H244 + H210) * $E$525) - H311 - H313 - H319 - H410","v":-20.399999999999999},-68.003145000000004,-277.45283159999997,74.649825671184033,307.564451795906,313.71574083182412,319.9900556484605,326.38985676142977,332.91765389665841,339.57600697459162,346.36752711408326,353.29487765636503,360.36077520949237,367.56799071368221,374.91935052795571,382.41773753851498,390.06609228928528,395.95875778603721,403.87340392669233,411.94047965757983,420.16105567298001,428.53509850224702,433.19701376419647,441.78939908764011,450.5049532372671,488.44333030413821,225.87216410191806,-0.43013539211356261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Carry loan to state","$mm nominal",null,{"$f":"G267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Carry loan repayment","$mm nominal",null,{"$f":"G270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,51.595083993600056,"Lender net cash flow","$mm nominal",null,{"$f":"G101 * $E$525","v":0},0,-32.772599999999997,-133.71220799999998,49.243846579200003,46.429912488960007,43.615978398720003,40.802044308480006,37.98811021824001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM101 * $E$525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1953.1758081943549,"Deductable profit taxes","$mm nominal",null,{"$f":"G512","v":0},0,0,0,0,38.444527525958449,52.563655534927982,52.603499540794509,52.624040897562431,81.279382272249691,82.904969917694672,84.563069316048527,86.254330702369529,87.979417316416928,89.739005662745257,91.533785776000144,93.364461491520174,95.231750721350593,96.454722753979823,98.382199703678864,100.34613214502158,102.34654279586795,104.38305283600222,105.29548453681777,107.37583888761124,109.48041501103279,113.96914422025617,26.056378628447522,0,0,0,0,{"$f":"AM512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Government share of loan repayments","$mm nominal",null,{"$f":"G519 * $E$525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM519 * $E$525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6299.0165944900618,"Contractor cash flow","$mm nominal",null,{"$f":"G584 + G586 - G585 - G587 - G588 - G589","v":-20},{"$f":"H584 + H586 - H585 - H587 - H588 - H589","v":-20.399999999999999},-35.230545000000006,-143.74062359999999,25.40597909198403,222.69001178098756,217.53610689817612,226.584511799186,235.77770564562732,251.63827162440873,256.67103705689692,261.80445779803472,267.04054695399549,272.38135789307546,277.82898505093692,283.3855647519556,289.05327604699482,294.8343415679347,299.5040350320574,305.49120422301348,311.59434751255822,317.81451287711207,324.15204566624482,327.90152922737872,334.41356020002888,341.02453822623431,374.47418608388205,199.81578547347053,-0.43013539211356261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,206800.80772464376,"Cumulative contractor cash flow ","$mm nominal",null,{"$f":"SUM($G$590:G590)","v":-20},{"$f":"SUM($G$590:H590)","v":-40.4},{"$f":"SUM($G$590:I590)","v":-75.630545000000012},{"$f":"SUM($G$590:J590)","v":-219.3711686},{"$f":"SUM($G$590:K590)","v":-193.96518950801598},{"$f":"SUM($G$590:L590)","v":28.724822272971579},{"$f":"SUM($G$590:M590)","v":246.26092917114769},{"$f":"SUM($G$590:N590)","v":472.8454409703337},{"$f":"SUM($G$590:O590)","v":708.62314661596099},{"$f":"SUM($G$590:P590)","v":960.26141824036972},{"$f":"SUM($G$590:Q590)","v":1216.9324552972666},{"$f":"SUM($G$590:R590)","v":1478.7369130953014},{"$f":"SUM($G$590:S590)","v":1745.7774600492969},{"$f":"SUM($G$590:T590)","v":2018.1588179423725},{"$f":"SUM($G$590:U590)","v":2295.9878029933093},{"$f":"SUM($G$590:V590)","v":2579.3733677452647},{"$f":"SUM($G$590:W590)","v":2868.4266437922597},{"$f":"SUM($G$590:X590)","v":3163.2609853601944},{"$f":"SUM($G$590:Y590)","v":3462.7650203922517},{"$f":"SUM($G$590:Z590)","v":3768.2562246152652},{"$f":"SUM($G$590:AA590)","v":4079.8505721278234},{"$f":"SUM($G$590:AB590)","v":4397.6650850049355},{"$f":"SUM($G$590:AC590)","v":4721.8171306711802},{"$f":"SUM($G$590:AD590)","v":5049.7186598985591},{"$f":"SUM($G$590:AE590)","v":5384.1322200985878},{"$f":"SUM($G$590:AF590)","v":5725.1567583248225},{"$f":"SUM($G$590:AG590)","v":6099.6309444087046},{"$f":"SUM($G$590:AH590)","v":6299.4467298821755},{"$f":"SUM($G$590:AI590)","v":6299.0165944900618},{"$f":"SUM($G$590:AJ590)","v":6299.0165944900618},{"$f":"SUM($G$590:AK590)","v":6299.0165944900618},{"$f":"SUM($G$590:AL590)","v":6299.0165944900618},{"$f":"SUM($G$590:AM590)","v":6299.0165944900618},{"$f":"SUM($G$590:AN590)","v":6299.0165944900618},{"$f":"SUM($G$590:AO590)","v":6299.0165944900618},{"$f":"SUM($G$590:AP590)","v":6299.0165944900618},{"$f":"SUM($G$590:AQ590)","v":6299.0165944900618},{"$f":"SUM($G$590:AR590)","v":6299.0165944900618},{"$f":"SUM($G$590:AS590)","v":6299.0165944900618},{"$f":"SUM($G$590:AT590)","v":6299.0165944900618},{"$f":"SUM($G$590:AU590)","v":6299.0165944900618},{"$f":"SUM($G$590:AV590)","v":6299.0165944900618},{"$f":"SUM($G$590:AW590)","v":6299.0165944900618},{"$f":"SUM($G$590:AX590)","v":6299.0165944900618},{"$f":"SUM($G$590:AY590)","v":6299.0165944900618},{"$f":"SUM($G$590:AZ590)","v":6299.0165944900618},{"$f":"SUM($G$590:BA590)","v":6299.0165944900618},{"$f":"SUM($G$590:BB590)","v":6299.0165944900618},{"$f":"SUM($G$590:BC590)","v":6299.0165944900618},{"$f":"SUM($G$590:BD590)","v":6299.0165944900618}]
[null,null,{"$f":"SUM(G592:BD592)","v":0},"Contractor dividends paid","$mm nominal",null,{"$f":"IF(AND($E$526 = 2, $E$527 < 3, G591 > 0), MAX(0,MIN(G591,G590)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$526 = 2, $E$527 < 3, AM591 > 0), MAX(0,MIN(AM591,AM590)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G594:BD594)","v":3818.8385114209359},"Total contractor dividends","$mm nominal",null,{"$f":"G570 + G592","v":0},0,0,0,0,0,26.343666761009096,132.27181509650268,139.41371042744271,157.76345419093815,160.91872327475696,164.13709774025193,167.41983969505708,170.76823648895819,174.18360121873738,177.66727324311205,181.22061870797438,184.84503108213391,187.20587225945295,190.94681939409605,194.75848113862548,198.64088725697201,202.59328020317673,204.34169626966747,208.3784417287726,212.46184688085998,243.70810025704071,138.8500181053976,0,0,0,0,{"$f":"AM570 + AM592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G595:BD595)","v":727.39781169922594},"Total state dividends","$mm nominal",null,{"$f":"G567 + G581","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"AM567 + AM581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"WITHHOLDING TAXES"]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(Inputs!$E$85 = 1, 1, IF(Inputs!$E$89 = 1, 2, 3))","v":3}]
[]
[null,null,null,"Dividend Withholding Tax"]
[null,null,{"$f":"SUM(G603:BD603)","v":3818.8385114209359},"Dividend withholding tax base","$mm nominal",null,{"$f":"G594","v":0},0,0,0,0,0,26.343666761009096,132.27181509650268,139.41371042744271,157.76345419093815,160.91872327475696,164.13709774025193,167.41983969505708,170.76823648895819,174.18360121873738,177.66727324311205,181.22061870797438,184.84503108213391,187.20587225945295,190.94681939409605,194.75848113862548,198.64088725697201,202.59328020317673,204.34169626966747,208.3784417287726,212.46184688085998,243.70810025704071,138.8500181053976,0,0,0,0,{"$f":"AM594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G604:BD604)","v":381.8838511420937},"Dividend withholding tax payable","$mm nominal",null,{"$f":"G603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, G224)","v":0},{"$f":"H603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, H224)","v":0},{"$f":"I603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, I224)","v":0},{"$f":"J603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, J224)","v":0},{"$f":"K603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, K224)","v":0},{"$f":"L603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, L224)","v":0},{"$f":"M603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, M224)","v":2.6343666761009099},{"$f":"N603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, N224)","v":13.227181509650269},{"$f":"O603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, O224)","v":13.941371042744272},{"$f":"P603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, P224)","v":15.776345419093815},{"$f":"Q603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, Q224)","v":16.091872327475695},{"$f":"R603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, R224)","v":16.413709774025193},{"$f":"S603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, S224)","v":16.741983969505707},{"$f":"T603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, T224)","v":17.076823648895822},{"$f":"U603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, U224)","v":17.418360121873739},{"$f":"V603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, V224)","v":17.766727324311205},{"$f":"W603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, W224)","v":18.122061870797438},{"$f":"X603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, X224)","v":18.484503108213392},{"$f":"Y603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, Y224)","v":18.720587225945295},{"$f":"Z603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, Z224)","v":19.094681939409607},{"$f":"AA603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AA224)","v":19.475848113862551},{"$f":"AB603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AB224)","v":19.864088725697201},{"$f":"AC603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AC224)","v":20.259328020317675},{"$f":"AD603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AD224)","v":20.434169626966749},{"$f":"AE603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AE224)","v":20.837844172877261},{"$f":"AF603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AF224)","v":21.246184688086},{"$f":"AG603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AG224)","v":24.370810025704074},{"$f":"AH603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AH224)","v":13.885001810539761},{"$f":"AI603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AI224)","v":0},{"$f":"AJ603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AJ224)","v":0},{"$f":"AK603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AK224)","v":0},{"$f":"AL603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AL224)","v":0},{"$f":"AM603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AM224)","v":0},{"$f":"AN603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AN224)","v":0},{"$f":"AO603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AO224)","v":0},{"$f":"AP603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AP224)","v":0},{"$f":"AQ603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AQ224)","v":0},{"$f":"AR603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AR224)","v":0},{"$f":"AS603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AS224)","v":0},{"$f":"AT603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AT224)","v":0},{"$f":"AU603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AU224)","v":0},{"$f":"AV603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AV224)","v":0},{"$f":"AW603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AW224)","v":0},{"$f":"AX603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AX224)","v":0},{"$f":"AY603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AY224)","v":0},{"$f":"AZ603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, AZ224)","v":0},{"$f":"BA603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, BA224)","v":0},{"$f":"BB603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, BB224)","v":0},{"$f":"BC603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, BC224)","v":0},{"$f":"BD603*Inputs!$E$74*Inputs!$E$191 * IF($E$600 <> 2, 1, BD224)","v":0}]
[]
[null,null,null,"Interest Withholding Tax"]
[null,null,null,"Interest on shareholder loans recognized: yes=1, no=2",{"$f":"Inputs!E57","v":1}]
[]
[null,null,{"$f":"SUM(G609:BD609)","v":50.248823040000005},"Interest withholding tax base","$mm nominal",null,{"$f":"IF($E$607 = 1, G96, G96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, H96, H96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, I96, I96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, J96, J96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, K96, K96 * (1 - Inputs!$E$196))","v":16.74960768},{"$f":"IF($E$607 = 1, L96, L96 * (1 - Inputs!$E$196))","v":13.399686144},{"$f":"IF($E$607 = 1, M96, M96 * (1 - Inputs!$E$196))","v":10.049764608000002},{"$f":"IF($E$607 = 1, N96, N96 * (1 - Inputs!$E$196))","v":6.6998430720000011},{"$f":"IF($E$607 = 1, O96, O96 * (1 - Inputs!$E$196))","v":3.3499215360000005},{"$f":"IF($E$607 = 1, P96, P96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, Q96, Q96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, R96, R96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, S96, S96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, T96, T96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, U96, U96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, V96, V96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, W96, W96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, X96, X96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, Y96, Y96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, Z96, Z96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AA96, AA96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AB96, AB96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AC96, AC96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AD96, AD96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AE96, AE96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AF96, AF96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AG96, AG96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AH96, AH96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AI96, AI96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AJ96, AJ96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AK96, AK96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AL96, AL96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AM96, AM96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AN96, AN96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AO96, AO96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AP96, AP96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AQ96, AQ96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AR96, AR96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AS96, AS96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AT96, AT96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AU96, AU96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AV96, AV96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AW96, AW96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AX96, AX96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AY96, AY96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, AZ96, AZ96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, BA96, BA96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, BB96, BB96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, BC96, BC96 * (1 - Inputs!$E$196))","v":0},{"$f":"IF($E$607 = 1, BD96, BD96 * (1 - Inputs!$E$196))","v":0}]
[null,null,{"$f":"SUM(G610:BD610)","v":5.0248823040000001},"Interest withholding tax payable","$mm nominal",null,{"$f":"G609 * Inputs!$E$73 * Inputs!$E$191 * IF($E$600 <> 2, 1, G224)","v":0},{"$f":"H609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, H224)","v":0},{"$f":"I609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, I224)","v":0},{"$f":"J609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, J224)","v":0},{"$f":"K609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, K224)","v":1.674960768},{"$f":"L609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, L224)","v":1.3399686144},{"$f":"M609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, M224)","v":1.0049764608000002},{"$f":"N609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, N224)","v":0.66998430720000013},{"$f":"O609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, O224)","v":0.33499215360000006},{"$f":"P609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, P224)","v":0},{"$f":"Q609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, Q224)","v":0},{"$f":"R609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, R224)","v":0},{"$f":"S609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, S224)","v":0},{"$f":"T609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, T224)","v":0},{"$f":"U609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, U224)","v":0},{"$f":"V609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, V224)","v":0},{"$f":"W609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, W224)","v":0},{"$f":"X609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, X224)","v":0},{"$f":"Y609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, Y224)","v":0},{"$f":"Z609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, Z224)","v":0},{"$f":"AA609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AA224)","v":0},{"$f":"AB609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AB224)","v":0},{"$f":"AC609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AC224)","v":0},{"$f":"AD609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AD224)","v":0},{"$f":"AE609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AE224)","v":0},{"$f":"AF609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AF224)","v":0},{"$f":"AG609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AG224)","v":0},{"$f":"AH609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AH224)","v":0},{"$f":"AI609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AI224)","v":0},{"$f":"AJ609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AJ224)","v":0},{"$f":"AK609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AK224)","v":0},{"$f":"AL609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AL224)","v":0},{"$f":"AM609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AM224)","v":0},{"$f":"AN609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AN224)","v":0},{"$f":"AO609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AO224)","v":0},{"$f":"AP609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AP224)","v":0},{"$f":"AQ609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AQ224)","v":0},{"$f":"AR609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AR224)","v":0},{"$f":"AS609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AS224)","v":0},{"$f":"AT609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AT224)","v":0},{"$f":"AU609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AU224)","v":0},{"$f":"AV609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AV224)","v":0},{"$f":"AW609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AW224)","v":0},{"$f":"AX609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AX224)","v":0},{"$f":"AY609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AY224)","v":0},{"$f":"AZ609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, AZ224)","v":0},{"$f":"BA609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, BA224)","v":0},{"$f":"BB609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, BB224)","v":0},{"$f":"BC609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, BC224)","v":0},{"$f":"BD609*Inputs!$E$73*Inputs!$E$191 * IF($E$600 <> 2, 1, BD224)","v":0}]
[]
[null,null,{"$f":"SUM(G612:BD612)","v":2340.0845416404486},"TOTAL PROFIT TAXES",null,null,{"$f":"G512+G604+G610","v":0},0,0,0,1.674960768,39.784496140358449,56.202998671828894,66.500665357644777,66.900404093906701,97.055727691343506,98.99684224517037,100.97677909007372,102.99631467187524,105.05624096531275,107.157365784619,109.30051310031135,111.48652336231761,113.71625382956398,115.17530997992512,117.47688164308848,119.82198025888414,122.21063152156515,124.6423808563199,125.72965416378452,128.21368306048851,130.72659969911879,138.33995424596026,39.941380438987281,0,0,0,0,{"$f":"AM512+AM604+AM610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ULTIMATE SHARING OF MINE BENEFITS"]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 0), 1, IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 1), 2, IF(Inputs!$E$89 = 1, 3, IF(Inputs!$E$93 = 1, 4, 5))))","v":5}]
[]
[null,null,null,"Tanzania sharing"]
[]
[null,null,null,"Benefits generated before sharing trigger included in cumulative share: yes=1, no=2",{"$f":"IF(Inputs!E87 = 1, 1, IF(Inputs!E87 = 2, 2, 0))","v":0}]
[null,null,null,"Interest from shareholder loans is treated as project cost: yes=1, no=2",{"$f":"Inputs!E57","v":1}]
[]
[null,null,null,"Current approach"]
[]
[null,null,null,"Trigger"]
[null,null,{"$f":"SUM(G627:BD627)","v":146719.29894107234},"Cumulative post-tax investor cash flow ","$mm nominal",null,{"$f":"G547 + IF($E$622 = 2, G96 * Inputs!$E$196, 0)","v":-20},{"$f":"H547 + IF($E$622 = 2, H96 * Inputs!$E$196, 0)","v":-40.4},{"$f":"I547 + IF($E$622 = 2, I96 * Inputs!$E$196, 0)","v":-82.341125000000005},{"$f":"J547 + IF($E$622 = 2, J96 * Inputs!$E$196, 0)","v":-253.46091499999997},{"$f":"K547 + IF($E$622 = 2, K96 * Inputs!$E$196, 0)","v":-272.60553492439993},{"$f":"L547 + IF($E$622 = 2, L96 * Inputs!$E$196, 0)","v":-117.72341374183031},{"$f":"M547 + IF($E$622 = 2, M96 * Inputs!$E$196, 0)","v":31.361508048820355},{"$f":"N547 + IF($E$622 = 2, N96 * Inputs!$E$196, 0)","v":188.82795459227592},{"$f":"O547 + IF($E$622 = 2, O96 * Inputs!$E$196, 0)","v":354.79665748208868},{"$f":"P547 + IF($E$622 = 2, P96 * Inputs!$E$196, 0)","v":542.6102934236817},{"$f":"Q547 + IF($E$622 = 2, Q96 * Inputs!$E$196, 0)","v":734.18020208410667},{"$f":"R547 + IF($E$622 = 2, R96 * Inputs!$E$196, 0)","v":929.58150891773994},{"$f":"S547 + IF($E$622 = 2, S96 * Inputs!$E$196, 0)","v":1128.890841888046},{"$f":"T547 + IF($E$622 = 2, T96 * Inputs!$E$196, 0)","v":1332.1863615177581},{"$f":"U547 + IF($E$622 = 2, U96 * Inputs!$E$196, 0)","v":1539.5477915400645},{"$f":"V547 + IF($E$622 = 2, V96 * Inputs!$E$196, 0)","v":1751.0564501628169},{"$f":"W547 + IF($E$622 = 2, W96 * Inputs!$E$196, 0)","v":1966.7952819580246},{"$f":"X547 + IF($E$622 = 2, X96 * Inputs!$E$196, 0)","v":2186.8488903891366},{"$f":"Y547 + IF($E$622 = 2, Y96 * Inputs!$E$196, 0)","v":2409.7130240313427},{"$f":"Z547 + IF($E$622 = 2, Z96 * Inputs!$E$196, 0)","v":2637.0306661671711},{"$f":"AA547 + IF($E$622 = 2, AA96 * Inputs!$E$196, 0)","v":2868.8860008560109},{"$f":"AB547 + IF($E$622 = 2, AB96 * Inputs!$E$196, 0)","v":3105.3632475905015},{"$f":"AC547 + IF($E$622 = 2, AC96 * Inputs!$E$196, 0)","v":3346.5457240228548},{"$f":"AD547 + IF($E$622 = 2, AD96 * Inputs!$E$196, 0)","v":3589.8096481534112},{"$f":"AE547 + IF($E$622 = 2, AE96 * Inputs!$E$196, 0)","v":3837.8792216400452},{"$f":"AF547 + IF($E$622 = 2, AF96 * Inputs!$E$196, 0)","v":4090.809991736307},{"$f":"AG547 + IF($E$622 = 2, AG96 * Inputs!$E$196, 0)","v":4380.9386825184984},{"$f":"AH547 + IF($E$622 = 2, AH96 * Inputs!$E$196, 0)","v":4546.2363231201625},{"$f":"AI547 + IF($E$622 = 2, AI96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AJ547 + IF($E$622 = 2, AJ96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AK547 + IF($E$622 = 2, AK96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AL547 + IF($E$622 = 2, AL96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AM547 + IF($E$622 = 2, AM96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AN547 + IF($E$622 = 2, AN96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AO547 + IF($E$622 = 2, AO96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AP547 + IF($E$622 = 2, AP96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AQ547 + IF($E$622 = 2, AQ96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AR547 + IF($E$622 = 2, AR96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AS547 + IF($E$622 = 2, AS96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AT547 + IF($E$622 = 2, AT96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AU547 + IF($E$622 = 2, AU96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AV547 + IF($E$622 = 2, AV96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AW547 + IF($E$622 = 2, AW96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AX547 + IF($E$622 = 2, AX96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AY547 + IF($E$622 = 2, AY96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"AZ547 + IF($E$622 = 2, AZ96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"BA547 + IF($E$622 = 2, BA96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"BB547 + IF($E$622 = 2, BB96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"BC547 + IF($E$622 = 2, BC96 * Inputs!$E$196, 0)","v":4545.7242571771703},{"$f":"BD547 + IF($E$622 = 2, BD96 * Inputs!$E$196, 0)","v":4545.7242571771703}]
[null,null,null,"Positive cumulative post-tax investor cash flow","Flag",null,{"$f":"(G627 > 0) * 1","v":0},{"$f":"(H627 > 0) * 1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Year that sharing is triggered",{"$f":"SUMPRODUCT(G629:BD629,G31:BD31)","v":7},null,{"$f":"IF(AND(G628 = 1, SUM($F$628:F628) = 0), 1, 0)","v":0},{"$f":"IF(AND(H628 = 1, SUM($F$628:G628) = 0), 1, 0)","v":0},{"$f":"IF(AND(I628 = 1, SUM($F$628:H628) = 0), 1, 0)","v":0},{"$f":"IF(AND(J628 = 1, SUM($F$628:I628) = 0), 1, 0)","v":0},{"$f":"IF(AND(K628 = 1, SUM($F$628:J628) = 0), 1, 0)","v":0},{"$f":"IF(AND(L628 = 1, SUM($F$628:K628) = 0), 1, 0)","v":0},{"$f":"IF(AND(M628 = 1, SUM($F$628:L628) = 0), 1, 0)","v":1},{"$f":"IF(AND(N628 = 1, SUM($F$628:M628) = 0), 1, 0)","v":0},{"$f":"IF(AND(O628 = 1, SUM($F$628:N628) = 0), 1, 0)","v":0},{"$f":"IF(AND(P628 = 1, SUM($F$628:O628) = 0), 1, 0)","v":0},{"$f":"IF(AND(Q628 = 1, SUM($F$628:P628) = 0), 1, 0)","v":0},{"$f":"IF(AND(R628 = 1, SUM($F$628:Q628) = 0), 1, 0)","v":0},{"$f":"IF(AND(S628 = 1, SUM($F$628:R628) = 0), 1, 0)","v":0},{"$f":"IF(AND(T628 = 1, SUM($F$628:S628) = 0), 1, 0)","v":0},{"$f":"IF(AND(U628 = 1, SUM($F$628:T628) = 0), 1, 0)","v":0},{"$f":"IF(AND(V628 = 1, SUM($F$628:U628) = 0), 1, 0)","v":0},{"$f":"IF(AND(W628 = 1, SUM($F$628:V628) = 0), 1, 0)","v":0},{"$f":"IF(AND(X628 = 1, SUM($F$628:W628) = 0), 1, 0)","v":0},{"$f":"IF(AND(Y628 = 1, SUM($F$628:X628) = 0), 1, 0)","v":0},{"$f":"IF(AND(Z628 = 1, SUM($F$628:Y628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AA628 = 1, SUM($F$628:Z628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AB628 = 1, SUM($F$628:AA628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AC628 = 1, SUM($F$628:AB628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AD628 = 1, SUM($F$628:AC628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AE628 = 1, SUM($F$628:AD628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AF628 = 1, SUM($F$628:AE628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AG628 = 1, SUM($F$628:AF628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AH628 = 1, SUM($F$628:AG628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AI628 = 1, SUM($F$628:AH628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AJ628 = 1, SUM($F$628:AI628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AK628 = 1, SUM($F$628:AJ628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AL628 = 1, SUM($F$628:AK628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AM628 = 1, SUM($F$628:AL628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AN628 = 1, SUM($F$628:AM628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AO628 = 1, SUM($F$628:AN628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AP628 = 1, SUM($F$628:AO628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AQ628 = 1, SUM($F$628:AP628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AR628 = 1, SUM($F$628:AQ628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AS628 = 1, SUM($F$628:AR628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AT628 = 1, SUM($F$628:AS628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AU628 = 1, SUM($F$628:AT628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AV628 = 1, SUM($F$628:AU628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AW628 = 1, SUM($F$628:AV628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AX628 = 1, SUM($F$628:AW628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AY628 = 1, SUM($F$628:AX628) = 0), 1, 0)","v":0},{"$f":"IF(AND(AZ628 = 1, SUM($F$628:AY628) = 0), 1, 0)","v":0},{"$f":"IF(AND(BA628 = 1, SUM($F$628:AZ628) = 0), 1, 0)","v":0},{"$f":"IF(AND(BB628 = 1, SUM($F$628:BA628) = 0), 1, 0)","v":0},{"$f":"IF(AND(BC628 = 1, SUM($F$628:BB628) = 0), 1, 0)","v":0},{"$f":"IF(AND(BD628 = 1, SUM($F$628:BC628) = 0), 1, 0)","v":0}]
[null,null,null,"Sharing mechanism is applicable","Flag",null,{"$f":"IF(G31 >= $E$629, 1, 0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AM31 >= $E$629, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Benefits to be shared","Flag",null,{"$f":"IF($E$621 =1, 1, 1 * G630)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($E$621 =1, 1, 1 * AM630)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Project benefits"]
[null,null,{"$f":"SUM(G634:BD634)","v":8048.0102865954977},"Annual benefits from project","$mm nominal",null,{"$f":"G210 + G236 + G244 + G311 + G313 + G319 + G512 + G519 + G594 + G595 + G610 + IF($E$622 = 2, G96 * Inputs!$E$196, 0)","v":0},{"$f":"H210 + H236 + H244 + H311 + H313 + H319 + H512 + H519 + H594 + H595 + H610 + IF($E$622 = 2, H96 * Inputs!$E$196, 0)","v":0},{"$f":"I210 + I236 + I244 + I311 + I313 + I319 + I512 + I519 + I594 + I595 + I610 + IF($E$622 = 2, I96 * Inputs!$E$196, 0)","v":2.9261250000000003},{"$f":"J210 + J236 + J244 + J311 + J313 + J319 + J512 + J519 + J594 + J595 + J610 + IF($E$622 = 2, J96 * Inputs!$E$196, 0)","v":11.93859},{"$f":"K210 + K236 + K244 + K311 + K313 + K319 + K512 + K519 + K594 + K595 + K610 + IF($E$622 = 2, K96 * Inputs!$E$196, 0)","v":26.654788940400003},{"$f":"L210 + L236 + L244 + L311 + L313 + L319 + L512 + L519 + L594 + L595 + L610 + IF($E$622 = 2, L96 * Inputs!$E$196, 0)","v":93.647078124470454},{"$f":"M210 + M236 + M244 + M311 + M313 + M319 + M512 + M519 + M594 + M595 + M610 + IF($E$622 = 2, M96 * Inputs!$E$196, 0)","v":139.86997366834257},{"$f":"N210 + N236 + N244 + N311 + N313 + N319 + N512 + N519 + N594 + N595 + N610 + IF($E$622 = 2, N96 * Inputs!$E$196, 0)","v":266.77856068772024},{"$f":"O210 + O236 + O244 + O311 + O313 + O319 + O512 + O519 + O594 + O595 + O610 + IF($E$622 = 2, O96 * Inputs!$E$196, 0)","v":276.08713884317069},{"$f":"P210 + P236 + P244 + P311 + P313 + P319 + P512 + P519 + P594 + P595 + P610 + IF($E$622 = 2, P96 * Inputs!$E$196, 0)","v":327.39560917408215},{"$f":"Q210 + Q236 + Q244 + Q311 + Q313 + Q319 + Q512 + Q519 + Q594 + Q595 + Q610 + IF($E$622 = 2, Q96 * Inputs!$E$196, 0)","v":333.94352135756384},{"$f":"R210 + R236 + R244 + R311 + R313 + R319 + R512 + R519 + R594 + R595 + R610 + IF($E$622 = 2, R96 * Inputs!$E$196, 0)","v":340.62239178471492},{"$f":"S210 + S236 + S244 + S311 + S313 + S319 + S512 + S519 + S594 + S595 + S610 + IF($E$622 = 2, S96 * Inputs!$E$196, 0)","v":347.43483962040938},{"$f":"T210 + T236 + T244 + T311 + T313 + T319 + T512 + T519 + T594 + T595 + T610 + IF($E$622 = 2, T96 * Inputs!$E$196, 0)","v":354.38353641281748},{"$f":"U210 + U236 + U244 + U311 + U313 + U319 + U512 + U519 + U594 + U595 + U610 + IF($E$622 = 2, U96 * Inputs!$E$196, 0)","v":361.47120714107382},{"$f":"V210 + V236 + V244 + V311 + V313 + V319 + V512 + V519 + V594 + V595 + V610 + IF($E$622 = 2, V96 * Inputs!$E$196, 0)","v":368.70063128389523},{"$f":"W210 + W236 + W244 + W311 + W313 + W319 + W512 + W519 + W594 + W595 + W610 + IF($E$622 = 2, W96 * Inputs!$E$196, 0)","v":376.0746439095733},{"$f":"X210 + X236 + X244 + X311 + X313 + X319 + X512 + X519 + X594 + X595 + X610 + IF($E$622 = 2, X96 * Inputs!$E$196, 0)","v":383.59613678776481},{"$f":"Y210 + Y236 + Y244 + Y311 + Y313 + Y319 + Y512 + Y519 + Y594 + Y595 + Y610 + IF($E$622 = 2, Y96 * Inputs!$E$196, 0)","v":388.99584958419416},{"$f":"Z210 + Z236 + Z244 + Z311 + Z313 + Z319 + Z512 + Z519 + Z594 + Z595 + Z610 + IF($E$622 = 2, Z96 * Inputs!$E$196, 0)","v":396.77037489127611},{"$f":"AA210 + AA236 + AA244 + AA311 + AA313 + AA319 + AA512 + AA519 + AA594 + AA595 + AA610 + IF($E$622 = 2, AA96 * Inputs!$E$196, 0)","v":404.6934105466654},{"$f":"AB210 + AB236 + AB244 + AB311 + AB313 + AB319 + AB512 + AB519 + AB594 + AB595 + AB610 + IF($E$622 = 2, AB96 * Inputs!$E$196, 0)","v":412.76557211741851},{"$f":"AC210 + AC236 + AC244 + AC311 + AC313 + AC319 + AC512 + AC519 + AC594 + AC595 + AC610 + IF($E$622 = 2, AC96 * Inputs!$E$196, 0)","v":420.98614750715677},{"$f":"AD210 + AD236 + AD244 + AD311 + AD313 + AD319 + AD512 + AD519 + AD594 + AD595 + AD610 + IF($E$622 = 2, AD96 * Inputs!$E$196, 0)","v":425.48843927095157},{"$f":"AE210 + AE236 + AE244 + AE311 + AE313 + AE319 + AE512 + AE519 + AE594 + AE595 + AE610 + IF($E$622 = 2, AE96 * Inputs!$E$196, 0)","v":433.91302358989412},{"$f":"AF210 + AF236 + AF244 + AF311 + AF313 + AF319 + AF512 + AF519 + AF594 + AF595 + AF610 + IF($E$622 = 2, AF96 * Inputs!$E$196, 0)","v":442.44814854725649},{"$f":"AG210 + AG236 + AG244 + AG311 + AG313 + AG319 + AG512 + AG519 + AG594 + AG595 + AG610 + IF($E$622 = 2, AG96 * Inputs!$E$196, 0)","v":484.48047412544304},{"$f":"AH210 + AH236 + AH244 + AH311 + AH313 + AH319 + AH512 + AH519 + AH594 + AH595 + AH610 + IF($E$622 = 2, AH96 * Inputs!$E$196, 0)","v":225.9440736792433},{"$f":"AI210 + AI236 + AI244 + AI311 + AI313 + AI319 + AI512 + AI519 + AI594 + AI595 + AI610 + IF($E$622 = 2, AI96 * Inputs!$E$196, 0)","v":0},{"$f":"AJ210 + AJ236 + AJ244 + AJ311 + AJ313 + AJ319 + AJ512 + AJ519 + AJ594 + AJ595 + AJ610 + IF($E$622 = 2, AJ96 * Inputs!$E$196, 0)","v":0},{"$f":"AK210 + AK236 + AK244 + AK311 + AK313 + AK319 + AK512 + AK519 + AK594 + AK595 + AK610 + IF($E$622 = 2, AK96 * Inputs!$E$196, 0)","v":0},{"$f":"AL210 + AL236 + AL244 + AL311 + AL313 + AL319 + AL512 + AL519 + AL594 + AL595 + AL610 + IF($E$622 = 2, AL96 * Inputs!$E$196, 0)","v":0},{"$f":"AM210 + AM236 + AM244 + AM311 + AM313 + AM319 + AM512 + AM519 + AM594 + AM595 + AM610 + IF($E$622 = 2, AM96 * Inputs!$E$196, 0)","v":0},{"$f":"AN210 + AN236 + AN244 + AN311 + AN313 + AN319 + AN512 + AN519 + AN594 + AN595 + AN610 + IF($E$622 = 2, AN96 * Inputs!$E$196, 0)","v":0},{"$f":"AO210 + AO236 + AO244 + AO311 + AO313 + AO319 + AO512 + AO519 + AO594 + AO595 + AO610 + IF($E$622 = 2, AO96 * Inputs!$E$196, 0)","v":0},{"$f":"AP210 + AP236 + AP244 + AP311 + AP313 + AP319 + AP512 + AP519 + AP594 + AP595 + AP610 + IF($E$622 = 2, AP96 * Inputs!$E$196, 0)","v":0},{"$f":"AQ210 + AQ236 + AQ244 + AQ311 + AQ313 + AQ319 + AQ512 + AQ519 + AQ594 + AQ595 + AQ610 + IF($E$622 = 2, AQ96 * Inputs!$E$196, 0)","v":0},{"$f":"AR210 + AR236 + AR244 + AR311 + AR313 + AR319 + AR512 + AR519 + AR594 + AR595 + AR610 + IF($E$622 = 2, AR96 * Inputs!$E$196, 0)","v":0},{"$f":"AS210 + AS236 + AS244 + AS311 + AS313 + AS319 + AS512 + AS519 + AS594 + AS595 + AS610 + IF($E$622 = 2, AS96 * Inputs!$E$196, 0)","v":0},{"$f":"AT210 + AT236 + AT244 + AT311 + AT313 + AT319 + AT512 + AT519 + AT594 + AT595 + AT610 + IF($E$622 = 2, AT96 * Inputs!$E$196, 0)","v":0},{"$f":"AU210 + AU236 + AU244 + AU311 + AU313 + AU319 + AU512 + AU519 + AU594 + AU595 + AU610 + IF($E$622 = 2, AU96 * Inputs!$E$196, 0)","v":0},{"$f":"AV210 + AV236 + AV244 + AV311 + AV313 + AV319 + AV512 + AV519 + AV594 + AV595 + AV610 + IF($E$622 = 2, AV96 * Inputs!$E$196, 0)","v":0},{"$f":"AW210 + AW236 + AW244 + AW311 + AW313 + AW319 + AW512 + AW519 + AW594 + AW595 + AW610 + IF($E$622 = 2, AW96 * Inputs!$E$196, 0)","v":0},{"$f":"AX210 + AX236 + AX244 + AX311 + AX313 + AX319 + AX512 + AX519 + AX594 + AX595 + AX610 + IF($E$622 = 2, AX96 * Inputs!$E$196, 0)","v":0},{"$f":"AY210 + AY236 + AY244 + AY311 + AY313 + AY319 + AY512 + AY519 + AY594 + AY595 + AY610 + IF($E$622 = 2, AY96 * Inputs!$E$196, 0)","v":0},{"$f":"AZ210 + AZ236 + AZ244 + AZ311 + AZ313 + AZ319 + AZ512 + AZ519 + AZ594 + AZ595 + AZ610 + IF($E$622 = 2, AZ96 * Inputs!$E$196, 0)","v":0},{"$f":"BA210 + BA236 + BA244 + BA311 + BA313 + BA319 + BA512 + BA519 + BA594 + BA595 + BA610 + IF($E$622 = 2, BA96 * Inputs!$E$196, 0)","v":0},{"$f":"BB210 + BB236 + BB244 + BB311 + BB313 + BB319 + BB512 + BB519 + BB594 + BB595 + BB610 + IF($E$622 = 2, BB96 * Inputs!$E$196, 0)","v":0},{"$f":"BC210 + BC236 + BC244 + BC311 + BC313 + BC319 + BC512 + BC519 + BC594 + BC595 + BC610 + IF($E$622 = 2, BC96 * Inputs!$E$196, 0)","v":0},{"$f":"BD210 + BD236 + BD244 + BD311 + BD313 + BD319 + BD512 + BD519 + BD594 + BD595 + BD610 + IF($E$622 = 2, BD96 * Inputs!$E$196, 0)","v":0}]
[null,null,null,"Cumulative benefits from project","$mm nominal",null,{"$f":"SUM($G$634:G634)","v":0},{"$f":"SUM($G$634:H634)","v":0},{"$f":"SUM($G$634:I634)","v":2.9261250000000003},{"$f":"SUM($G$634:J634)","v":14.864715},{"$f":"SUM($G$634:K634)","v":41.5195039404},{"$f":"SUM($G$634:L634)","v":135.16658206487045},{"$f":"SUM($G$634:M634)","v":275.03655573321305},{"$f":"SUM($G$634:N634)","v":541.81511642093324},{"$f":"SUM($G$634:O634)","v":817.90225526410393},{"$f":"SUM($G$634:P634)","v":1145.297864438186},{"$f":"SUM($G$634:Q634)","v":1479.2413857957499},{"$f":"SUM($G$634:R634)","v":1819.8637775804648},{"$f":"SUM($G$634:S634)","v":2167.2986172008741},{"$f":"SUM($G$634:T634)","v":2521.6821536136918},{"$f":"SUM($G$634:U634)","v":2883.1533607547653},{"$f":"SUM($G$634:V634)","v":3251.8539920386606},{"$f":"SUM($G$634:W634)","v":3627.9286359482339},{"$f":"SUM($G$634:X634)","v":4011.5247727359988},{"$f":"SUM($G$634:Y634)","v":4400.5206223201931},{"$f":"SUM($G$634:Z634)","v":4797.2909972114694},{"$f":"SUM($G$634:AA634)","v":5201.9844077581347},{"$f":"SUM($G$634:AB634)","v":5614.7499798755534},{"$f":"SUM($G$634:AC634)","v":6035.73612738271},{"$f":"SUM($G$634:AD634)","v":6461.2245666536619},{"$f":"SUM($G$634:AE634)","v":6895.1375902435557},{"$f":"SUM($G$634:AF634)","v":7337.5857387908118},{"$f":"SUM($G$634:AG634)","v":7822.0662129162547},{"$f":"SUM($G$634:AH634)","v":8048.0102865954977},{"$f":"SUM($G$634:AI634)","v":8048.0102865954977},{"$f":"SUM($G$634:AJ634)","v":8048.0102865954977},{"$f":"SUM($G$634:AK634)","v":8048.0102865954977},{"$f":"SUM($G$634:AL634)","v":8048.0102865954977},{"$f":"SUM($G$634:AM634)","v":8048.0102865954977},{"$f":"SUM($G$634:AN634)","v":8048.0102865954977},{"$f":"SUM($G$634:AO634)","v":8048.0102865954977},{"$f":"SUM($G$634:AP634)","v":8048.0102865954977},{"$f":"SUM($G$634:AQ634)","v":8048.0102865954977},{"$f":"SUM($G$634:AR634)","v":8048.0102865954977},{"$f":"SUM($G$634:AS634)","v":8048.0102865954977},{"$f":"SUM($G$634:AT634)","v":8048.0102865954977},{"$f":"SUM($G$634:AU634)","v":8048.0102865954977},{"$f":"SUM($G$634:AV634)","v":8048.0102865954977},{"$f":"SUM($G$634:AW634)","v":8048.0102865954977},{"$f":"SUM($G$634:AX634)","v":8048.0102865954977},{"$f":"SUM($G$634:AY634)","v":8048.0102865954977},{"$f":"SUM($G$634:AZ634)","v":8048.0102865954977},{"$f":"SUM($G$634:BA634)","v":8048.0102865954977},{"$f":"SUM($G$634:BB634)","v":8048.0102865954977},{"$f":"SUM($G$634:BC634)","v":8048.0102865954977},{"$f":"SUM($G$634:BD634)","v":8048.0102865954977}]
[]
[null,null,{"$f":"SUM(G637:BD637)","v":4611.0556263166563},"Initial government benefits","$mm nominal",null,{"$f":"G210 + G236 + G240 + G244 + G311 + G313 + G319 + G512 + G519 + G595 + G604 + G610","v":0},0,2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,116.16067358343437,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275512,204.70596604421021,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429771,241.58091262825087,246.37242603399878,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,{"$f":"AM210 + AM236 + AM240 + AM244 + AM311 + AM313 + AM319 + AM512 + AM519 + AM595 + AM604 + AM610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial government share of annual benefits","%",null,{"$f":"IFERROR(G637 / G634, \"-\")","v":"-"},"-",1,1,1,1,0.83049042290429465,0.55376986336544076,0.54553355904067624,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972386,0.56687125270461081,0.56687255821007876,0.56687549523480329,0.56688054768187268,0.56688847539868426,0.56777315276105977,0.56779219023131622,0.56782356798052946,0.54727320925106016,0.44692058410763291,"-","-","-","-",{"$f":"IFERROR(AM637 / AM634, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(Inputs!E85 = 1, ROUND((C637 + C639) - C634, 5) = 0, \"-\")","v":"-"},null,3436.9546602788419,"Initial investor benefits","$mm nominal",null,{"$f":"(G594 - G604) + IF($E$622 = 2, G96 * Inputs!$E$196, 0)","v":0},{"$f":"(H594 - H604) + IF($E$622 = 2, H96 * Inputs!$E$196, 0)","v":0},{"$f":"(I594 - I604) + IF($E$622 = 2, I96 * Inputs!$E$196, 0)","v":0},{"$f":"(J594 - J604) + IF($E$622 = 2, J96 * Inputs!$E$196, 0)","v":0},{"$f":"(K594 - K604) + IF($E$622 = 2, K96 * Inputs!$E$196, 0)","v":0},{"$f":"(L594 - L604) + IF($E$622 = 2, L96 * Inputs!$E$196, 0)","v":0},{"$f":"(M594 - M604) + IF($E$622 = 2, M96 * Inputs!$E$196, 0)","v":23.709300084908186},{"$f":"(N594 - N604) + IF($E$622 = 2, N96 * Inputs!$E$196, 0)","v":119.04463358685241},{"$f":"(O594 - O604) + IF($E$622 = 2, O96 * Inputs!$E$196, 0)","v":125.47233938469844},{"$f":"(P594 - P604) + IF($E$622 = 2, P96 * Inputs!$E$196, 0)","v":141.98710877184433},{"$f":"(Q594 - Q604) + IF($E$622 = 2, Q96 * Inputs!$E$196, 0)","v":144.82685094728126},{"$f":"(R594 - R604) + IF($E$622 = 2, R96 * Inputs!$E$196, 0)","v":147.72338796622674},{"$f":"(S594 - S604) + IF($E$622 = 2, S96 * Inputs!$E$196, 0)","v":150.67785572555138},{"$f":"(T594 - T604) + IF($E$622 = 2, T96 * Inputs!$E$196, 0)","v":153.69141284006238},{"$f":"(U594 - U604) + IF($E$622 = 2, U96 * Inputs!$E$196, 0)","v":156.76524109686363},{"$f":"(V594 - V604) + IF($E$622 = 2, V96 * Inputs!$E$196, 0)","v":159.90054591880084},{"$f":"(W594 - W604) + IF($E$622 = 2, W96 * Inputs!$E$196, 0)","v":163.09855683717694},{"$f":"(X594 - X604) + IF($E$622 = 2, X96 * Inputs!$E$196, 0)","v":166.36052797392051},{"$f":"(Y594 - Y604) + IF($E$622 = 2, Y96 * Inputs!$E$196, 0)","v":168.48528503350764},{"$f":"(Z594 - Z604) + IF($E$622 = 2, Z96 * Inputs!$E$196, 0)","v":171.85213745468644},{"$f":"(AA594 - AA604) + IF($E$622 = 2, AA96 * Inputs!$E$196, 0)","v":175.28263302476293},{"$f":"(AB594 - AB604) + IF($E$622 = 2, AB96 * Inputs!$E$196, 0)","v":178.77679853127481},{"$f":"(AC594 - AC604) + IF($E$622 = 2, AC96 * Inputs!$E$196, 0)","v":182.33395218285906},{"$f":"(AD594 - AD604) + IF($E$622 = 2, AD96 * Inputs!$E$196, 0)","v":183.9075266427007},{"$f":"(AE594 - AE604) + IF($E$622 = 2, AE96 * Inputs!$E$196, 0)","v":187.54059755589535},{"$f":"(AF594 - AF604) + IF($E$622 = 2, AF96 * Inputs!$E$196, 0)","v":191.21566219277398},{"$f":"(AG594 - AG604) + IF($E$622 = 2, AG96 * Inputs!$E$196, 0)","v":219.33729023133662},{"$f":"(AH594 - AH604) + IF($E$622 = 2, AH96 * Inputs!$E$196, 0)","v":124.96501629485783},{"$f":"(AI594 - AI604) + IF($E$622 = 2, AI96 * Inputs!$E$196, 0)","v":0},{"$f":"(AJ594 - AJ604) + IF($E$622 = 2, AJ96 * Inputs!$E$196, 0)","v":0},{"$f":"(AK594 - AK604) + IF($E$622 = 2, AK96 * Inputs!$E$196, 0)","v":0},{"$f":"(AL594 - AL604) + IF($E$622 = 2, AL96 * Inputs!$E$196, 0)","v":0},{"$f":"(AM594 - AM604) + IF($E$622 = 2, AM96 * Inputs!$E$196, 0)","v":0},{"$f":"(AN594 - AN604) + IF($E$622 = 2, AN96 * Inputs!$E$196, 0)","v":0},{"$f":"(AO594 - AO604) + IF($E$622 = 2, AO96 * Inputs!$E$196, 0)","v":0},{"$f":"(AP594 - AP604) + IF($E$622 = 2, AP96 * Inputs!$E$196, 0)","v":0},{"$f":"(AQ594 - AQ604) + IF($E$622 = 2, AQ96 * Inputs!$E$196, 0)","v":0},{"$f":"(AR594 - AR604) + IF($E$622 = 2, AR96 * Inputs!$E$196, 0)","v":0},{"$f":"(AS594 - AS604) + IF($E$622 = 2, AS96 * Inputs!$E$196, 0)","v":0},{"$f":"(AT594 - AT604) + IF($E$622 = 2, AT96 * Inputs!$E$196, 0)","v":0},{"$f":"(AU594 - AU604) + IF($E$622 = 2, AU96 * Inputs!$E$196, 0)","v":0},{"$f":"(AV594 - AV604) + IF($E$622 = 2, AV96 * Inputs!$E$196, 0)","v":0},{"$f":"(AW594 - AW604) + IF($E$622 = 2, AW96 * Inputs!$E$196, 0)","v":0},{"$f":"(AX594 - AX604) + IF($E$622 = 2, AX96 * Inputs!$E$196, 0)","v":0},{"$f":"(AY594 - AY604) + IF($E$622 = 2, AY96 * Inputs!$E$196, 0)","v":0},{"$f":"(AZ594 - AZ604) + IF($E$622 = 2, AZ96 * Inputs!$E$196, 0)","v":0},{"$f":"(BA594 - BA604) + IF($E$622 = 2, BA96 * Inputs!$E$196, 0)","v":0},{"$f":"(BB594 - BB604) + IF($E$622 = 2, BB96 * Inputs!$E$196, 0)","v":0},{"$f":"(BC594 - BC604) + IF($E$622 = 2, BC96 * Inputs!$E$196, 0)","v":0},{"$f":"(BD594 - BD604) + IF($E$622 = 2, BD96 * Inputs!$E$196, 0)","v":0}]
[null,null,null,"Initial investor share of annual benefits","%",null,{"$f":"IFERROR(G639 / G634, \"-\")","v":"-"},"-",0,0,0,0,0.1695095770957053,0.44623013663455907,0.4544664409593237,0.43368666162027614,0.43368666162027619,0.43368666162027597,0.43368666162027614,0.43368666162027614,0.43368666162027614,0.43368666162027608,0.43368666162027608,0.43368666162027614,0.43312874729538914,0.4331274417899213,0.43312450476519682,0.43311945231812737,0.43311152460131574,0.43222684723894028,0.43220780976868378,0.43217643201947048,0.45272679074893984,0.55307941589236709,"-","-","-","-",{"$f":"IFERROR(AM639 / AM634, \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,"Cumulative initial government benefits","$mm nominal",null,{"$f":"SUM($G$637:G637)","v":0},{"$f":"SUM($G$637:H637)","v":0},{"$f":"SUM($G$637:I637)","v":2.9261250000000003},{"$f":"SUM($G$637:J637)","v":14.864715},{"$f":"SUM($G$637:K637)","v":41.5195039404},{"$f":"SUM($G$637:L637)","v":135.16658206487045},{"$f":"SUM($G$637:M637)","v":251.32725564830483},{"$f":"SUM($G$637:N637)","v":399.06118274917264},{"$f":"SUM($G$637:O637)","v":549.67598220764489},{"$f":"SUM($G$637:P637)","v":735.08448260988268},{"$f":"SUM($G$637:Q637)","v":924.20115302016529},{"$f":"SUM($G$637:R637)","v":1117.1001568386534},{"$f":"SUM($G$637:S637)","v":1313.8571407335114},{"$f":"SUM($G$637:T637)","v":1514.5492643062667},{"$f":"SUM($G$637:U637)","v":1719.2552303504769},{"$f":"SUM($G$637:V637)","v":1928.0553157155714},{"$f":"SUM($G$637:W637)","v":2141.0314027879676},{"$f":"SUM($G$637:X637)","v":2358.2670116018121},{"$f":"SUM($G$637:Y637)","v":2578.7775761524986},{"$f":"SUM($G$637:Z637)","v":2803.6958135890882},{"$f":"SUM($G$637:AA637)","v":3033.1065911109908},{"$f":"SUM($G$637:AB637)","v":3267.0953646971348},{"$f":"SUM($G$637:AC637)","v":3505.7475600214325},{"$f":"SUM($G$637:AD637)","v":3747.3284726496831},{"$f":"SUM($G$637:AE637)","v":3993.7008986836818},{"$f":"SUM($G$637:AF637)","v":4244.9333850381645},{"$f":"SUM($G$637:AG637)","v":4510.0765689322707},{"$f":"SUM($G$637:AH637)","v":4611.0556263166563},{"$f":"SUM($G$637:AI637)","v":4611.0556263166563},{"$f":"SUM($G$637:AJ637)","v":4611.0556263166563},{"$f":"SUM($G$637:AK637)","v":4611.0556263166563},{"$f":"SUM($G$637:AL637)","v":4611.0556263166563},{"$f":"SUM($G$637:AM637)","v":4611.0556263166563},{"$f":"SUM($G$637:AN637)","v":4611.0556263166563},{"$f":"SUM($G$637:AO637)","v":4611.0556263166563},{"$f":"SUM($G$637:AP637)","v":4611.0556263166563},{"$f":"SUM($G$637:AQ637)","v":4611.0556263166563},{"$f":"SUM($G$637:AR637)","v":4611.0556263166563},{"$f":"SUM($G$637:AS637)","v":4611.0556263166563},{"$f":"SUM($G$637:AT637)","v":4611.0556263166563},{"$f":"SUM($G$637:AU637)","v":4611.0556263166563},{"$f":"SUM($G$637:AV637)","v":4611.0556263166563},{"$f":"SUM($G$637:AW637)","v":4611.0556263166563},{"$f":"SUM($G$637:AX637)","v":4611.0556263166563},{"$f":"SUM($G$637:AY637)","v":4611.0556263166563},{"$f":"SUM($G$637:AZ637)","v":4611.0556263166563},{"$f":"SUM($G$637:BA637)","v":4611.0556263166563},{"$f":"SUM($G$637:BB637)","v":4611.0556263166563},{"$f":"SUM($G$637:BC637)","v":4611.0556263166563},{"$f":"SUM($G$637:BD637)","v":4611.0556263166563}]
[null,null,null,"Initial government share of cumulative benefits","%",null,{"$f":"IFERROR(G641 / G635, \"-\")","v":"-"},{"$f":"IFERROR(H641 / H635, \"-\")","v":"-"},1,1,1,1,0.91379582244366686,0.73652648413586186,0.67205583389686618,0.64182821380748034,0.62478048673779918,0.61383723913877464,0.60621878789845496,0.60061069240460963,0.5963107109572563,0.59290955880427765,0.59015256848578146,0.58787297728524113,0.58601647338555751,0.58443313428741306,0.58306722076818929,0.58187726548948626,0.58083181339168943,0.57997186663184885,0.57920539603657317,0.57851908463528268,0.57658378824318413,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815,0.57294355525323815]
[null,null,null,"Cumulative initial investor benefits","$mm nominal",null,{"$f":"SUM($G$639:G639)","v":0},{"$f":"SUM($G$639:H639)","v":0},{"$f":"SUM($G$639:I639)","v":0},{"$f":"SUM($G$639:J639)","v":0},{"$f":"SUM($G$639:K639)","v":0},{"$f":"SUM($G$639:L639)","v":0},{"$f":"SUM($G$639:M639)","v":23.709300084908186},{"$f":"SUM($G$639:N639)","v":142.75393367176059},{"$f":"SUM($G$639:O639)","v":268.22627305645904},{"$f":"SUM($G$639:P639)","v":410.21338182830334},{"$f":"SUM($G$639:Q639)","v":555.04023277558463},{"$f":"SUM($G$639:R639)","v":702.76362074181134},{"$f":"SUM($G$639:S639)","v":853.44147646736269},{"$f":"SUM($G$639:T639)","v":1007.1328893074251},{"$f":"SUM($G$639:U639)","v":1163.8981304042886},{"$f":"SUM($G$639:V639)","v":1323.7986763230895},{"$f":"SUM($G$639:W639)","v":1486.8972331602663},{"$f":"SUM($G$639:X639)","v":1653.2577611341867},{"$f":"SUM($G$639:Y639)","v":1821.7430461676943},{"$f":"SUM($G$639:Z639)","v":1993.5951836223808},{"$f":"SUM($G$639:AA639)","v":2168.8778166471438},{"$f":"SUM($G$639:AB639)","v":2347.6546151784187},{"$f":"SUM($G$639:AC639)","v":2529.9885673612775},{"$f":"SUM($G$639:AD639)","v":2713.8960940039783},{"$f":"SUM($G$639:AE639)","v":2901.4366915598735},{"$f":"SUM($G$639:AF639)","v":3092.6523537526473},{"$f":"SUM($G$639:AG639)","v":3311.989643983984},{"$f":"SUM($G$639:AH639)","v":3436.9546602788419},{"$f":"SUM($G$639:AI639)","v":3436.9546602788419},{"$f":"SUM($G$639:AJ639)","v":3436.9546602788419},{"$f":"SUM($G$639:AK639)","v":3436.9546602788419},{"$f":"SUM($G$639:AL639)","v":3436.9546602788419},{"$f":"SUM($G$639:AM639)","v":3436.9546602788419},{"$f":"SUM($G$639:AN639)","v":3436.9546602788419},{"$f":"SUM($G$639:AO639)","v":3436.9546602788419},{"$f":"SUM($G$639:AP639)","v":3436.9546602788419},{"$f":"SUM($G$639:AQ639)","v":3436.9546602788419},{"$f":"SUM($G$639:AR639)","v":3436.9546602788419},{"$f":"SUM($G$639:AS639)","v":3436.9546602788419},{"$f":"SUM($G$639:AT639)","v":3436.9546602788419},{"$f":"SUM($G$639:AU639)","v":3436.9546602788419},{"$f":"SUM($G$639:AV639)","v":3436.9546602788419},{"$f":"SUM($G$639:AW639)","v":3436.9546602788419},{"$f":"SUM($G$639:AX639)","v":3436.9546602788419},{"$f":"SUM($G$639:AY639)","v":3436.9546602788419},{"$f":"SUM($G$639:AZ639)","v":3436.9546602788419},{"$f":"SUM($G$639:BA639)","v":3436.9546602788419},{"$f":"SUM($G$639:BB639)","v":3436.9546602788419},{"$f":"SUM($G$639:BC639)","v":3436.9546602788419},{"$f":"SUM($G$639:BD639)","v":3436.9546602788419}]
[null,null,null,"Initial investor share of cumulative benefits","%",null,{"$f":"IFERROR(G643 / G635, \"-\")","v":"-"},{"$f":"IFERROR(H643 / H635, \"-\")","v":"-"},0,0,0,0,8.6204177556333042E-2,0.26347351586413809,0.32794416610313382,0.35817178619251966,0.37521951326220077,0.38616276086122542,0.39378121210154504,0.39938930759539032,0.40368928904274382,0.40709044119572241,0.4098474315142186,0.41212702271475882,0.41398352661444238,0.41556686571258689,0.41693277923181071,0.41812273451051379,0.41916818660831057,0.42002813336815104,0.42079460396342672,0.42148091536471738,0.42341621175681593,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191,0.42705644474676191]
[]
[null,null,null,"Sharing mechanism"]
[null,null,{"$f":"SUM(G647:BD647)","v":7912.8437045306273},"Annual benefits from project affected by sharing mechanism","$mm nominal",null,{"$f":"G634 * G631","v":0},0,0,0,0,0,139.86997366834257,266.77856068772024,276.08713884317069,327.39560917408215,333.94352135756384,340.62239178471492,347.43483962040938,354.38353641281748,361.47120714107382,368.70063128389523,376.0746439095733,383.59613678776481,388.99584958419416,396.77037489127611,404.6934105466654,412.76557211741851,420.98614750715677,425.48843927095157,433.91302358989412,442.44814854725649,484.48047412544304,225.9440736792433,0,0,0,0,{"$f":"AM634 * AM631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G648:BD648)","v":258265.80171151922},"Cumulative benefits affected by sharing mechanism","$mm nominal",null,{"$f":"SUM($G$647:G647)","v":0},{"$f":"SUM($G$647:H647)","v":0},{"$f":"SUM($G$647:I647)","v":0},{"$f":"SUM($G$647:J647)","v":0},{"$f":"SUM($G$647:K647)","v":0},{"$f":"SUM($G$647:L647)","v":0},{"$f":"SUM($G$647:M647)","v":139.86997366834257},{"$f":"SUM($G$647:N647)","v":406.64853435606278},{"$f":"SUM($G$647:O647)","v":682.73567319923347},{"$f":"SUM($G$647:P647)","v":1010.1312823733156},{"$f":"SUM($G$647:Q647)","v":1344.0748037308795},{"$f":"SUM($G$647:R647)","v":1684.6971955155943},{"$f":"SUM($G$647:S647)","v":2032.1320351360037},{"$f":"SUM($G$647:T647)","v":2386.5155715488213},{"$f":"SUM($G$647:U647)","v":2747.9867786898949},{"$f":"SUM($G$647:V647)","v":3116.6874099737902},{"$f":"SUM($G$647:W647)","v":3492.7620538833635},{"$f":"SUM($G$647:X647)","v":3876.3581906711283},{"$f":"SUM($G$647:Y647)","v":4265.3540402553226},{"$f":"SUM($G$647:Z647)","v":4662.1244151465989},{"$f":"SUM($G$647:AA647)","v":5066.8178256932642},{"$f":"SUM($G$647:AB647)","v":5479.583397810683},{"$f":"SUM($G$647:AC647)","v":5900.5695453178396},{"$f":"SUM($G$647:AD647)","v":6326.0579845887914},{"$f":"SUM($G$647:AE647)","v":6759.9710081786852},{"$f":"SUM($G$647:AF647)","v":7202.4191567259413},{"$f":"SUM($G$647:AG647)","v":7686.8996308513842},{"$f":"SUM($G$647:AH647)","v":7912.8437045306273},{"$f":"SUM($G$647:AI647)","v":7912.8437045306273},{"$f":"SUM($G$647:AJ647)","v":7912.8437045306273},{"$f":"SUM($G$647:AK647)","v":7912.8437045306273},{"$f":"SUM($G$647:AL647)","v":7912.8437045306273},{"$f":"SUM($G$647:AM647)","v":7912.8437045306273},{"$f":"SUM($G$647:AN647)","v":7912.8437045306273},{"$f":"SUM($G$647:AO647)","v":7912.8437045306273},{"$f":"SUM($G$647:AP647)","v":7912.8437045306273},{"$f":"SUM($G$647:AQ647)","v":7912.8437045306273},{"$f":"SUM($G$647:AR647)","v":7912.8437045306273},{"$f":"SUM($G$647:AS647)","v":7912.8437045306273},{"$f":"SUM($G$647:AT647)","v":7912.8437045306273},{"$f":"SUM($G$647:AU647)","v":7912.8437045306273},{"$f":"SUM($G$647:AV647)","v":7912.8437045306273},{"$f":"SUM($G$647:AW647)","v":7912.8437045306273},{"$f":"SUM($G$647:AX647)","v":7912.8437045306273},{"$f":"SUM($G$647:AY647)","v":7912.8437045306273},{"$f":"SUM($G$647:AZ647)","v":7912.8437045306273},{"$f":"SUM($G$647:BA647)","v":7912.8437045306273},{"$f":"SUM($G$647:BB647)","v":7912.8437045306273},{"$f":"SUM($G$647:BC647)","v":7912.8437045306273},{"$f":"SUM($G$647:BD647)","v":7912.8437045306273}]
[]
[null,null,{"$f":"SUM(G650:BD650)","v":4475.8890442517859},"Initial government benefits affected by sharing mechanism","$mm nominal",null,{"$f":"G637 * G$631","v":0},{"$f":"H637 * H$631","v":0},0,0,0,0,116.16067358343437,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275512,204.70596604421021,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429771,241.58091262825087,246.37242603399878,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial government share of annual benefits affected by sharing mechanism","%",null,{"$f":"IFERROR(G650 / G647, \"-\")","v":"-"},{"$f":"IFERROR(H650 / H647, \"-\")","v":"-"},"-","-","-","-",0.83049042290429465,0.55376986336544076,0.54553355904067624,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972386,0.56687125270461081,0.56687255821007876,0.56687549523480329,0.56688054768187268,0.56688847539868426,0.56777315276105977,0.56779219023131622,0.56782356798052946,0.54727320925106016,0.44692058410763291,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"IF(Inputs!E98 = 1, ROUND((C650 + C652) - C642, 5) = 0, \"-\")","v":"-"},null,{"$f":"SUM(G652:BD652)","v":3436.9546602788419},"Initial investor benefits affected by sharing mechanism","$mm nominal",null,{"$f":"G639 * G$631","v":0},{"$f":"H639 * H$631","v":0},0,0,0,0,23.709300084908186,119.04463358685241,125.47233938469844,141.98710877184433,144.82685094728126,147.72338796622674,150.67785572555138,153.69141284006238,156.76524109686363,159.90054591880084,163.09855683717694,166.36052797392051,168.48528503350764,171.85213745468644,175.28263302476293,178.77679853127481,182.33395218285906,183.9075266427007,187.54059755589535,191.21566219277398,219.33729023133662,124.96501629485783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial investor share of annual benefits affected by sharing mechanism","%",null,{"$f":"IFERROR(G652 / G647, \"-\")","v":"-"},{"$f":"IFERROR(H652 / H647, \"-\")","v":"-"},"-","-","-","-",0.1695095770957053,0.44623013663455907,0.4544664409593237,0.43368666162027614,0.43368666162027619,0.43368666162027597,0.43368666162027614,0.43368666162027614,0.43368666162027614,0.43368666162027608,0.43368666162027608,0.43368666162027614,0.43312874729538914,0.4331274417899213,0.43312450476519682,0.43311945231812737,0.43311152460131574,0.43222684723894028,0.43220780976868378,0.43217643201947048,0.45272679074893984,0.55307941589236709,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,"Cumulative initial government benefits affected by sharing mechanism","$mm nominal",null,{"$f":"SUM($G$650:G650)","v":0},{"$f":"SUM($G$650:H650)","v":0},{"$f":"SUM($G$650:I650)","v":0},{"$f":"SUM($G$650:J650)","v":0},{"$f":"SUM($G$650:K650)","v":0},{"$f":"SUM($G$650:L650)","v":0},{"$f":"SUM($G$650:M650)","v":116.16067358343437},{"$f":"SUM($G$650:N650)","v":263.89460068430219},{"$f":"SUM($G$650:O650)","v":414.50940014277444},{"$f":"SUM($G$650:P650)","v":599.91790054501223},{"$f":"SUM($G$650:Q650)","v":789.03457095529484},{"$f":"SUM($G$650:R650)","v":981.93357477378299},{"$f":"SUM($G$650:S650)","v":1178.690558668641},{"$f":"SUM($G$650:T650)","v":1379.3826822413962},{"$f":"SUM($G$650:U650)","v":1584.0886482856065},{"$f":"SUM($G$650:V650)","v":1792.8887336507009},{"$f":"SUM($G$650:W650)","v":2005.8648207230972},{"$f":"SUM($G$650:X650)","v":2223.1004295369416},{"$f":"SUM($G$650:Y650)","v":2443.6109940876281},{"$f":"SUM($G$650:Z650)","v":2668.5292315242177},{"$f":"SUM($G$650:AA650)","v":2897.9400090461204},{"$f":"SUM($G$650:AB650)","v":3131.9287826322643},{"$f":"SUM($G$650:AC650)","v":3370.580977956562},{"$f":"SUM($G$650:AD650)","v":3612.1618905848127},{"$f":"SUM($G$650:AE650)","v":3858.5343166188113},{"$f":"SUM($G$650:AF650)","v":4109.766802973294},{"$f":"SUM($G$650:AG650)","v":4374.9099868674002},{"$f":"SUM($G$650:AH650)","v":4475.8890442517859},{"$f":"SUM($G$650:AI650)","v":4475.8890442517859},{"$f":"SUM($G$650:AJ650)","v":4475.8890442517859},{"$f":"SUM($G$650:AK650)","v":4475.8890442517859},{"$f":"SUM($G$650:AL650)","v":4475.8890442517859},{"$f":"SUM($G$650:AM650)","v":4475.8890442517859},{"$f":"SUM($G$650:AN650)","v":4475.8890442517859},{"$f":"SUM($G$650:AO650)","v":4475.8890442517859},{"$f":"SUM($G$650:AP650)","v":4475.8890442517859},{"$f":"SUM($G$650:AQ650)","v":4475.8890442517859},{"$f":"SUM($G$650:AR650)","v":4475.8890442517859},{"$f":"SUM($G$650:AS650)","v":4475.8890442517859},{"$f":"SUM($G$650:AT650)","v":4475.8890442517859},{"$f":"SUM($G$650:AU650)","v":4475.8890442517859},{"$f":"SUM($G$650:AV650)","v":4475.8890442517859},{"$f":"SUM($G$650:AW650)","v":4475.8890442517859},{"$f":"SUM($G$650:AX650)","v":4475.8890442517859},{"$f":"SUM($G$650:AY650)","v":4475.8890442517859},{"$f":"SUM($G$650:AZ650)","v":4475.8890442517859},{"$f":"SUM($G$650:BA650)","v":4475.8890442517859},{"$f":"SUM($G$650:BB650)","v":4475.8890442517859},{"$f":"SUM($G$650:BC650)","v":4475.8890442517859},{"$f":"SUM($G$650:BD650)","v":4475.8890442517859}]
[null,null,null,"Initial government share of cumulative benefits affected by sharing mechanism","%",null,{"$f":"IFERROR(G654 / G648, \"-\")","v":"-"},{"$f":"IFERROR(H654 / H648, \"-\")","v":"-"},"-","-","-","-",0.83049042290429465,0.64895008438229174,0.607130133101766,0.59390092259641536,0.58704662029605392,0.58285463844039131,0.58002656239300676,0.5779902292220086,0.57645424663972444,0.57525458854591327,0.57429186121995146,0.57350232362093656,0.57289757685421916,0.57238481728512747,0.57194478047957276,0.57156330240061637,0.57122976893495836,0.57099727814455237,0.57079154806292609,0.57060922358780108,0.56913842992156316,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175,0.56564861020685175]
[null,null,null,"Cumulative initial investor benefits affected by sharing mechanism","$mm nominal",null,{"$f":"SUM($G$652:G652)","v":0},{"$f":"SUM($G$652:H652)","v":0},{"$f":"SUM($G$652:I652)","v":0},{"$f":"SUM($G$652:J652)","v":0},{"$f":"SUM($G$652:K652)","v":0},{"$f":"SUM($G$652:L652)","v":0},{"$f":"SUM($G$652:M652)","v":23.709300084908186},{"$f":"SUM($G$652:N652)","v":142.75393367176059},{"$f":"SUM($G$652:O652)","v":268.22627305645904},{"$f":"SUM($G$652:P652)","v":410.21338182830334},{"$f":"SUM($G$652:Q652)","v":555.04023277558463},{"$f":"SUM($G$652:R652)","v":702.76362074181134},{"$f":"SUM($G$652:S652)","v":853.44147646736269},{"$f":"SUM($G$652:T652)","v":1007.1328893074251},{"$f":"SUM($G$652:U652)","v":1163.8981304042886},{"$f":"SUM($G$652:V652)","v":1323.7986763230895},{"$f":"SUM($G$652:W652)","v":1486.8972331602663},{"$f":"SUM($G$652:X652)","v":1653.2577611341867},{"$f":"SUM($G$652:Y652)","v":1821.7430461676943},{"$f":"SUM($G$652:Z652)","v":1993.5951836223808},{"$f":"SUM($G$652:AA652)","v":2168.8778166471438},{"$f":"SUM($G$652:AB652)","v":2347.6546151784187},{"$f":"SUM($G$652:AC652)","v":2529.9885673612775},{"$f":"SUM($G$652:AD652)","v":2713.8960940039783},{"$f":"SUM($G$652:AE652)","v":2901.4366915598735},{"$f":"SUM($G$652:AF652)","v":3092.6523537526473},{"$f":"SUM($G$652:AG652)","v":3311.989643983984},{"$f":"SUM($G$652:AH652)","v":3436.9546602788419},{"$f":"SUM($G$652:AI652)","v":3436.9546602788419},{"$f":"SUM($G$652:AJ652)","v":3436.9546602788419},{"$f":"SUM($G$652:AK652)","v":3436.9546602788419},{"$f":"SUM($G$652:AL652)","v":3436.9546602788419},{"$f":"SUM($G$652:AM652)","v":3436.9546602788419},{"$f":"SUM($G$652:AN652)","v":3436.9546602788419},{"$f":"SUM($G$652:AO652)","v":3436.9546602788419},{"$f":"SUM($G$652:AP652)","v":3436.9546602788419},{"$f":"SUM($G$652:AQ652)","v":3436.9546602788419},{"$f":"SUM($G$652:AR652)","v":3436.9546602788419},{"$f":"SUM($G$652:AS652)","v":3436.9546602788419},{"$f":"SUM($G$652:AT652)","v":3436.9546602788419},{"$f":"SUM($G$652:AU652)","v":3436.9546602788419},{"$f":"SUM($G$652:AV652)","v":3436.9546602788419},{"$f":"SUM($G$652:AW652)","v":3436.9546602788419},{"$f":"SUM($G$652:AX652)","v":3436.9546602788419},{"$f":"SUM($G$652:AY652)","v":3436.9546602788419},{"$f":"SUM($G$652:AZ652)","v":3436.9546602788419},{"$f":"SUM($G$652:BA652)","v":3436.9546602788419},{"$f":"SUM($G$652:BB652)","v":3436.9546602788419},{"$f":"SUM($G$652:BC652)","v":3436.9546602788419},{"$f":"SUM($G$652:BD652)","v":3436.9546602788419}]
[null,null,null,"Initial investor share of cumulative benefits affected by sharing mechanism","%",null,{"$f":"IFERROR(G656 / G648, \"-\")","v":"-"},{"$f":"IFERROR(H656 / H648, \"-\")","v":"-"},"-","-","-","-",0.1695095770957053,0.35104991561770832,0.392869866898234,0.4060990774035847,0.41295337970394602,0.41714536155960869,0.41997343760699329,0.42200977077799134,0.42354575336027567,0.42474541145408673,0.42570813878004854,0.42649767637906344,0.42710242314578073,0.42761518271487248,0.42805521952042719,0.42843669759938363,0.42877023106504158,0.42900272185544752,0.4292084519370738,0.42939077641219897,0.43086157007843684,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825,0.43435138979314825]
[]
[null,null,null,"Adjustment required to government share of cumulative benefits in year that sharing is triggered","%",null,{"$f":"IF(G31 = $E$629, Inputs!$E$86 - G655, \"-\")","v":"-"},{"$f":"IF(H31 = $E$629, Inputs!$E$86 - H655, \"-\")","v":"-"},{"$f":"IF(I31 = $E$629, Inputs!$E$86 - I655, \"-\")","v":"-"},{"$f":"IF(J31 = $E$629, Inputs!$E$86 - J655, \"-\")","v":"-"},{"$f":"IF(K31 = $E$629, Inputs!$E$86 - K655, \"-\")","v":"-"},{"$f":"IF(L31 = $E$629, Inputs!$E$86 - L655, \"-\")","v":"-"},{"$f":"IF(M31 = $E$629, Inputs!$E$86 - M655, \"-\")","v":-0.83049042290429465},{"$f":"IF(N31 = $E$629, Inputs!$E$86 - N655, \"-\")","v":"-"},{"$f":"IF(O31 = $E$629, Inputs!$E$86 - O655, \"-\")","v":"-"},{"$f":"IF(P31 = $E$629, Inputs!$E$86 - P655, \"-\")","v":"-"},{"$f":"IF(Q31 = $E$629, Inputs!$E$86 - Q655, \"-\")","v":"-"},{"$f":"IF(R31 = $E$629, Inputs!$E$86 - R655, \"-\")","v":"-"},{"$f":"IF(S31 = $E$629, Inputs!$E$86 - S655, \"-\")","v":"-"},{"$f":"IF(T31 = $E$629, Inputs!$E$86 - T655, \"-\")","v":"-"},{"$f":"IF(U31 = $E$629, Inputs!$E$86 - U655, \"-\")","v":"-"},{"$f":"IF(V31 = $E$629, Inputs!$E$86 - V655, \"-\")","v":"-"},{"$f":"IF(W31 = $E$629, Inputs!$E$86 - W655, \"-\")","v":"-"},{"$f":"IF(X31 = $E$629, Inputs!$E$86 - X655, \"-\")","v":"-"},{"$f":"IF(Y31 = $E$629, Inputs!$E$86 - Y655, \"-\")","v":"-"},{"$f":"IF(Z31 = $E$629, Inputs!$E$86 - Z655, \"-\")","v":"-"},{"$f":"IF(AA31 = $E$629, Inputs!$E$86 - AA655, \"-\")","v":"-"},{"$f":"IF(AB31 = $E$629, Inputs!$E$86 - AB655, \"-\")","v":"-"},{"$f":"IF(AC31 = $E$629, Inputs!$E$86 - AC655, \"-\")","v":"-"},{"$f":"IF(AD31 = $E$629, Inputs!$E$86 - AD655, \"-\")","v":"-"},{"$f":"IF(AE31 = $E$629, Inputs!$E$86 - AE655, \"-\")","v":"-"},{"$f":"IF(AF31 = $E$629, Inputs!$E$86 - AF655, \"-\")","v":"-"},{"$f":"IF(AG31 = $E$629, Inputs!$E$86 - AG655, \"-\")","v":"-"},{"$f":"IF(AH31 = $E$629, Inputs!$E$86 - AH655, \"-\")","v":"-"},{"$f":"IF(AI31 = $E$629, Inputs!$E$86 - AI655, \"-\")","v":"-"},{"$f":"IF(AJ31 = $E$629, Inputs!$E$86 - AJ655, \"-\")","v":"-"},{"$f":"IF(AK31 = $E$629, Inputs!$E$86 - AK655, \"-\")","v":"-"},{"$f":"IF(AL31 = $E$629, Inputs!$E$86 - AL655, \"-\")","v":"-"},{"$f":"IF(AM31 = $E$629, Inputs!$E$86 - AM655, \"-\")","v":"-"},{"$f":"IF(AN31 = $E$629, Inputs!$E$86 - AN655, \"-\")","v":"-"},{"$f":"IF(AO31 = $E$629, Inputs!$E$86 - AO655, \"-\")","v":"-"},{"$f":"IF(AP31 = $E$629, Inputs!$E$86 - AP655, \"-\")","v":"-"},{"$f":"IF(AQ31 = $E$629, Inputs!$E$86 - AQ655, \"-\")","v":"-"},{"$f":"IF(AR31 = $E$629, Inputs!$E$86 - AR655, \"-\")","v":"-"},{"$f":"IF(AS31 = $E$629, Inputs!$E$86 - AS655, \"-\")","v":"-"},{"$f":"IF(AT31 = $E$629, Inputs!$E$86 - AT655, \"-\")","v":"-"},{"$f":"IF(AU31 = $E$629, Inputs!$E$86 - AU655, \"-\")","v":"-"},{"$f":"IF(AV31 = $E$629, Inputs!$E$86 - AV655, \"-\")","v":"-"},{"$f":"IF(AW31 = $E$629, Inputs!$E$86 - AW655, \"-\")","v":"-"},{"$f":"IF(AX31 = $E$629, Inputs!$E$86 - AX655, \"-\")","v":"-"},{"$f":"IF(AY31 = $E$629, Inputs!$E$86 - AY655, \"-\")","v":"-"},{"$f":"IF(AZ31 = $E$629, Inputs!$E$86 - AZ655, \"-\")","v":"-"},{"$f":"IF(BA31 = $E$629, Inputs!$E$86 - BA655, \"-\")","v":"-"},{"$f":"IF(BB31 = $E$629, Inputs!$E$86 - BB655, \"-\")","v":"-"},{"$f":"IF(BC31 = $E$629, Inputs!$E$86 - BC655, \"-\")","v":"-"},{"$f":"IF(BD31 = $E$629, Inputs!$E$86 - BD655, \"-\")","v":"-"}]
[null,null,null,"Adjustment required to government share of annual benefits in following years","%",null,{"$f":"IFERROR(IF(G31 > $E$629, Inputs!$E$86 - G651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(H31 > $E$629, Inputs!$E$86 - H651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(I31 > $E$629, Inputs!$E$86 - I651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(J31 > $E$629, Inputs!$E$86 - J651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(K31 > $E$629, Inputs!$E$86 - K651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(L31 > $E$629, Inputs!$E$86 - L651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(M31 > $E$629, Inputs!$E$86 - M651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(N31 > $E$629, Inputs!$E$86 - N651, \"-\"), \"-\")","v":-0.55376986336544076},{"$f":"IFERROR(IF(O31 > $E$629, Inputs!$E$86 - O651, \"-\"), \"-\")","v":-0.54553355904067624},{"$f":"IFERROR(IF(P31 > $E$629, Inputs!$E$86 - P651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(Q31 > $E$629, Inputs!$E$86 - Q651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(R31 > $E$629, Inputs!$E$86 - R651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(S31 > $E$629, Inputs!$E$86 - S651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(T31 > $E$629, Inputs!$E$86 - T651, \"-\"), \"-\")","v":-0.56631333837972397},{"$f":"IFERROR(IF(U31 > $E$629, Inputs!$E$86 - U651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(V31 > $E$629, Inputs!$E$86 - V651, \"-\"), \"-\")","v":-0.56631333837972397},{"$f":"IFERROR(IF(W31 > $E$629, Inputs!$E$86 - W651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(X31 > $E$629, Inputs!$E$86 - X651, \"-\"), \"-\")","v":-0.56631333837972386},{"$f":"IFERROR(IF(Y31 > $E$629, Inputs!$E$86 - Y651, \"-\"), \"-\")","v":-0.56687125270461081},{"$f":"IFERROR(IF(Z31 > $E$629, Inputs!$E$86 - Z651, \"-\"), \"-\")","v":-0.56687255821007876},{"$f":"IFERROR(IF(AA31 > $E$629, Inputs!$E$86 - AA651, \"-\"), \"-\")","v":-0.56687549523480329},{"$f":"IFERROR(IF(AB31 > $E$629, Inputs!$E$86 - AB651, \"-\"), \"-\")","v":-0.56688054768187268},{"$f":"IFERROR(IF(AC31 > $E$629, Inputs!$E$86 - AC651, \"-\"), \"-\")","v":-0.56688847539868426},{"$f":"IFERROR(IF(AD31 > $E$629, Inputs!$E$86 - AD651, \"-\"), \"-\")","v":-0.56777315276105977},{"$f":"IFERROR(IF(AE31 > $E$629, Inputs!$E$86 - AE651, \"-\"), \"-\")","v":-0.56779219023131622},{"$f":"IFERROR(IF(AF31 > $E$629, Inputs!$E$86 - AF651, \"-\"), \"-\")","v":-0.56782356798052946},{"$f":"IFERROR(IF(AG31 > $E$629, Inputs!$E$86 - AG651, \"-\"), \"-\")","v":-0.54727320925106016},{"$f":"IFERROR(IF(AH31 > $E$629, Inputs!$E$86 - AH651, \"-\"), \"-\")","v":-0.44692058410763291},{"$f":"IFERROR(IF(AI31 > $E$629, Inputs!$E$86 - AI651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AJ31 > $E$629, Inputs!$E$86 - AJ651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AK31 > $E$629, Inputs!$E$86 - AK651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AL31 > $E$629, Inputs!$E$86 - AL651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AM31 > $E$629, Inputs!$E$86 - AM651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AN31 > $E$629, Inputs!$E$86 - AN651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AO31 > $E$629, Inputs!$E$86 - AO651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AP31 > $E$629, Inputs!$E$86 - AP651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AQ31 > $E$629, Inputs!$E$86 - AQ651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AR31 > $E$629, Inputs!$E$86 - AR651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AS31 > $E$629, Inputs!$E$86 - AS651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AT31 > $E$629, Inputs!$E$86 - AT651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AU31 > $E$629, Inputs!$E$86 - AU651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AV31 > $E$629, Inputs!$E$86 - AV651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AW31 > $E$629, Inputs!$E$86 - AW651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AX31 > $E$629, Inputs!$E$86 - AX651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AY31 > $E$629, Inputs!$E$86 - AY651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(AZ31 > $E$629, Inputs!$E$86 - AZ651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(BA31 > $E$629, Inputs!$E$86 - BA651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(BB31 > $E$629, Inputs!$E$86 - BB651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(BC31 > $E$629, Inputs!$E$86 - BC651, \"-\"), \"-\")","v":"-"},{"$f":"IFERROR(IF(BD31 > $E$629, Inputs!$E$86 - BD651, \"-\"), \"-\")","v":"-"}]
[null,null,{"$f":"SUM(G661:BD661)","v":-4475.8890442517859},"Adjustment required to government benefits","$mm nominal",null,{"$f":"IFERROR(IF(G31 < $E$629, \"-\", IF(G31 = $E$629, G659 * G648, G660 * G647)), \"-\")","v":"-"},"-","-","-","-","-",-116.16067358343437,-147.73392710086779,-150.61479945847225,-185.40850040223782,-189.11667041028258,-192.89900381848813,-196.756983894858,-200.69212357275515,-204.70596604421019,-208.80008536509442,-212.97608707239635,-217.23560881384429,-220.5105645506865,-224.91823743658969,-229.41077752190253,-233.98877358614374,-238.65219532429771,-241.5809126282509,-246.37242603399878,-251.23248635448249,-265.14318389410641,-100.97905738438547,"-","-","-","-",{"$f":"IFERROR(IF(AM31 < $E$629, \"-\", IF(AM31 = $E$629, AM659 * AM648, AM660 * AM647)), \"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[null,null,null,"Adjustment to government and company shares"]
[null,null,4475.8890442517859,"Government benefits available for adjustment","$mm nominal",null,{"$f":"G650","v":0},{"$f":"H650","v":0},0,0,0,0,116.16067358343437,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275512,204.70596604421021,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429771,241.58091262825087,246.37242603399878,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Inputs!E85 = 1, ROUND(SUM(C664:C665) - C647, 5) = 0, \"-\")","v":"-"},null,3436.9546602788419,"Investor benefits available for adjustment","$mm nominal",null,{"$f":"G652","v":0},{"$f":"H652","v":0},0,0,0,0,23.709300084908186,119.04463358685241,125.47233938469844,141.98710877184433,144.82685094728126,147.72338796622674,150.67785572555138,153.69141284006238,156.76524109686363,159.90054591880084,163.09855683717694,166.36052797392051,168.48528503350764,171.85213745468644,175.28263302476293,178.77679853127481,182.33395218285906,183.9075266427007,187.54059755589535,191.21566219277398,219.33729023133662,124.96501629485783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance carried forward","$mm nominal",null,{"$f":"F670","v":0},{"$f":"G670","v":0},0,0,0,0,0,-116.16067358343437,-147.73392710086782,-150.61479945847228,-185.40850040223782,-189.11667041028258,-192.89900381848813,-196.756983894858,-200.69212357275515,-204.70596604421016,-208.80008536509442,-212.97608707239638,-217.23560881384432,-220.5105645506865,-224.91823743658969,-229.41077752190253,-233.98877358614371,-238.65219532429771,-241.5809126282509,-246.37242603399878,-251.23248635448246,-265.14318389410641,-265.14318389410641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Adjustment required from current year sharing","$mm nominal",null,{"$f":"G661","v":"-"},{"$f":"H661","v":"-"},"-","-","-","-",-116.16067358343437,-147.73392710086779,-150.61479945847225,-185.40850040223782,-189.11667041028258,-192.89900381848813,-196.756983894858,-200.69212357275515,-204.70596604421019,-208.80008536509442,-212.97608707239635,-217.23560881384429,-220.5105645506865,-224.91823743658969,-229.41077752190253,-233.98877358614374,-238.65219532429771,-241.5809126282509,-246.37242603399878,-251.23248635448249,-265.14318389410641,-100.97905738438547,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,"Adjustment made","$mm nominal",null,{"$f":"IF(G31 <= $C$36, IF(G667 = 0, 0, IF(G667 < 0, -MIN(G664, -G667), MIN(G665, G667))), G667)","v":0},0,0,0,0,0,0,-116.16067358343437,-147.73392710086782,-150.61479945847228,-185.40850040223782,-189.11667041028258,-192.89900381848813,-196.756983894858,-200.69212357275515,-204.70596604421016,-208.80008536509442,-212.97608707239638,-217.23560881384432,-220.5105645506865,-224.91823743658969,-229.41077752190253,-233.98877358614371,-238.65219532429771,-241.5809126282509,-246.37242603399878,-251.23248635448246,-100.97905738438547,-265.14318389410641,0,0,0,{"$f":"IF(AM31 <= $C$36, IF(AM667 = 0, 0, IF(AM667 < 0, -MIN(AM664, -AM667), MIN(AM665, AM667))), AM667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance to carry forward","$mm nominal",null,{"$f":"IFERROR(G668 + G667 - G669, 0)","v":0},{"$f":"IFERROR(H668 + H667 - H669, 0)","v":0},0,0,0,0,-116.16067358343437,-147.73392710086782,-150.61479945847228,-185.40850040223782,-189.11667041028258,-192.89900381848813,-196.756983894858,-200.69212357275515,-204.70596604421016,-208.80008536509442,-212.97608707239638,-217.23560881384432,-220.5105645506865,-224.91823743658969,-229.41077752190253,-233.98877358614371,-238.65219532429771,-241.5809126282509,-246.37242603399878,-251.23248635448246,-265.14318389410641,-265.14318389410641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G672:BD672)","v":-4475.8890442517859},"Adjustment made to government benefits","$mm nominal",null,{"$f":"G669","v":0},{"$f":"H669","v":0},0,0,0,0,0,-116.16067358343437,-147.73392710086782,-150.61479945847228,-185.40850040223782,-189.11667041028258,-192.89900381848813,-196.756983894858,-200.69212357275515,-204.70596604421016,-208.80008536509442,-212.97608707239638,-217.23560881384432,-220.5105645506865,-224.91823743658969,-229.41077752190253,-233.98877358614371,-238.65219532429771,-241.5809126282509,-246.37242603399878,-251.23248635448246,-100.97905738438547,-265.14318389410641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Inputs!E85 = 1, ROUND(SUM(C672:C673), 5) = 0, \"-\")","v":"-"},null,{"$f":"SUM(G673:BD673)","v":4475.8890442517859},"Adjustment made to investor benefits","$mm nominal",null,{"$f":"-G669","v":0},{"$f":"-H669","v":0},0,0,0,0,0,116.16067358343437,147.73392710086782,150.61479945847228,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275515,204.70596604421016,208.80008536509442,212.97608707239638,217.23560881384432,220.5105645506865,224.91823743658969,229.41077752190253,233.98877358614371,238.65219532429771,241.5809126282509,246.37242603399878,251.23248635448246,100.97905738438547,265.14318389410641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Adjusted approach"]
[]
[null,null,null,"Discount index"]
[null,null,null,"Discount rate to be applied",{"$f":"(((SUM(C53:C54) * Inputs!E195) * (Inputs!E198 + Inputs!E202)) + (((SUM(C53:C54) * ( 1- Inputs!E195)) * (Inputs!E200 + Inputs!E202)) * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(G33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))))/SUM(C53:C54)","v":7.4999999999999997E-2}]
[null,null,null,"Discount index",null,null,{"$f":"(1 + $E$678)^(G6-1)","v":1},{"$f":"(1 + $E$678)^(H6-1)","v":1.075},1.1556249999999999,1.2422968749999999,1.3354691406249999,1.4356293261718749,1.5433015256347653,1.6590491400573728,1.7834778255616757,1.9172386624788014,2.0610315621647111,2.2156089293270647,2.3817795990265944,2.5604130689535891,2.7524440491251081,2.9588773528094912,3.1807931542702028,3.4193526408404677,3.6758040889035026,3.9514893955712656,4.2478511002391102,4.566439932757044,4.9089229277138218,5.2770921472923584,5.6728740583392847,6.0983396127147316,6.5557150836683347,7.0473937149434605,7.5759482435642198,8.1441443618315379,8.7549551889689017,9.4115768281415697,10.117445090252186,10.8762534720211,11.691972482422681,12.568870418604382,13.511535699999712,14.524900877499689,15.614268443312165,16.785338576560576,18.04423896980262,19.397556892537818,20.85237365947815,22.416301683939015,24.097524310234437,25.904838633502024,27.847701531014671,29.936279145840771,32.181500081778829,34.59511258791224]
[]
[null,null,null,"Trigger"]
[null,null,{"$f":"SUM(G682:BD682)","v":4545.7242571771703},"Post-tax investor cash flow ","$mm nominal",null,{"$f":"G535 + IF($E$622 = 2, G96 * Inputs!$E$196, 0)","v":-20},{"$f":"H535 + IF($E$622 = 2, H96 * Inputs!$E$196, 0)","v":-20.399999999999999},{"$f":"I535 + IF($E$622 = 2, I96 * Inputs!$E$196, 0)","v":-41.941125},{"$f":"J535 + IF($E$622 = 2, J96 * Inputs!$E$196, 0)","v":-171.11978999999997},{"$f":"K535 + IF($E$622 = 2, K96 * Inputs!$E$196, 0)","v":-19.144619924399976},{"$f":"L535 + IF($E$622 = 2, L96 * Inputs!$E$196, 0)","v":154.88212118256962},{"$f":"M535 + IF($E$622 = 2, M96 * Inputs!$E$196, 0)","v":149.08492179065067},{"$f":"N535 + IF($E$622 = 2, N96 * Inputs!$E$196, 0)","v":157.46644654345556},{"$f":"O535 + IF($E$622 = 2, O96 * Inputs!$E$196, 0)","v":165.96870288981273},{"$f":"P535 + IF($E$622 = 2, P96 * Inputs!$E$196, 0)","v":187.81363594159302},{"$f":"Q535 + IF($E$622 = 2, Q96 * Inputs!$E$196, 0)","v":191.56990866042494},{"$f":"R535 + IF($E$622 = 2, R96 * Inputs!$E$196, 0)","v":195.40130683363327},{"$f":"S535 + IF($E$622 = 2, S96 * Inputs!$E$196, 0)","v":199.30933297030606},{"$f":"T535 + IF($E$622 = 2, T96 * Inputs!$E$196, 0)","v":203.29551962971215},{"$f":"U535 + IF($E$622 = 2, U96 * Inputs!$E$196, 0)","v":207.36143002230639},{"$f":"V535 + IF($E$622 = 2, V96 * Inputs!$E$196, 0)","v":211.50865862275245},{"$f":"W535 + IF($E$622 = 2, W96 * Inputs!$E$196, 0)","v":215.7388317952076},{"$f":"X535 + IF($E$622 = 2, X96 * Inputs!$E$196, 0)","v":220.0536084311118},{"$f":"Y535 + IF($E$622 = 2, Y96 * Inputs!$E$196, 0)","v":222.8641336422059},{"$f":"Z535 + IF($E$622 = 2, Z96 * Inputs!$E$196, 0)","v":227.31764213582863},{"$f":"AA535 + IF($E$622 = 2, AA96 * Inputs!$E$196, 0)","v":231.85533468883986},{"$f":"AB535 + IF($E$622 = 2, AB96 * Inputs!$E$196, 0)","v":236.47724673449051},{"$f":"AC535 + IF($E$622 = 2, AC96 * Inputs!$E$196, 0)","v":241.18247643235327},{"$f":"AD535 + IF($E$622 = 2, AD96 * Inputs!$E$196, 0)","v":243.26392413055652},{"$f":"AE535 + IF($E$622 = 2, AE96 * Inputs!$E$196, 0)","v":248.06957348663406},{"$f":"AF535 + IF($E$622 = 2, AF96 * Inputs!$E$196, 0)","v":252.93077009626188},{"$f":"AG535 + IF($E$622 = 2, AG96 * Inputs!$E$196, 0)","v":290.12869078219131},{"$f":"AH535 + IF($E$622 = 2, AH96 * Inputs!$E$196, 0)","v":165.2976406016638},{"$f":"AI535 + IF($E$622 = 2, AI96 * Inputs!$E$196, 0)","v":-0.51206594299233643},{"$f":"AJ535 + IF($E$622 = 2, AJ96 * Inputs!$E$196, 0)","v":0},{"$f":"AK535 + IF($E$622 = 2, AK96 * Inputs!$E$196, 0)","v":0},{"$f":"AL535 + IF($E$622 = 2, AL96 * Inputs!$E$196, 0)","v":0},{"$f":"AM535 + IF($E$622 = 2, AM96 * Inputs!$E$196, 0)","v":0},{"$f":"AN535 + IF($E$622 = 2, AN96 * Inputs!$E$196, 0)","v":0},{"$f":"AO535 + IF($E$622 = 2, AO96 * Inputs!$E$196, 0)","v":0},{"$f":"AP535 + IF($E$622 = 2, AP96 * Inputs!$E$196, 0)","v":0},{"$f":"AQ535 + IF($E$622 = 2, AQ96 * Inputs!$E$196, 0)","v":0},{"$f":"AR535 + IF($E$622 = 2, AR96 * Inputs!$E$196, 0)","v":0},{"$f":"AS535 + IF($E$622 = 2, AS96 * Inputs!$E$196, 0)","v":0},{"$f":"AT535 + IF($E$622 = 2, AT96 * Inputs!$E$196, 0)","v":0},{"$f":"AU535 + IF($E$622 = 2, AU96 * Inputs!$E$196, 0)","v":0},{"$f":"AV535 + IF($E$622 = 2, AV96 * Inputs!$E$196, 0)","v":0},{"$f":"AW535 + IF($E$622 = 2, AW96 * Inputs!$E$196, 0)","v":0},{"$f":"AX535 + IF($E$622 = 2, AX96 * Inputs!$E$196, 0)","v":0},{"$f":"AY535 + IF($E$622 = 2, AY96 * Inputs!$E$196, 0)","v":0},{"$f":"AZ535 + IF($E$622 = 2, AZ96 * Inputs!$E$196, 0)","v":0},{"$f":"BA535 + IF($E$622 = 2, BA96 * Inputs!$E$196, 0)","v":0},{"$f":"BB535 + IF($E$622 = 2, BB96 * Inputs!$E$196, 0)","v":0},{"$f":"BC535 + IF($E$622 = 2, BC96 * Inputs!$E$196, 0)","v":0},{"$f":"BD535 + IF($E$622 = 2, BD96 * Inputs!$E$196, 0)","v":0}]
[null,null,{"$f":"SUM(G683:BD683)","v":1358.8939112179119},{"$f":"\"Post-tax investor cash flow  NPV\"&$E$678*100","v":"Post-tax investor cash flow  NPV7.5"},"$mm nominal",null,{"$f":"G$682/G679","v":-20},{"$f":"H$682/H679","v":-18.97674418604651},-36.293023255813956,-137.74468361276365,-14.335501541758044,107.88447850641565,96.601292303739228,94.913672381042375,93.059022383720276,97.960488496913797,92.948556527304305,88.193048984046783,83.680846477886305,79.399500844133968,75.337200800945723,71.482739364618254,67.825482932009905,64.355341944790808,60.630035837597255,57.527078875778024,54.581794233745342,51.785909859042967,49.131444918544794,46.098100495624969,43.72908175565167,41.475350039363818,44.255841975952087,23.455144878760326,-6.7591003334445593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46482.035562406396,{"$f":"\"Cumulative free cash flow NPV\"&$E$678*100","v":"Cumulative free cash flow NPV7.5"},"$mm nominal",null,{"$f":"SUM($G683:G$683)","v":-20},{"$f":"SUM($G683:H$683)","v":-38.97674418604651},{"$f":"SUM($G683:I$683)","v":-75.269767441860466},{"$f":"SUM($G683:J$683)","v":-213.01445105462412},{"$f":"SUM($G683:K$683)","v":-227.34995259638217},{"$f":"SUM($G683:L$683)","v":-119.46547408996652},{"$f":"SUM($G683:M$683)","v":-22.864181786227292},{"$f":"SUM($G683:N$683)","v":72.049490594815083},{"$f":"SUM($G683:O$683)","v":165.10851297853537},{"$f":"SUM($G683:P$683)","v":263.06900147544917},{"$f":"SUM($G683:Q$683)","v":356.0175580027535},{"$f":"SUM($G683:R$683)","v":444.21060698680026},{"$f":"SUM($G683:S$683)","v":527.89145346468661},{"$f":"SUM($G683:T$683)","v":607.29095430882057},{"$f":"SUM($G683:U$683)","v":682.62815510976634},{"$f":"SUM($G683:V$683)","v":754.11089447438462},{"$f":"SUM($G683:W$683)","v":821.93637740639451},{"$f":"SUM($G683:X$683)","v":886.29171935118529},{"$f":"SUM($G683:Y$683)","v":946.92175518878253},{"$f":"SUM($G683:Z$683)","v":1004.4488340645605},{"$f":"SUM($G683:AA$683)","v":1059.0306282983058},{"$f":"SUM($G683:AB$683)","v":1110.8165381573488},{"$f":"SUM($G683:AC$683)","v":1159.9479830758935},{"$f":"SUM($G683:AD$683)","v":1206.0460835715185},{"$f":"SUM($G683:AE$683)","v":1249.77516532717},{"$f":"SUM($G683:AF$683)","v":1291.2505153665338},{"$f":"SUM($G683:AG$683)","v":1335.5063573424859},{"$f":"SUM($G683:AH$683)","v":1358.9615022212463},{"$f":"SUM($G683:AI$683)","v":1358.8939112179119},{"$f":"SUM($G683:AJ$683)","v":1358.8939112179119},{"$f":"SUM($G683:AK$683)","v":1358.8939112179119},{"$f":"SUM($G683:AL$683)","v":1358.8939112179119},{"$f":"SUM($G683:AM$683)","v":1358.8939112179119},{"$f":"SUM($G683:AN$683)","v":1358.8939112179119},{"$f":"SUM($G683:AO$683)","v":1358.8939112179119},{"$f":"SUM($G683:AP$683)","v":1358.8939112179119},{"$f":"SUM($G683:AQ$683)","v":1358.8939112179119},{"$f":"SUM($G683:AR$683)","v":1358.8939112179119},{"$f":"SUM($G683:AS$683)","v":1358.8939112179119},{"$f":"SUM($G683:AT$683)","v":1358.8939112179119},{"$f":"SUM($G683:AU$683)","v":1358.8939112179119},{"$f":"SUM($G683:AV$683)","v":1358.8939112179119},{"$f":"SUM($G683:AW$683)","v":1358.8939112179119},{"$f":"SUM($G683:AX$683)","v":1358.8939112179119},{"$f":"SUM($G683:AY$683)","v":1358.8939112179119},{"$f":"SUM($G683:AZ$683)","v":1358.8939112179119},{"$f":"SUM($G683:BA$683)","v":1358.8939112179119},{"$f":"SUM($G683:BB$683)","v":1358.8939112179119},{"$f":"SUM($G683:BC$683)","v":1358.8939112179119},{"$f":"SUM($G683:BD$683)","v":1358.8939112179119}]
[null,null,null,{"$f":"\"Positive cumulative post-tax investor cash flow NPV\"&$E$678*100","v":"Positive cumulative post-tax investor cash flow NPV7.5"},"Flag",null,{"$f":"(G684 > 0) * 1","v":0},{"$f":"(H684 > 0) * 1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Year that sharing is triggered",{"$f":"SUMPRODUCT(G686:BD686,G31:BD31)","v":8},null,{"$f":"IF(AND(G685 = 1, SUM($F$685:F685) = 0), 1, 0)","v":0},{"$f":"IF(AND(H685 = 1, SUM($F$685:G685) = 0), 1, 0)","v":0},{"$f":"IF(AND(I685 = 1, SUM($F$685:H685) = 0), 1, 0)","v":0},{"$f":"IF(AND(J685 = 1, SUM($F$685:I685) = 0), 1, 0)","v":0},{"$f":"IF(AND(K685 = 1, SUM($F$685:J685) = 0), 1, 0)","v":0},{"$f":"IF(AND(L685 = 1, SUM($F$685:K685) = 0), 1, 0)","v":0},{"$f":"IF(AND(M685 = 1, SUM($F$685:L685) = 0), 1, 0)","v":0},{"$f":"IF(AND(N685 = 1, SUM($F$685:M685) = 0), 1, 0)","v":1},{"$f":"IF(AND(O685 = 1, SUM($F$685:N685) = 0), 1, 0)","v":0},{"$f":"IF(AND(P685 = 1, SUM($F$685:O685) = 0), 1, 0)","v":0},{"$f":"IF(AND(Q685 = 1, SUM($F$685:P685) = 0), 1, 0)","v":0},{"$f":"IF(AND(R685 = 1, SUM($F$685:Q685) = 0), 1, 0)","v":0},{"$f":"IF(AND(S685 = 1, SUM($F$685:R685) = 0), 1, 0)","v":0},{"$f":"IF(AND(T685 = 1, SUM($F$685:S685) = 0), 1, 0)","v":0},{"$f":"IF(AND(U685 = 1, SUM($F$685:T685) = 0), 1, 0)","v":0},{"$f":"IF(AND(V685 = 1, SUM($F$685:U685) = 0), 1, 0)","v":0},{"$f":"IF(AND(W685 = 1, SUM($F$685:V685) = 0), 1, 0)","v":0},{"$f":"IF(AND(X685 = 1, SUM($F$685:W685) = 0), 1, 0)","v":0},{"$f":"IF(AND(Y685 = 1, SUM($F$685:X685) = 0), 1, 0)","v":0},{"$f":"IF(AND(Z685 = 1, SUM($F$685:Y685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AA685 = 1, SUM($F$685:Z685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AB685 = 1, SUM($F$685:AA685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AC685 = 1, SUM($F$685:AB685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AD685 = 1, SUM($F$685:AC685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AE685 = 1, SUM($F$685:AD685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AF685 = 1, SUM($F$685:AE685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AG685 = 1, SUM($F$685:AF685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AH685 = 1, SUM($F$685:AG685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AI685 = 1, SUM($F$685:AH685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AJ685 = 1, SUM($F$685:AI685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AK685 = 1, SUM($F$685:AJ685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AL685 = 1, SUM($F$685:AK685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AM685 = 1, SUM($F$685:AL685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AN685 = 1, SUM($F$685:AM685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AO685 = 1, SUM($F$685:AN685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AP685 = 1, SUM($F$685:AO685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AQ685 = 1, SUM($F$685:AP685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AR685 = 1, SUM($F$685:AQ685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AS685 = 1, SUM($F$685:AR685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AT685 = 1, SUM($F$685:AS685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AU685 = 1, SUM($F$685:AT685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AV685 = 1, SUM($F$685:AU685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AW685 = 1, SUM($F$685:AV685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AX685 = 1, SUM($F$685:AW685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AY685 = 1, SUM($F$685:AX685) = 0), 1, 0)","v":0},{"$f":"IF(AND(AZ685 = 1, SUM($F$685:AY685) = 0), 1, 0)","v":0},{"$f":"IF(AND(BA685 = 1, SUM($F$685:AZ685) = 0), 1, 0)","v":0},{"$f":"IF(AND(BB685 = 1, SUM($F$685:BA685) = 0), 1, 0)","v":0},{"$f":"IF(AND(BC685 = 1, SUM($F$685:BB685) = 0), 1, 0)","v":0},{"$f":"IF(AND(BD685 = 1, SUM($F$685:BC685) = 0), 1, 0)","v":0}]
[null,null,null,"Sharing mechanism is applicable","Flag",null,{"$f":"IF(G31 >= $E$686, 1, 0)","v":0},{"$f":"IF(H31 >= $E$686, 1, 0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Benefits to be shared","Flag",null,{"$f":"IF($E$621 = 1, 1, 1 * G687)","v":0},{"$f":"IF($E$621 = 1, 1, 1 * H687)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Project benefits"]
[null,null,{"$f":"SUM(G691:BD691)","v":8048.0102865954977},"Annual benefits from project","$mm nominal",null,{"$f":"G210 + G236 + G244 + G311 + G313 + G319 + G512 + G519 + G594 + G595 + G610 + IF($E$622 = 2, G96 * Inputs!$E$196, 0)","v":0},{"$f":"H210 + H236 + H244 + H311 + H313 + H319 + H512 + H519 + H594 + H595 + H610 + IF($E$622 = 2, H96 * Inputs!$E$196, 0)","v":0},{"$f":"I210 + I236 + I244 + I311 + I313 + I319 + I512 + I519 + I594 + I595 + I610 + IF($E$622 = 2, I96 * Inputs!$E$196, 0)","v":2.9261250000000003},{"$f":"J210 + J236 + J244 + J311 + J313 + J319 + J512 + J519 + J594 + J595 + J610 + IF($E$622 = 2, J96 * Inputs!$E$196, 0)","v":11.93859},{"$f":"K210 + K236 + K244 + K311 + K313 + K319 + K512 + K519 + K594 + K595 + K610 + IF($E$622 = 2, K96 * Inputs!$E$196, 0)","v":26.654788940400003},{"$f":"L210 + L236 + L244 + L311 + L313 + L319 + L512 + L519 + L594 + L595 + L610 + IF($E$622 = 2, L96 * Inputs!$E$196, 0)","v":93.647078124470454},{"$f":"M210 + M236 + M244 + M311 + M313 + M319 + M512 + M519 + M594 + M595 + M610 + IF($E$622 = 2, M96 * Inputs!$E$196, 0)","v":139.86997366834257},{"$f":"N210 + N236 + N244 + N311 + N313 + N319 + N512 + N519 + N594 + N595 + N610 + IF($E$622 = 2, N96 * Inputs!$E$196, 0)","v":266.77856068772024},{"$f":"O210 + O236 + O244 + O311 + O313 + O319 + O512 + O519 + O594 + O595 + O610 + IF($E$622 = 2, O96 * Inputs!$E$196, 0)","v":276.08713884317069},{"$f":"P210 + P236 + P244 + P311 + P313 + P319 + P512 + P519 + P594 + P595 + P610 + IF($E$622 = 2, P96 * Inputs!$E$196, 0)","v":327.39560917408215},{"$f":"Q210 + Q236 + Q244 + Q311 + Q313 + Q319 + Q512 + Q519 + Q594 + Q595 + Q610 + IF($E$622 = 2, Q96 * Inputs!$E$196, 0)","v":333.94352135756384},{"$f":"R210 + R236 + R244 + R311 + R313 + R319 + R512 + R519 + R594 + R595 + R610 + IF($E$622 = 2, R96 * Inputs!$E$196, 0)","v":340.62239178471492},{"$f":"S210 + S236 + S244 + S311 + S313 + S319 + S512 + S519 + S594 + S595 + S610 + IF($E$622 = 2, S96 * Inputs!$E$196, 0)","v":347.43483962040938},{"$f":"T210 + T236 + T244 + T311 + T313 + T319 + T512 + T519 + T594 + T595 + T610 + IF($E$622 = 2, T96 * Inputs!$E$196, 0)","v":354.38353641281748},{"$f":"U210 + U236 + U244 + U311 + U313 + U319 + U512 + U519 + U594 + U595 + U610 + IF($E$622 = 2, U96 * Inputs!$E$196, 0)","v":361.47120714107382},{"$f":"V210 + V236 + V244 + V311 + V313 + V319 + V512 + V519 + V594 + V595 + V610 + IF($E$622 = 2, V96 * Inputs!$E$196, 0)","v":368.70063128389523},{"$f":"W210 + W236 + W244 + W311 + W313 + W319 + W512 + W519 + W594 + W595 + W610 + IF($E$622 = 2, W96 * Inputs!$E$196, 0)","v":376.0746439095733},{"$f":"X210 + X236 + X244 + X311 + X313 + X319 + X512 + X519 + X594 + X595 + X610 + IF($E$622 = 2, X96 * Inputs!$E$196, 0)","v":383.59613678776481},{"$f":"Y210 + Y236 + Y244 + Y311 + Y313 + Y319 + Y512 + Y519 + Y594 + Y595 + Y610 + IF($E$622 = 2, Y96 * Inputs!$E$196, 0)","v":388.99584958419416},{"$f":"Z210 + Z236 + Z244 + Z311 + Z313 + Z319 + Z512 + Z519 + Z594 + Z595 + Z610 + IF($E$622 = 2, Z96 * Inputs!$E$196, 0)","v":396.77037489127611},{"$f":"AA210 + AA236 + AA244 + AA311 + AA313 + AA319 + AA512 + AA519 + AA594 + AA595 + AA610 + IF($E$622 = 2, AA96 * Inputs!$E$196, 0)","v":404.6934105466654},{"$f":"AB210 + AB236 + AB244 + AB311 + AB313 + AB319 + AB512 + AB519 + AB594 + AB595 + AB610 + IF($E$622 = 2, AB96 * Inputs!$E$196, 0)","v":412.76557211741851},{"$f":"AC210 + AC236 + AC244 + AC311 + AC313 + AC319 + AC512 + AC519 + AC594 + AC595 + AC610 + IF($E$622 = 2, AC96 * Inputs!$E$196, 0)","v":420.98614750715677},{"$f":"AD210 + AD236 + AD244 + AD311 + AD313 + AD319 + AD512 + AD519 + AD594 + AD595 + AD610 + IF($E$622 = 2, AD96 * Inputs!$E$196, 0)","v":425.48843927095157},{"$f":"AE210 + AE236 + AE244 + AE311 + AE313 + AE319 + AE512 + AE519 + AE594 + AE595 + AE610 + IF($E$622 = 2, AE96 * Inputs!$E$196, 0)","v":433.91302358989412},{"$f":"AF210 + AF236 + AF244 + AF311 + AF313 + AF319 + AF512 + AF519 + AF594 + AF595 + AF610 + IF($E$622 = 2, AF96 * Inputs!$E$196, 0)","v":442.44814854725649},{"$f":"AG210 + AG236 + AG244 + AG311 + AG313 + AG319 + AG512 + AG519 + AG594 + AG595 + AG610 + IF($E$622 = 2, AG96 * Inputs!$E$196, 0)","v":484.48047412544304},{"$f":"AH210 + AH236 + AH244 + AH311 + AH313 + AH319 + AH512 + AH519 + AH594 + AH595 + AH610 + IF($E$622 = 2, AH96 * Inputs!$E$196, 0)","v":225.9440736792433},{"$f":"AI210 + AI236 + AI244 + AI311 + AI313 + AI319 + AI512 + AI519 + AI594 + AI595 + AI610 + IF($E$622 = 2, AI96 * Inputs!$E$196, 0)","v":0},{"$f":"AJ210 + AJ236 + AJ244 + AJ311 + AJ313 + AJ319 + AJ512 + AJ519 + AJ594 + AJ595 + AJ610 + IF($E$622 = 2, AJ96 * Inputs!$E$196, 0)","v":0},{"$f":"AK210 + AK236 + AK244 + AK311 + AK313 + AK319 + AK512 + AK519 + AK594 + AK595 + AK610 + IF($E$622 = 2, AK96 * Inputs!$E$196, 0)","v":0},{"$f":"AL210 + AL236 + AL244 + AL311 + AL313 + AL319 + AL512 + AL519 + AL594 + AL595 + AL610 + IF($E$622 = 2, AL96 * Inputs!$E$196, 0)","v":0},{"$f":"AM210 + AM236 + AM244 + AM311 + AM313 + AM319 + AM512 + AM519 + AM594 + AM595 + AM610 + IF($E$622 = 2, AM96 * Inputs!$E$196, 0)","v":0},{"$f":"AN210 + AN236 + AN244 + AN311 + AN313 + AN319 + AN512 + AN519 + AN594 + AN595 + AN610 + IF($E$622 = 2, AN96 * Inputs!$E$196, 0)","v":0},{"$f":"AO210 + AO236 + AO244 + AO311 + AO313 + AO319 + AO512 + AO519 + AO594 + AO595 + AO610 + IF($E$622 = 2, AO96 * Inputs!$E$196, 0)","v":0},{"$f":"AP210 + AP236 + AP244 + AP311 + AP313 + AP319 + AP512 + AP519 + AP594 + AP595 + AP610 + IF($E$622 = 2, AP96 * Inputs!$E$196, 0)","v":0},{"$f":"AQ210 + AQ236 + AQ244 + AQ311 + AQ313 + AQ319 + AQ512 + AQ519 + AQ594 + AQ595 + AQ610 + IF($E$622 = 2, AQ96 * Inputs!$E$196, 0)","v":0},{"$f":"AR210 + AR236 + AR244 + AR311 + AR313 + AR319 + AR512 + AR519 + AR594 + AR595 + AR610 + IF($E$622 = 2, AR96 * Inputs!$E$196, 0)","v":0},{"$f":"AS210 + AS236 + AS244 + AS311 + AS313 + AS319 + AS512 + AS519 + AS594 + AS595 + AS610 + IF($E$622 = 2, AS96 * Inputs!$E$196, 0)","v":0},{"$f":"AT210 + AT236 + AT244 + AT311 + AT313 + AT319 + AT512 + AT519 + AT594 + AT595 + AT610 + IF($E$622 = 2, AT96 * Inputs!$E$196, 0)","v":0},{"$f":"AU210 + AU236 + AU244 + AU311 + AU313 + AU319 + AU512 + AU519 + AU594 + AU595 + AU610 + IF($E$622 = 2, AU96 * Inputs!$E$196, 0)","v":0},{"$f":"AV210 + AV236 + AV244 + AV311 + AV313 + AV319 + AV512 + AV519 + AV594 + AV595 + AV610 + IF($E$622 = 2, AV96 * Inputs!$E$196, 0)","v":0},{"$f":"AW210 + AW236 + AW244 + AW311 + AW313 + AW319 + AW512 + AW519 + AW594 + AW595 + AW610 + IF($E$622 = 2, AW96 * Inputs!$E$196, 0)","v":0},{"$f":"AX210 + AX236 + AX244 + AX311 + AX313 + AX319 + AX512 + AX519 + AX594 + AX595 + AX610 + IF($E$622 = 2, AX96 * Inputs!$E$196, 0)","v":0},{"$f":"AY210 + AY236 + AY244 + AY311 + AY313 + AY319 + AY512 + AY519 + AY594 + AY595 + AY610 + IF($E$622 = 2, AY96 * Inputs!$E$196, 0)","v":0},{"$f":"AZ210 + AZ236 + AZ244 + AZ311 + AZ313 + AZ319 + AZ512 + AZ519 + AZ594 + AZ595 + AZ610 + IF($E$622 = 2, AZ96 * Inputs!$E$196, 0)","v":0},{"$f":"BA210 + BA236 + BA244 + BA311 + BA313 + BA319 + BA512 + BA519 + BA594 + BA595 + BA610 + IF($E$622 = 2, BA96 * Inputs!$E$196, 0)","v":0},{"$f":"BB210 + BB236 + BB244 + BB311 + BB313 + BB319 + BB512 + BB519 + BB594 + BB595 + BB610 + IF($E$622 = 2, BB96 * Inputs!$E$196, 0)","v":0},{"$f":"BC210 + BC236 + BC244 + BC311 + BC313 + BC319 + BC512 + BC519 + BC594 + BC595 + BC610 + IF($E$622 = 2, BC96 * Inputs!$E$196, 0)","v":0},{"$f":"BD210 + BD236 + BD244 + BD311 + BD313 + BD319 + BD512 + BD519 + BD594 + BD595 + BD610 + IF($E$622 = 2, BD96 * Inputs!$E$196, 0)","v":0}]
[null,null,{"$f":"SUM(G692:BD692)","v":2574.0196974895593},{"$f":"\"Annual benefits from project NPV\"&$E$678*100","v":"Annual benefits from project NPV7.5"},"$mm nominal",null,{"$f":"G$691/G679","v":0},{"$f":"H$691/H679","v":0},2.532071389940509,9.6100942055416514,19.959120079648979,65.230680661965621,90.630360525830213,160.80208490900671,154.80267536055393,170.76413885311064,162.02736895830037,153.73759659299188,145.87195211614122,138.40873596136186,131.32735877264102,124.60828460287797,118.23297701854473,112.18384796178199,105.82605606171795,100.41033523611802,95.270149776173966,90.391109528557024,85.759372006114987,80.629336648833572,76.489098669840857,72.552231696767819,73.902002747554704,32.060657147641137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Cumulative benefits from project NPV\"&$E$678*100","v":"Cumulative benefits from project NPV7.5"},"$mm nominal",null,{"$f":"SUM($G$692:G692)","v":0},{"$f":"SUM($G$692:H692)","v":0},{"$f":"SUM($G$692:I692)","v":2.532071389940509},{"$f":"SUM($G$692:J692)","v":12.14216559548216},{"$f":"SUM($G$692:K692)","v":32.101285675131138},{"$f":"SUM($G$692:L692)","v":97.331966337096759},{"$f":"SUM($G$692:M692)","v":187.96232686292697},{"$f":"SUM($G$692:N692)","v":348.76441177193368},{"$f":"SUM($G$692:O692)","v":503.56708713248759},{"$f":"SUM($G$692:P692)","v":674.33122598559817},{"$f":"SUM($G$692:Q692)","v":836.35859494389854},{"$f":"SUM($G$692:R692)","v":990.09619153689039},{"$f":"SUM($G$692:S692)","v":1135.9681436530316},{"$f":"SUM($G$692:T692)","v":1274.3768796143934},{"$f":"SUM($G$692:U692)","v":1405.7042383870344},{"$f":"SUM($G$692:V692)","v":1530.3125229899124},{"$f":"SUM($G$692:W692)","v":1648.5455000084571},{"$f":"SUM($G$692:X692)","v":1760.7293479702391},{"$f":"SUM($G$692:Y692)","v":1866.5554040319571},{"$f":"SUM($G$692:Z692)","v":1966.9657392680751},{"$f":"SUM($G$692:AA692)","v":2062.2358890442492},{"$f":"SUM($G$692:AB692)","v":2152.6269985728063},{"$f":"SUM($G$692:AC692)","v":2238.3863705789213},{"$f":"SUM($G$692:AD692)","v":2319.0157072277548},{"$f":"SUM($G$692:AE692)","v":2395.5048058975958},{"$f":"SUM($G$692:AF692)","v":2468.0570375943635},{"$f":"SUM($G$692:AG692)","v":2541.9590403419184},{"$f":"SUM($G$692:AH692)","v":2574.0196974895593},{"$f":"SUM($G$692:AI692)","v":2574.0196974895593},{"$f":"SUM($G$692:AJ692)","v":2574.0196974895593},{"$f":"SUM($G$692:AK692)","v":2574.0196974895593},{"$f":"SUM($G$692:AL692)","v":2574.0196974895593},{"$f":"SUM($G$692:AM692)","v":2574.0196974895593},{"$f":"SUM($G$692:AN692)","v":2574.0196974895593},{"$f":"SUM($G$692:AO692)","v":2574.0196974895593},{"$f":"SUM($G$692:AP692)","v":2574.0196974895593},{"$f":"SUM($G$692:AQ692)","v":2574.0196974895593},{"$f":"SUM($G$692:AR692)","v":2574.0196974895593},{"$f":"SUM($G$692:AS692)","v":2574.0196974895593},{"$f":"SUM($G$692:AT692)","v":2574.0196974895593},{"$f":"SUM($G$692:AU692)","v":2574.0196974895593},{"$f":"SUM($G$692:AV692)","v":2574.0196974895593},{"$f":"SUM($G$692:AW692)","v":2574.0196974895593},{"$f":"SUM($G$692:AX692)","v":2574.0196974895593},{"$f":"SUM($G$692:AY692)","v":2574.0196974895593},{"$f":"SUM($G$692:AZ692)","v":2574.0196974895593},{"$f":"SUM($G$692:BA692)","v":2574.0196974895593},{"$f":"SUM($G$692:BB692)","v":2574.0196974895593},{"$f":"SUM($G$692:BC692)","v":2574.0196974895593},{"$f":"SUM($G$692:BD692)","v":2574.0196974895593}]
[]
[null,null,{"$f":"SUM(G695:BD695)","v":4611.0556263166563},"Initial government benefits","$mm nominal",null,{"$f":"G210 + G236 + G240 + G244 + G311 + G313 + G319 + G512 + G519 + G595 + G604 + G610","v":0},{"$f":"H210 + H236 + H240 + H244 + H311 + H313 + H319 + H512 + H519 + H595 + H604 + H610","v":0},2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,116.16067358343437,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275512,204.70596604421021,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429771,241.58091262825087,246.37242603399878,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1513.9967662951447,{"$f":"\"Initial government benefits NPV\"&$E$678*100","v":"Initial government benefits NPV7.5"},"$mm nominal",null,{"$f":"G$695/G679","v":0},{"$f":"H$695/H679","v":0},2.532071389940509,9.6100942055416514,19.959120079648979,65.230680661965621,75.267646441065423,89.047348588938661,84.450054438461379,96.706009549443792,91.758260223658326,87.063651561052495,82.609232178859159,78.382713323196569,74.372434967126054,70.567333643226576,66.956911921945235,63.531209451520148,59.989748968494432,56.919863606029828,54.006313335462501,51.240961675120538,48.615999647695133,45.779172674141094,43.429912862568202,41.196867067008768,40.444586213734922,14.328567619298335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Initial government share of annual benefits NPV\"&$E$735*100","v":"Initial government share of annual benefits NPV7.5"},"%",null,{"$f":"IFERROR(G696 / G692, \"-\")","v":"-"},{"$f":"IFERROR(H696 / H692, \"-\")","v":"-"},1,1,1,1,0.83049042290429465,0.55376986336544087,0.54553355904067624,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972397,0.56687125270461092,0.56687255821007876,0.56687549523480329,0.56688054768187257,0.56688847539868437,0.56777315276105966,0.56779219023131633,0.56782356798052946,0.54727320925106004,0.44692058410763297,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"\"Cumulative initial government benefits NPV\"&$E$678*100","v":"Cumulative initial government benefits NPV7.5"},"$mm nominal",null,{"$f":"SUM($G$696:G696)","v":0},{"$f":"SUM($G$696:H696)","v":0},{"$f":"SUM($G$696:I696)","v":2.532071389940509},{"$f":"SUM($G$696:J696)","v":12.14216559548216},{"$f":"SUM($G$696:K696)","v":32.101285675131138},{"$f":"SUM($G$696:L696)","v":97.331966337096759},{"$f":"SUM($G$696:M696)","v":172.59961277816217},{"$f":"SUM($G$696:N696)","v":261.64696136710086},{"$f":"SUM($G$696:O696)","v":346.09701580556225},{"$f":"SUM($G$696:P696)","v":442.80302535500607},{"$f":"SUM($G$696:Q696)","v":534.56128557866441},{"$f":"SUM($G$696:R696)","v":621.62493713971685},{"$f":"SUM($G$696:S696)","v":704.23416931857605},{"$f":"SUM($G$696:T696)","v":782.61688264177258},{"$f":"SUM($G$696:U696)","v":856.98931760889866},{"$f":"SUM($G$696:V696)","v":927.55665125212522},{"$f":"SUM($G$696:W696)","v":994.51356317407044},{"$f":"SUM($G$696:X696)","v":1058.0447726255907},{"$f":"SUM($G$696:Y696)","v":1118.0345215940852},{"$f":"SUM($G$696:Z696)","v":1174.954385200115},{"$f":"SUM($G$696:AA696)","v":1228.9606985355774},{"$f":"SUM($G$696:AB696)","v":1280.201660210698},{"$f":"SUM($G$696:AC696)","v":1328.8176598583932},{"$f":"SUM($G$696:AD696)","v":1374.5968325325343},{"$f":"SUM($G$696:AE696)","v":1418.0267453951026},{"$f":"SUM($G$696:AF696)","v":1459.2236124621113},{"$f":"SUM($G$696:AG696)","v":1499.6681986758463},{"$f":"SUM($G$696:AH696)","v":1513.9967662951447},{"$f":"SUM($G$696:AI696)","v":1513.9967662951447},{"$f":"SUM($G$696:AJ696)","v":1513.9967662951447},{"$f":"SUM($G$696:AK696)","v":1513.9967662951447},{"$f":"SUM($G$696:AL696)","v":1513.9967662951447},{"$f":"SUM($G$696:AM696)","v":1513.9967662951447},{"$f":"SUM($G$696:AN696)","v":1513.9967662951447},{"$f":"SUM($G$696:AO696)","v":1513.9967662951447},{"$f":"SUM($G$696:AP696)","v":1513.9967662951447},{"$f":"SUM($G$696:AQ696)","v":1513.9967662951447},{"$f":"SUM($G$696:AR696)","v":1513.9967662951447},{"$f":"SUM($G$696:AS696)","v":1513.9967662951447},{"$f":"SUM($G$696:AT696)","v":1513.9967662951447},{"$f":"SUM($G$696:AU696)","v":1513.9967662951447},{"$f":"SUM($G$696:AV696)","v":1513.9967662951447},{"$f":"SUM($G$696:AW696)","v":1513.9967662951447},{"$f":"SUM($G$696:AX696)","v":1513.9967662951447},{"$f":"SUM($G$696:AY696)","v":1513.9967662951447},{"$f":"SUM($G$696:AZ696)","v":1513.9967662951447},{"$f":"SUM($G$696:BA696)","v":1513.9967662951447},{"$f":"SUM($G$696:BB696)","v":1513.9967662951447},{"$f":"SUM($G$696:BC696)","v":1513.9967662951447},{"$f":"SUM($G$696:BD696)","v":1513.9967662951447}]
[null,null,null,{"$f":"\"Initial government share of cumulative benefits NPV\"&$E$735*100","v":"Initial government share of cumulative benefits NPV7.5"},"%",null,{"$f":"IFERROR(G698 / G693, \"-\")","v":"-"},"-",1,1,1,1,0.91826705733448288,0.75021118134667586,0.68729077942003136,0.65665508030984032,0.63915321586970941,0.62784297369611231,0.61994182957799238,0.61411729540995774,0.60965122975814967,0.60612236867791713,0.60326728207924407,0.60091278301534523,0.59898276749729062,0.59734359462576381,0.59593604449641491,0.59471597311539481,0.59364981726310129,0.59275011732274252,0.5919532041446971,0.59124387736372142,0.58996552457199558,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,{"$f":"IFERROR(AM698 / AM693, \"-\")","v":0.58818383082761383},0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383,0.58818383082761383]
[]
[null,null,null,"Sharing mechanism"]
[null,null,{"$f":"SUM(G702:BD702)","v":2386.0573706266323},{"$f":"\"Annual benefits from project affected by sharing mechanism NPV\"&$E$678*100","v":"Annual benefits from project affected by sharing mechanism NPV7.5"},"$mm nominal",null,{"$f":"G692 * G688","v":0},0,0,0,0,0,0,160.80208490900671,154.80267536055393,170.76413885311064,162.02736895830037,153.73759659299188,145.87195211614122,138.40873596136186,131.32735877264102,124.60828460287797,118.23297701854473,112.18384796178199,105.82605606171795,100.41033523611802,95.270149776173966,90.391109528557024,85.759372006114987,80.629336648833572,76.489098669840857,72.552231696767819,73.902002747554704,32.060657147641137,0,0,0,0,{"$f":"AM692 * AM688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Cumulative benefits affected by sharing mechanism NPV\"&$E$678*100","v":"Cumulative benefits affected by sharing mechanism NPV7.5"},"$mm nominal",null,{"$f":"SUM($G$702:G702)","v":0},{"$f":"SUM($G$702:H702)","v":0},{"$f":"SUM($G$702:I702)","v":0},{"$f":"SUM($G$702:J702)","v":0},{"$f":"SUM($G$702:K702)","v":0},{"$f":"SUM($G$702:L702)","v":0},{"$f":"SUM($G$702:M702)","v":0},{"$f":"SUM($G$702:N702)","v":160.80208490900671},{"$f":"SUM($G$702:O702)","v":315.60476026956064},{"$f":"SUM($G$702:P702)","v":486.36889912267128},{"$f":"SUM($G$702:Q702)","v":648.39626808097159},{"$f":"SUM($G$702:R702)","v":802.13386467396344},{"$f":"SUM($G$702:S702)","v":948.00581679010463},{"$f":"SUM($G$702:T702)","v":1086.4145527514665},{"$f":"SUM($G$702:U702)","v":1217.7419115241075},{"$f":"SUM($G$702:V702)","v":1342.3501961269856},{"$f":"SUM($G$702:W702)","v":1460.5831731455303},{"$f":"SUM($G$702:X702)","v":1572.7670211073123},{"$f":"SUM($G$702:Y702)","v":1678.5930771690303},{"$f":"SUM($G$702:Z702)","v":1779.0034124051483},{"$f":"SUM($G$702:AA702)","v":1874.2735621813222},{"$f":"SUM($G$702:AB702)","v":1964.6646717098793},{"$f":"SUM($G$702:AC702)","v":2050.4240437159942},{"$f":"SUM($G$702:AD702)","v":2131.0533803648277},{"$f":"SUM($G$702:AE702)","v":2207.5424790346688},{"$f":"SUM($G$702:AF702)","v":2280.0947107314364},{"$f":"SUM($G$702:AG702)","v":2353.9967134789913},{"$f":"SUM($G$702:AH702)","v":2386.0573706266323},{"$f":"SUM($G$702:AI702)","v":2386.0573706266323},{"$f":"SUM($G$702:AJ702)","v":2386.0573706266323},{"$f":"SUM($G$702:AK702)","v":2386.0573706266323},{"$f":"SUM($G$702:AL702)","v":2386.0573706266323},{"$f":"SUM($G$702:AM702)","v":2386.0573706266323},{"$f":"SUM($G$702:AN702)","v":2386.0573706266323},{"$f":"SUM($G$702:AO702)","v":2386.0573706266323},{"$f":"SUM($G$702:AP702)","v":2386.0573706266323},{"$f":"SUM($G$702:AQ702)","v":2386.0573706266323},{"$f":"SUM($G$702:AR702)","v":2386.0573706266323},{"$f":"SUM($G$702:AS702)","v":2386.0573706266323},{"$f":"SUM($G$702:AT702)","v":2386.0573706266323},{"$f":"SUM($G$702:AU702)","v":2386.0573706266323},{"$f":"SUM($G$702:AV702)","v":2386.0573706266323},{"$f":"SUM($G$702:AW702)","v":2386.0573706266323},{"$f":"SUM($G$702:AX702)","v":2386.0573706266323},{"$f":"SUM($G$702:AY702)","v":2386.0573706266323},{"$f":"SUM($G$702:AZ702)","v":2386.0573706266323},{"$f":"SUM($G$702:BA702)","v":2386.0573706266323},{"$f":"SUM($G$702:BB702)","v":2386.0573706266323},{"$f":"SUM($G$702:BC702)","v":2386.0573706266323},{"$f":"SUM($G$702:BD702)","v":2386.0573706266323}]
[]
[null,null,{"$f":"SUM(G705:BD705)","v":1341.3971535169821},{"$f":"\"Initial government benefits affected by sharing mechanism NPV\"&$E$678*100","v":"Initial government benefits affected by sharing mechanism NPV7.5"},"$mm nominal",null,{"$f":"G696 * G$688","v":0},{"$f":"H696 * H$688","v":0},0,0,0,0,0,89.047348588938661,84.450054438461379,96.706009549443792,91.758260223658326,87.063651561052495,82.609232178859159,78.382713323196569,74.372434967126054,70.567333643226576,66.956911921945235,63.531209451520148,59.989748968494432,56.919863606029828,54.006313335462501,51.240961675120538,48.615999647695133,45.779172674141094,43.429912862568202,41.196867067008768,40.444586213734922,14.328567619298335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Initial government share of annual benefits affected by sharing mechanism NPV\"&$E$678*100","v":"Initial government share of annual benefits affected by sharing mechanism NPV7.5"},"%",null,{"$f":"IFERROR(G705 / G702, \"-\")","v":"-"},{"$f":"IFERROR(H705 / H702, \"-\")","v":"-"},"-","-","-","-","-",0.55376986336544087,0.54553355904067624,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972397,0.56687125270461092,0.56687255821007876,0.56687549523480329,0.56688054768187257,0.56688847539868437,0.56777315276105966,0.56779219023131633,0.56782356798052946,0.54727320925106004,0.44692058410763297,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,{"$f":"\"Cumulative initial government benefits affected by sharing mechanism NPV\"&$E$678*100","v":"Cumulative initial government benefits affected by sharing mechanism NPV7.5"},"$mm nominal",null,{"$f":"SUM($G$705:G705)","v":0},{"$f":"SUM($G$705:H705)","v":0},{"$f":"SUM($G$705:I705)","v":0},{"$f":"SUM($G$705:J705)","v":0},{"$f":"SUM($G$705:K705)","v":0},{"$f":"SUM($G$705:L705)","v":0},{"$f":"SUM($G$705:M705)","v":0},{"$f":"SUM($G$705:N705)","v":89.047348588938661},{"$f":"SUM($G$705:O705)","v":173.49740302740003},{"$f":"SUM($G$705:P705)","v":270.20341257684379},{"$f":"SUM($G$705:Q705)","v":361.96167280050213},{"$f":"SUM($G$705:R705)","v":449.02532436155462},{"$f":"SUM($G$705:S705)","v":531.63455654041377},{"$f":"SUM($G$705:T705)","v":610.0172698636103},{"$f":"SUM($G$705:U705)","v":684.38970483073638},{"$f":"SUM($G$705:V705)","v":754.95703847396294},{"$f":"SUM($G$705:W705)","v":821.91395039590816},{"$f":"SUM($G$705:X705)","v":885.44515984742827},{"$f":"SUM($G$705:Y705)","v":945.43490881592265},{"$f":"SUM($G$705:Z705)","v":1002.3547724219525},{"$f":"SUM($G$705:AA705)","v":1056.3610857574149},{"$f":"SUM($G$705:AB705)","v":1107.6020474325355},{"$f":"SUM($G$705:AC705)","v":1156.2180470802307},{"$f":"SUM($G$705:AD705)","v":1201.9972197543718},{"$f":"SUM($G$705:AE705)","v":1245.4271326169401},{"$f":"SUM($G$705:AF705)","v":1286.6239996839488},{"$f":"SUM($G$705:AG705)","v":1327.0685858976838},{"$f":"SUM($G$705:AH705)","v":1341.3971535169821},{"$f":"SUM($G$705:AI705)","v":1341.3971535169821},{"$f":"SUM($G$705:AJ705)","v":1341.3971535169821},{"$f":"SUM($G$705:AK705)","v":1341.3971535169821},{"$f":"SUM($G$705:AL705)","v":1341.3971535169821},{"$f":"SUM($G$705:AM705)","v":1341.3971535169821},{"$f":"SUM($G$705:AN705)","v":1341.3971535169821},{"$f":"SUM($G$705:AO705)","v":1341.3971535169821},{"$f":"SUM($G$705:AP705)","v":1341.3971535169821},{"$f":"SUM($G$705:AQ705)","v":1341.3971535169821},{"$f":"SUM($G$705:AR705)","v":1341.3971535169821},{"$f":"SUM($G$705:AS705)","v":1341.3971535169821},{"$f":"SUM($G$705:AT705)","v":1341.3971535169821},{"$f":"SUM($G$705:AU705)","v":1341.3971535169821},{"$f":"SUM($G$705:AV705)","v":1341.3971535169821},{"$f":"SUM($G$705:AW705)","v":1341.3971535169821},{"$f":"SUM($G$705:AX705)","v":1341.3971535169821},{"$f":"SUM($G$705:AY705)","v":1341.3971535169821},{"$f":"SUM($G$705:AZ705)","v":1341.3971535169821},{"$f":"SUM($G$705:BA705)","v":1341.3971535169821},{"$f":"SUM($G$705:BB705)","v":1341.3971535169821},{"$f":"SUM($G$705:BC705)","v":1341.3971535169821},{"$f":"SUM($G$705:BD705)","v":1341.3971535169821}]
[null,null,null,{"$f":"\"Initial government share of cumulative benefits affected by sharing mechanism NPV\"&$E$678*100","v":"Initial government share of cumulative benefits affected by sharing mechanism NPV7.5"},"%",null,{"$f":"IFERROR(G707 / G703, \"-\")","v":"-"},"-","-","-","-","-","-",0.55376986336544087,0.54972999418391044,0.55555240695744701,0.55824144989573021,0.55978851428254572,0.56079250477649922,0.56149585654819634,0.56201539780639109,0.56241436895692487,0.56272998724600121,0.5629855839830793,0.56323055401277555,0.56343611565466589,0.56361094083192309,0.56376137026405204,0.56389216202557335,0.56403900100737725,0.56416904519162414,0.56428533149450177,0.5637512483763828,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,{"$f":"IFERROR(AM707 / AM703, \"-\")","v":0.56218143370320606},0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606]
[]
[null,null,{"$f":"SUM(G710:BD710)","v":0},{"$f":"Inputs!E86*100&\"% share of cumulative benefits NPV\"&$E$678*100","v":"0% share of cumulative benefits NPV7.5"},"$mm nominal",null,{"$f":"G703 * Inputs!$E$86","v":0},{"$f":"H703 * Inputs!$E$86","v":0},{"$f":"I703 * Inputs!$E$86","v":0},{"$f":"J703 * Inputs!$E$86","v":0},{"$f":"K703 * Inputs!$E$86","v":0},{"$f":"L703 * Inputs!$E$86","v":0},{"$f":"M703 * Inputs!$E$86","v":0},{"$f":"N703 * Inputs!$E$86","v":0},{"$f":"O703 * Inputs!$E$86","v":0},{"$f":"P703 * Inputs!$E$86","v":0},{"$f":"Q703 * Inputs!$E$86","v":0},{"$f":"R703 * Inputs!$E$86","v":0},{"$f":"S703 * Inputs!$E$86","v":0},{"$f":"T703 * Inputs!$E$86","v":0},{"$f":"U703 * Inputs!$E$86","v":0},{"$f":"V703 * Inputs!$E$86","v":0},{"$f":"W703 * Inputs!$E$86","v":0},{"$f":"X703 * Inputs!$E$86","v":0},{"$f":"Y703 * Inputs!$E$86","v":0},{"$f":"Z703 * Inputs!$E$86","v":0},{"$f":"AA703 * Inputs!$E$86","v":0},{"$f":"AB703 * Inputs!$E$86","v":0},{"$f":"AC703 * Inputs!$E$86","v":0},{"$f":"AD703 * Inputs!$E$86","v":0},{"$f":"AE703 * Inputs!$E$86","v":0},{"$f":"AF703 * Inputs!$E$86","v":0},{"$f":"AG703 * Inputs!$E$86","v":0},{"$f":"AH703 * Inputs!$E$86","v":0},{"$f":"AI703 * Inputs!$E$86","v":0},{"$f":"AJ703 * Inputs!$E$86","v":0},{"$f":"AK703 * Inputs!$E$86","v":0},{"$f":"AL703 * Inputs!$E$86","v":0},{"$f":"AM703 * Inputs!$E$86","v":0},{"$f":"AN703 * Inputs!$E$86","v":0},{"$f":"AO703 * Inputs!$E$86","v":0},{"$f":"AP703 * Inputs!$E$86","v":0},{"$f":"AQ703 * Inputs!$E$86","v":0},{"$f":"AR703 * Inputs!$E$86","v":0},{"$f":"AS703 * Inputs!$E$86","v":0},{"$f":"AT703 * Inputs!$E$86","v":0},{"$f":"AU703 * Inputs!$E$86","v":0},{"$f":"AV703 * Inputs!$E$86","v":0},{"$f":"AW703 * Inputs!$E$86","v":0},{"$f":"AX703 * Inputs!$E$86","v":0},{"$f":"AY703 * Inputs!$E$86","v":0},{"$f":"AZ703 * Inputs!$E$86","v":0},{"$f":"BA703 * Inputs!$E$86","v":0},{"$f":"BB703 * Inputs!$E$86","v":0},{"$f":"BC703 * Inputs!$E$86","v":0},{"$f":"BD703 * Inputs!$E$86","v":0}]
[null,null,46813.315171658927,{"$f":"\"Difference between initial government share and \"&Inputs!E86*100&\"% share of cumulative benefits\"","v":"Difference between initial government share and 0% share of cumulative benefits"},"$mm nominal",null,{"$f":"IFERROR(G707 - G710, \"-\")","v":0},{"$f":"IFERROR(H707 - H710, \"-\")","v":0},0,0,0,0,0,89.047348588938661,173.49740302740003,270.20341257684379,361.96167280050213,449.02532436155462,531.63455654041377,610.0172698636103,684.38970483073638,754.95703847396294,821.91395039590816,885.44515984742827,945.43490881592265,1002.3547724219525,1056.3610857574149,1107.6020474325355,1156.2180470802307,1201.9972197543718,1245.4271326169401,1286.6239996839488,1327.0685858976838,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821,1341.3971535169821]
[null,null,0,"Additional government benefits required","$mm nominal",null,{"$f":"-MIN(G711, 0) * G687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AM711, 0) * AM687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G714:BD714)","v":1341.3971535169821},"Final government benefits","$mm nominal",null,{"$f":"G705 + G712","v":0},0,0,0,0,0,0,89.047348588938661,84.450054438461379,96.706009549443792,91.758260223658326,87.063651561052495,82.609232178859159,78.382713323196569,74.372434967126054,70.567333643226576,66.956911921945235,63.531209451520148,59.989748968494432,56.919863606029828,54.006313335462501,51.240961675120538,48.615999647695133,45.779172674141094,43.429912862568202,41.196867067008768,40.444586213734922,14.328567619298335,0,0,0,0,{"$f":"AM705 + AM712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46813.315171658927,{"$f":"\"Cumulative final government benefits NPV\"&$E$735*100","v":"Cumulative final government benefits NPV7.5"},"$mm nominal",null,{"$f":"SUM($G714:G$714)","v":0},{"$f":"SUM($G714:H$714)","v":0},{"$f":"SUM($G714:I$714)","v":0},{"$f":"SUM($G714:J$714)","v":0},{"$f":"SUM($G714:K$714)","v":0},{"$f":"SUM($G714:L$714)","v":0},{"$f":"SUM($G714:M$714)","v":0},{"$f":"SUM($G714:N$714)","v":89.047348588938661},{"$f":"SUM($G714:O$714)","v":173.49740302740003},{"$f":"SUM($G714:P$714)","v":270.20341257684379},{"$f":"SUM($G714:Q$714)","v":361.96167280050213},{"$f":"SUM($G714:R$714)","v":449.02532436155462},{"$f":"SUM($G714:S$714)","v":531.63455654041377},{"$f":"SUM($G714:T$714)","v":610.0172698636103},{"$f":"SUM($G714:U$714)","v":684.38970483073638},{"$f":"SUM($G714:V$714)","v":754.95703847396294},{"$f":"SUM($G714:W$714)","v":821.91395039590816},{"$f":"SUM($G714:X$714)","v":885.44515984742827},{"$f":"SUM($G714:Y$714)","v":945.43490881592265},{"$f":"SUM($G714:Z$714)","v":1002.3547724219525},{"$f":"SUM($G714:AA$714)","v":1056.3610857574149},{"$f":"SUM($G714:AB$714)","v":1107.6020474325355},{"$f":"SUM($G714:AC$714)","v":1156.2180470802307},{"$f":"SUM($G714:AD$714)","v":1201.9972197543718},{"$f":"SUM($G714:AE$714)","v":1245.4271326169401},{"$f":"SUM($G714:AF$714)","v":1286.6239996839488},{"$f":"SUM($G714:AG$714)","v":1327.0685858976838},{"$f":"SUM($G714:AH$714)","v":1341.3971535169821},{"$f":"SUM($G714:AI$714)","v":1341.3971535169821},{"$f":"SUM($G714:AJ$714)","v":1341.3971535169821},{"$f":"SUM($G714:AK$714)","v":1341.3971535169821},{"$f":"SUM($G714:AL$714)","v":1341.3971535169821},{"$f":"SUM($G714:AM$714)","v":1341.3971535169821},{"$f":"SUM($G714:AN$714)","v":1341.3971535169821},{"$f":"SUM($G714:AO$714)","v":1341.3971535169821},{"$f":"SUM($G714:AP$714)","v":1341.3971535169821},{"$f":"SUM($G714:AQ$714)","v":1341.3971535169821},{"$f":"SUM($G714:AR$714)","v":1341.3971535169821},{"$f":"SUM($G714:AS$714)","v":1341.3971535169821},{"$f":"SUM($G714:AT$714)","v":1341.3971535169821},{"$f":"SUM($G714:AU$714)","v":1341.3971535169821},{"$f":"SUM($G714:AV$714)","v":1341.3971535169821},{"$f":"SUM($G714:AW$714)","v":1341.3971535169821},{"$f":"SUM($G714:AX$714)","v":1341.3971535169821},{"$f":"SUM($G714:AY$714)","v":1341.3971535169821},{"$f":"SUM($G714:AZ$714)","v":1341.3971535169821},{"$f":"SUM($G714:BA$714)","v":1341.3971535169821},{"$f":"SUM($G714:BB$714)","v":1341.3971535169821},{"$f":"SUM($G714:BC$714)","v":1341.3971535169821},{"$f":"SUM($G714:BD$714)","v":1341.3971535169821}]
[null,null,null,"Final government share of cumulative benefits","%",null,{"$f":"IFERROR(G715/G703, \"-\")","v":"-"},"-","-","-","-","-","-",0.55376986336544087,0.54972999418391044,0.55555240695744701,0.55824144989573021,0.55978851428254572,0.56079250477649922,0.56149585654819634,0.56201539780639109,0.56241436895692487,0.56272998724600121,0.5629855839830793,0.56323055401277555,0.56343611565466589,0.56361094083192309,0.56376137026405204,0.56389216202557335,0.56403900100737725,0.56416904519162414,0.56428533149450177,0.5637512483763828,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,{"$f":"IFERROR(AM715/AM703, \"-\")","v":0.56218143370320606},0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606,0.56218143370320606]
[]
[null,null,null,"Philippines sharing"]
[]
[null,null,null,"Trigger"]
[null,null,null,"Sharing mechanism is applicable","$mm nominal",null,{"$f":"G224","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AM224","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Benefits to be shared"]
[null,null,null,"Annual benefits","$mm nominal",null,{"$f":"MAX(G51 - G52 - G53 - G54 - G55 - G56 - (G66 + G78 + G79 + G80) - (G96 - G610), 0)","v":0},0,0,0,49.384188216000034,290.40321850704009,299.46740661017287,308.65257988772021,317.96115804317066,327.3956091740821,333.94352135756378,340.62239178471492,347.43483962040938,354.38353641281748,361.47120714107388,368.70063128389523,376.07464390957324,383.59613678776481,388.99584958419416,396.77037489127611,404.69341054666546,412.76557211741851,420.98614750715677,425.48843927095157,433.91302358989412,442.44814854725649,484.48047412544298,225.9440736792433,0,0,0,0,{"$f":"MAX(AM51 - AM52 - AM53 - AM54 - AM55 - AM56 - (AM66 + AM78 + AM79 + AM80) - (AM96 - AM610), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sharing mechanism"]
[null,null,{"$f":"SUM(G727:BD727)","v":4611.0556263166563},"Initial government benefits","$mm nominal",null,{"$f":"G210 + G236 + G241 + G244 + G311 + G313 + G319 + G512 + G519 + G595 + G604 + G610","v":0},0,2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,116.16067358343437,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275512,204.70596604421021,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429771,241.58091262825087,246.37242603399878,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,{"$f":"AM210 + AM236 + AM241 + AM244 + AM311 + AM313 + AM319 + AM512 + AM519 + AM595 + AM604 + AM610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial government share of annual benefits","%",null,{"$f":"IFERROR(G727 / G724, \"-\")","v":"-"},{"$f":"IFERROR(H727 / H724, \"-\")","v":"-"},"-","-",0.53974338555116896,0.32247259037247972,0.3878908723266995,0.47864147824265574,0.47368930338976428,0.56631333837972397,0.56631333837972397,0.56631333837972386,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972397,0.56631333837972397,0.56631333837972386,0.56687125270461081,0.56687255821007876,0.56687549523480318,0.56688054768187268,0.56688847539868426,0.56777315276105977,0.56779219023131622,0.56782356798052946,0.54727320925106016,0.44692058410763291,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,null,"Additional government share required","%",null,{"$f":"IFERROR(MAX(Inputs!$E$90 - G728, 0%) * G721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - H728, 0%) * H721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - I728, 0%) * I721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - J728, 0%) * J721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - K728, 0%) * K721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - L728, 0%) * L721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - M728, 0%) * M721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - N728, 0%) * N721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - O728, 0%) * O721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - P728, 0%) * P721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - Q728, 0%) * Q721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - R728, 0%) * R721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - S728, 0%) * S721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - T728, 0%) * T721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - U728, 0%) * U721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - V728, 0%) * V721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - W728, 0%) * W721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - X728, 0%) * X721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - Y728, 0%) * Y721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - Z728, 0%) * Z721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AA728, 0%) * AA721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AB728, 0%) * AB721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AC728, 0%) * AC721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AD728, 0%) * AD721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AE728, 0%) * AE721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AF728, 0%) * AF721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AG728, 0%) * AG721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AH728, 0%) * AH721, \"-\")","v":0},{"$f":"IFERROR(MAX(Inputs!$E$90 - AI728, 0%) * AI721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AJ728, 0%) * AJ721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AK728, 0%) * AK721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AL728, 0%) * AL721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AM728, 0%) * AM721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AN728, 0%) * AN721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AO728, 0%) * AO721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AP728, 0%) * AP721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AQ728, 0%) * AQ721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AR728, 0%) * AR721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AS728, 0%) * AS721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AT728, 0%) * AT721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AU728, 0%) * AU721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AV728, 0%) * AV721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AW728, 0%) * AW721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AX728, 0%) * AX721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AY728, 0%) * AY721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - AZ728, 0%) * AZ721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - BA728, 0%) * BA721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - BB728, 0%) * BB721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - BC728, 0%) * BC721, \"-\")","v":"-"},{"$f":"IFERROR(MAX(Inputs!$E$90 - BD728, 0%) * BD721, \"-\")","v":"-"}]
[null,null,{"$f":"SUM(G730:BD730)","v":0},"Additional government benefits required","$mm nominal",null,{"$f":"IFERROR(G729 * G724, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM729 * AM724, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Ecuador sharing"]
[]
[null,null,null,"Discount index"]
[null,null,null,"Discount rate to be applied",{"$f":"(((SUM(C53:C54) * Inputs!E195) * (Inputs!E198 + Inputs!E202)) + (((SUM(C53:C54) * ( 1- Inputs!E195)) * (Inputs!E200 + Inputs!E202)) * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(G33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))))/SUM(C53:C54)","v":7.4999999999999997E-2}]
[null,null,null,"Discount index",null,null,{"$f":"(1 + $E$735)^(G6-1)","v":1},1.075,1.1556249999999999,1.2422968749999999,1.3354691406249999,1.4356293261718749,1.5433015256347653,1.6590491400573728,1.7834778255616757,1.9172386624788014,2.0610315621647111,2.2156089293270647,2.3817795990265944,2.5604130689535891,2.7524440491251081,2.9588773528094912,3.1807931542702028,3.4193526408404677,3.6758040889035026,3.9514893955712656,4.2478511002391102,4.566439932757044,4.9089229277138218,5.2770921472923584,5.6728740583392847,6.0983396127147316,6.5557150836683347,7.0473937149434605,7.5759482435642198,8.1441443618315379,8.7549551889689017,9.4115768281415697,{"$f":"(1 + $E$735)^(AM6-1)","v":10.117445090252186},10.8762534720211,11.691972482422681,12.568870418604382,13.511535699999712,14.524900877499689,15.614268443312165,16.785338576560576,18.04423896980262,19.397556892537818,20.85237365947815,22.416301683939015,24.097524310234437,25.904838633502024,27.847701531014671,29.936279145840771,32.181500081778829,34.59511258791224]
[]
[null,null,null,"Trigger"]
[null,null,{"$f":"SUM(G739:BD739)","v":4668.4365154377783},"Free cash flow ","$mm nominal",null,{"$f":"G414 - G512 + G327 + G330 + G388 + (G96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(G33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(G52:G55)","v":-20},{"$f":"H414 - H512 + H327 + H330 + H388 + (H96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(H33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(H52:H55)","v":-20.399999999999999},{"$f":"I414 - I512 + I327 + I330 + I388 + (I96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(I33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(I52:I55)","v":-80.956125},{"$f":"J414 - J512 + J327 + J330 + J388 + (J96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(J33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(J52:J55)","v":-330.30098999999996},{"$f":"K414 - K512 + K327 + K330 + K388 + (K96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(K33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(K52:K55)","v":51.203732331600037},{"$f":"L414 - L512 + L327 + L330 + L388 + (L96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(L33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(L52:L55)","v":219.53560682736963},{"$f":"M414 - M512 + M327 + M330 + M388 + (M96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(M33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(M52:M55)","v":208.04354082425064},{"$f":"N414 - N512 + N327 + N330 + N388 + (N96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(N33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(N52:N55)","v":210.73019896585558},{"$f":"O414 - O512 + O327 + O330 + O388 + (O96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(O33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(O52:O55)","v":213.53758870101268},{"$f":"P414 - P512 + P327 + P330 + P388 + (P96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(P33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(P52:P55)","v":187.81363594159305},{"$f":"Q414 - Q512 + Q327 + Q330 + Q388 + (Q96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(Q33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(Q52:Q55)","v":191.56990866042497},{"$f":"R414 - R512 + R327 + R330 + R388 + (R96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(R33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(R52:R55)","v":195.40130683363327},{"$f":"S414 - S512 + S327 + S330 + S388 + (S96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(S33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(S52:S55)","v":199.309332970306},{"$f":"T414 - T512 + T327 + T330 + T388 + (T96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(T33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(T52:T55)","v":203.29551962971217},{"$f":"U414 - U512 + U327 + U330 + U388 + (U96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(U33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(U52:U55)","v":207.36143002230637},{"$f":"V414 - V512 + V327 + V330 + V388 + (V96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(V33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(V52:V55)","v":211.50865862275248},{"$f":"W414 - W512 + W327 + W330 + W388 + (W96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(W33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(W52:W55)","v":215.7388317952076},{"$f":"X414 - X512 + X327 + X330 + X388 + (X96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(X33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(X52:X55)","v":220.05360843111174},{"$f":"Y414 - Y512 + Y327 + Y330 + Y388 + (Y96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(Y33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(Y52:Y55)","v":225.13634358153172},{"$f":"Z414 - Z512 + Z327 + Z330 + Z388 + (Z96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(Z33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(Z52:Z55)","v":229.64068795854288},{"$f":"AA414 - AA512 + AA327 + AA330 + AA388 + (AA96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AA33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AA52:AA55)","v":234.23721327044456},{"$f":"AB414 - AB512 + AB327 + AB330 + AB388 + (AB96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AB33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AB52:AB55)","v":238.92846952790762},{"$f":"AC414 - AC512 + AC327 + AC330 + AC388 + (AC96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AC33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AC52:AC55)","v":243.71745973424885},{"$f":"AD414 - AD512 + AD327 + AD330 + AD388 + (AD96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AD33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AD52:AD55)","v":245.90363508756923},{"$f":"AE414 - AE512 + AE327 + AE330 + AE388 + (AE96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AE33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AE52:AE55)","v":250.8472631292635},{"$f":"AF414 - AF512 + AF327 + AF330 + AF388 + (AF96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AF33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AF52:AF55)","v":255.90714904617943},{"$f":"AG414 - AG512 + AG327 + AG330 + AG388 + (AG96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AG33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AG52:AG55)","v":293.44959699094642},{"$f":"AH414 - AH512 + AH327 + AH330 + AH388 + (AH96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AH33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AH52:AH55)","v":167.22291155400796},{"$f":"AI414 - AI512 + AI327 + AI330 + AI388 + (AI96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AI33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AI52:AI55)","v":0},{"$f":"AJ414 - AJ512 + AJ327 + AJ330 + AJ388 + (AJ96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AJ33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AJ52:AJ55)","v":0},{"$f":"AK414 - AK512 + AK327 + AK330 + AK388 + (AK96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AK33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AK52:AK55)","v":0},{"$f":"AL414 - AL512 + AL327 + AL330 + AL388 + (AL96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AL33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AL52:AL55)","v":0},{"$f":"AM414 - AM512 + AM327 + AM330 + AM388 + (AM96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AM33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AM52:AM55)","v":0},{"$f":"AN414 - AN512 + AN327 + AN330 + AN388 + (AN96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AN33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AN52:AN55)","v":0},{"$f":"AO414 - AO512 + AO327 + AO330 + AO388 + (AO96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AO33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AO52:AO55)","v":0},{"$f":"AP414 - AP512 + AP327 + AP330 + AP388 + (AP96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AP33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AP52:AP55)","v":0},{"$f":"AQ414 - AQ512 + AQ327 + AQ330 + AQ388 + (AQ96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AQ33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AQ52:AQ55)","v":0},{"$f":"AR414 - AR512 + AR327 + AR330 + AR388 + (AR96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AR33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AR52:AR55)","v":0},{"$f":"AS414 - AS512 + AS327 + AS330 + AS388 + (AS96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AS33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AS52:AS55)","v":0},{"$f":"AT414 - AT512 + AT327 + AT330 + AT388 + (AT96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AT33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AT52:AT55)","v":0},{"$f":"AU414 - AU512 + AU327 + AU330 + AU388 + (AU96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AU33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AU52:AU55)","v":0},{"$f":"AV414 - AV512 + AV327 + AV330 + AV388 + (AV96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AV33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AV52:AV55)","v":0},{"$f":"AW414 - AW512 + AW327 + AW330 + AW388 + (AW96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AW33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AW52:AW55)","v":0},{"$f":"AX414 - AX512 + AX327 + AX330 + AX388 + (AX96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AX33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AX52:AX55)","v":0},{"$f":"AY414 - AY512 + AY327 + AY330 + AY388 + (AY96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AY33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AY52:AY55)","v":0},{"$f":"AZ414 - AZ512 + AZ327 + AZ330 + AZ388 + (AZ96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(AZ33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(AZ52:AZ55)","v":0},{"$f":"BA414 - BA512 + BA327 + BA330 + BA388 + (BA96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(BA33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(BA52:BA55)","v":0},{"$f":"BB414 - BB512 + BB327 + BB330 + BB388 + (BB96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(BB33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(BB52:BB55)","v":0},{"$f":"BC414 - BC512 + BC327 + BC330 + BC388 + (BC96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(BC33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(BC52:BC55)","v":0},{"$f":"BD414 - BD512 + BD327 + BD330 + BD388 + (BD96 * (1 - (Inputs!$E$76 * Inputs!$E$77)) * (1 - (IF(Inputs!$E$46=0, Inputs!$E$44, IF(BD33 < Inputs!$E$46, Inputs!$E$44, Inputs!$E$45))))) - SUM(BD52:BD55)","v":0}]
[null,null,{"$f":"SUM(G740:BD740)","v":1396.8353207724858},{"$f":"\"Free cash flow NPV\"&$E$735*100","v":"Free cash flow NPV7.5"},"$mm nominal",null,{"$f":"G$739/G736","v":-20},-18.97674418604651,-70.053975121687401,-265.87927301998565,38.341381896429802,152.91942204382542,134.80420861936335,127.01866019385548,119.73100289809473,97.960488496913811,92.948556527304319,88.193048984046783,83.680846477886291,79.399500844133982,75.337200800945723,71.482739364618254,67.825482932009905,64.355341944790794,61.248189004732893,58.114970070758297,55.142519768939032,52.32270062592319,49.647848076472584,46.598321239044644,44.218725913809237,41.963413863115441,44.762408561957045,23.728333951234276,0,0,0,0,{"$f":"AM$739/AM736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,47613.779011179933,{"$f":"\"Cumulative free cash flow NPV\"&$E$735*100","v":"Cumulative free cash flow NPV7.5"},"$mm nominal",null,{"$f":"SUM($G740:G$740)","v":-20},{"$f":"SUM($G740:H$740)","v":-38.97674418604651},{"$f":"SUM($G740:I$740)","v":-109.0307193077339},{"$f":"SUM($G740:J$740)","v":-374.90999232771958},{"$f":"SUM($G740:K$740)","v":-336.56861043128976},{"$f":"SUM($G740:L$740)","v":-183.64918838746433},{"$f":"SUM($G740:M$740)","v":-48.844979768100984},{"$f":"SUM($G740:N$740)","v":78.173680425754497},{"$f":"SUM($G740:O$740)","v":197.90468332384921},{"$f":"SUM($G740:P$740)","v":295.86517182076301},{"$f":"SUM($G740:Q$740)","v":388.81372834806734},{"$f":"SUM($G740:R$740)","v":477.0067773321141},{"$f":"SUM($G740:S$740)","v":560.68762381000033},{"$f":"SUM($G740:T$740)","v":640.0871246541343},{"$f":"SUM($G740:U$740)","v":715.42432545508007},{"$f":"SUM($G740:V$740)","v":786.90706481969835},{"$f":"SUM($G740:W$740)","v":854.73254775170824},{"$f":"SUM($G740:X$740)","v":919.08788969649902},{"$f":"SUM($G740:Y$740)","v":980.33607870123194},{"$f":"SUM($G740:Z$740)","v":1038.4510487719901},{"$f":"SUM($G740:AA$740)","v":1093.5935685409293},{"$f":"SUM($G740:AB$740)","v":1145.9162691668525},{"$f":"SUM($G740:AC$740)","v":1195.5641172433252},{"$f":"SUM($G740:AD$740)","v":1242.1624384823699},{"$f":"SUM($G740:AE$740)","v":1286.3811643961792},{"$f":"SUM($G740:AF$740)","v":1328.3445782592946},{"$f":"SUM($G740:AG$740)","v":1373.1069868212517},{"$f":"SUM($G740:AH$740)","v":1396.8353207724858},{"$f":"SUM($G740:AI$740)","v":1396.8353207724858},{"$f":"SUM($G740:AJ$740)","v":1396.8353207724858},{"$f":"SUM($G740:AK$740)","v":1396.8353207724858},{"$f":"SUM($G740:AL$740)","v":1396.8353207724858},{"$f":"SUM($G740:AM$740)","v":1396.8353207724858},{"$f":"SUM($G740:AN$740)","v":1396.8353207724858},{"$f":"SUM($G740:AO$740)","v":1396.8353207724858},{"$f":"SUM($G740:AP$740)","v":1396.8353207724858},{"$f":"SUM($G740:AQ$740)","v":1396.8353207724858},{"$f":"SUM($G740:AR$740)","v":1396.8353207724858},{"$f":"SUM($G740:AS$740)","v":1396.8353207724858},{"$f":"SUM($G740:AT$740)","v":1396.8353207724858},{"$f":"SUM($G740:AU$740)","v":1396.8353207724858},{"$f":"SUM($G740:AV$740)","v":1396.8353207724858},{"$f":"SUM($G740:AW$740)","v":1396.8353207724858},{"$f":"SUM($G740:AX$740)","v":1396.8353207724858},{"$f":"SUM($G740:AY$740)","v":1396.8353207724858},{"$f":"SUM($G740:AZ$740)","v":1396.8353207724858},{"$f":"SUM($G740:BA$740)","v":1396.8353207724858},{"$f":"SUM($G740:BB$740)","v":1396.8353207724858},{"$f":"SUM($G740:BC$740)","v":1396.8353207724858},{"$f":"SUM($G740:BD$740)","v":1396.8353207724858}]
[null,null,null,{"$f":"\"Positive cumulative free cash flow NPV\"&$E$735*100","v":"Positive cumulative free cash flow NPV7.5"},"Flag",null,{"$f":"(SUM(G741:G741) > 0) * 1","v":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,{"$f":"(SUM(AM741:AM741) > 0) * 1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Year that sharing is triggered",{"$f":"IF(SUMPRODUCT(G743:BD743,G31:BD31) > 0, SUMPRODUCT(G743:BD743,G31:BD31), 51)","v":8},null,{"$f":"IF(AND(G742 = 1, SUM($F$742:F742) = 0), 1, 0)","v":0},{"$f":"IF(AND(H742 = 1, SUM($F$742:G742) = 0), 1, 0)","v":0},{"$f":"IF(AND(I742 = 1, SUM($F$742:H742) = 0), 1, 0)","v":0},{"$f":"IF(AND(J742 = 1, SUM($F$742:I742) = 0), 1, 0)","v":0},{"$f":"IF(AND(K742 = 1, SUM($F$742:J742) = 0), 1, 0)","v":0},{"$f":"IF(AND(L742 = 1, SUM($F$742:K742) = 0), 1, 0)","v":0},{"$f":"IF(AND(M742 = 1, SUM($F$742:L742) = 0), 1, 0)","v":0},{"$f":"IF(AND(N742 = 1, SUM($F$742:M742) = 0), 1, 0)","v":1},{"$f":"IF(AND(O742 = 1, SUM($F$742:N742) = 0), 1, 0)","v":0},{"$f":"IF(AND(P742 = 1, SUM($F$742:O742) = 0), 1, 0)","v":0},{"$f":"IF(AND(Q742 = 1, SUM($F$742:P742) = 0), 1, 0)","v":0},{"$f":"IF(AND(R742 = 1, SUM($F$742:Q742) = 0), 1, 0)","v":0},{"$f":"IF(AND(S742 = 1, SUM($F$742:R742) = 0), 1, 0)","v":0},{"$f":"IF(AND(T742 = 1, SUM($F$742:S742) = 0), 1, 0)","v":0},{"$f":"IF(AND(U742 = 1, SUM($F$742:T742) = 0), 1, 0)","v":0},{"$f":"IF(AND(V742 = 1, SUM($F$742:U742) = 0), 1, 0)","v":0},{"$f":"IF(AND(W742 = 1, SUM($F$742:V742) = 0), 1, 0)","v":0},{"$f":"IF(AND(X742 = 1, SUM($F$742:W742) = 0), 1, 0)","v":0},{"$f":"IF(AND(Y742 = 1, SUM($F$742:X742) = 0), 1, 0)","v":0},{"$f":"IF(AND(Z742 = 1, SUM($F$742:Y742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AA742 = 1, SUM($F$742:Z742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AB742 = 1, SUM($F$742:AA742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AC742 = 1, SUM($F$742:AB742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AD742 = 1, SUM($F$742:AC742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AE742 = 1, SUM($F$742:AD742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AF742 = 1, SUM($F$742:AE742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AG742 = 1, SUM($F$742:AF742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AH742 = 1, SUM($F$742:AG742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AI742 = 1, SUM($F$742:AH742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AJ742 = 1, SUM($F$742:AI742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AK742 = 1, SUM($F$742:AJ742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AL742 = 1, SUM($F$742:AK742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AM742 = 1, SUM($F$742:AL742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AN742 = 1, SUM($F$742:AM742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AO742 = 1, SUM($F$742:AN742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AP742 = 1, SUM($F$742:AO742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AQ742 = 1, SUM($F$742:AP742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AR742 = 1, SUM($F$742:AQ742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AS742 = 1, SUM($F$742:AR742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AT742 = 1, SUM($F$742:AS742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AU742 = 1, SUM($F$742:AT742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AV742 = 1, SUM($F$742:AU742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AW742 = 1, SUM($F$742:AV742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AX742 = 1, SUM($F$742:AW742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AY742 = 1, SUM($F$742:AX742) = 0), 1, 0)","v":0},{"$f":"IF(AND(AZ742 = 1, SUM($F$742:AY742) = 0), 1, 0)","v":0},{"$f":"IF(AND(BA742 = 1, SUM($F$742:AZ742) = 0), 1, 0)","v":0},{"$f":"IF(AND(BB742 = 1, SUM($F$742:BA742) = 0), 1, 0)","v":0},{"$f":"IF(AND(BC742 = 1, SUM($F$742:BB742) = 0), 1, 0)","v":0},{"$f":"IF(AND(BD742 = 1, SUM($F$742:BC742) = 0), 1, 0)","v":0}]
[null,null,null,"Sharing mechanism is applicable","Flag",null,{"$f":"IF(AND(G31 >= $E$743, G31 <= $C$36), 1, 0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(AND(AM31 >= $E$743, AM31 <= $C$36), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Benefits to be shared"]
[null,null,{"$f":"SUM(G747:BD747)","v":4668.4365154377783},"Free cash flow ","$mm nominal",null,{"$f":"G739","v":-20},{"$f":"H739","v":-20.399999999999999},-80.956125,-330.30098999999996,51.203732331600037,219.53560682736963,208.04354082425064,210.73019896585558,213.53758870101268,187.81363594159305,191.56990866042497,195.40130683363327,199.309332970306,203.29551962971217,207.36143002230637,211.50865862275248,215.7388317952076,220.05360843111174,225.13634358153172,229.64068795854288,234.23721327044456,238.92846952790762,243.71745973424885,245.90363508756923,250.8472631292635,255.90714904617943,293.44959699094642,167.22291155400796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G748:BD748)","v":151104.30391600475},"Cumulative free cash flow","$mm nominal",null,{"$f":"SUM($G$747:G747)","v":-20},{"$f":"SUM($G$747:H747)","v":-40.4},{"$f":"SUM($G$747:I747)","v":-121.35612499999999},{"$f":"SUM($G$747:J747)","v":-451.65711499999998},{"$f":"SUM($G$747:K747)","v":-400.45338266839997},{"$f":"SUM($G$747:L747)","v":-180.91777584103033},{"$f":"SUM($G$747:M747)","v":27.125764983220307},{"$f":"SUM($G$747:N747)","v":237.85596394907589},{"$f":"SUM($G$747:O747)","v":451.39355265008857},{"$f":"SUM($G$747:P747)","v":639.20718859168164},{"$f":"SUM($G$747:Q747)","v":830.77709725210661},{"$f":"SUM($G$747:R747)","v":1026.1784040857399},{"$f":"SUM($G$747:S747)","v":1225.4877370560459},{"$f":"SUM($G$747:T747)","v":1428.783256685758},{"$f":"SUM($G$747:U747)","v":1636.1446867080645},{"$f":"SUM($G$747:V747)","v":1847.653345330817},{"$f":"SUM($G$747:W747)","v":2063.3921771260248},{"$f":"SUM($G$747:X747)","v":2283.4457855571363},{"$f":"SUM($G$747:Y747)","v":2508.5821291386683},{"$f":"SUM($G$747:Z747)","v":2738.2228170972112},{"$f":"SUM($G$747:AA747)","v":2972.4600303676557},{"$f":"SUM($G$747:AB747)","v":3211.3884998955632},{"$f":"SUM($G$747:AC747)","v":3455.1059596298119},{"$f":"SUM($G$747:AD747)","v":3701.0095947173813},{"$f":"SUM($G$747:AE747)","v":3951.8568578466447},{"$f":"SUM($G$747:AF747)","v":4207.764006892824},{"$f":"SUM($G$747:AG747)","v":4501.2136038837707},{"$f":"SUM($G$747:AH747)","v":4668.4365154377783},{"$f":"SUM($G$747:AI747)","v":4668.4365154377783},{"$f":"SUM($G$747:AJ747)","v":4668.4365154377783},{"$f":"SUM($G$747:AK747)","v":4668.4365154377783},{"$f":"SUM($G$747:AL747)","v":4668.4365154377783},{"$f":"SUM($G$747:AM747)","v":4668.4365154377783},{"$f":"SUM($G$747:AN747)","v":4668.4365154377783},{"$f":"SUM($G$747:AO747)","v":4668.4365154377783},{"$f":"SUM($G$747:AP747)","v":4668.4365154377783},{"$f":"SUM($G$747:AQ747)","v":4668.4365154377783},{"$f":"SUM($G$747:AR747)","v":4668.4365154377783},{"$f":"SUM($G$747:AS747)","v":4668.4365154377783},{"$f":"SUM($G$747:AT747)","v":4668.4365154377783},{"$f":"SUM($G$747:AU747)","v":4668.4365154377783},{"$f":"SUM($G$747:AV747)","v":4668.4365154377783},{"$f":"SUM($G$747:AW747)","v":4668.4365154377783},{"$f":"SUM($G$747:AX747)","v":4668.4365154377783},{"$f":"SUM($G$747:AY747)","v":4668.4365154377783},{"$f":"SUM($G$747:AZ747)","v":4668.4365154377783},{"$f":"SUM($G$747:BA747)","v":4668.4365154377783},{"$f":"SUM($G$747:BB747)","v":4668.4365154377783},{"$f":"SUM($G$747:BC747)","v":4668.4365154377783},{"$f":"SUM($G$747:BD747)","v":4668.4365154377783}]
[null,null,4668.4365154377783,"Free cash flow available for distribution","$mm nominal",null,{"$f":"IF(G748>0,MAX(0,MIN(G748,G747)),0)","v":0},{"$f":"IF(H748>0,MAX(0,MIN(H748,H747)),0)","v":0},0,0,0,0,27.125764983220307,210.73019896585558,213.53758870101268,187.81363594159305,191.56990866042497,195.40130683363327,199.309332970306,203.29551962971217,207.36143002230637,211.50865862275248,215.7388317952076,220.05360843111174,225.13634358153172,229.64068795854288,234.23721327044456,238.92846952790762,243.71745973424885,245.90363508756923,250.8472631292635,255.90714904617943,293.44959699094642,167.22291155400796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,3181.5354812344917,"Government revenues incl. in annual benefits","$mm nominal",null,{"$f":"G210 + G240 + G411 + G440","v":0},0,0,0,18.184860287999999,81.724495011398446,96.709222370076787,97.631977712646275,98.553088632851228,128.12701096224427,130.68955118148915,133.30334220511889,135.9694090492213,138.68879723020572,141.46257317480985,144.291824638306,147.17766113107217,150.12121435369363,152.44197565896971,155.48919766676855,158.59527006737306,161.76066347666645,164.98545593041672,167.10993569312052,170.42657906704005,173.7921699940502,179.56713430293391,54.732071436018074,0,0,0,0,{"$f":"AM210 + AM240 + AM411 + AM440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,7849.9719966722687,"Annual benefits","$mm nominal",null,{"$f":"G749 + G751","v":0},{"$f":"H749 + H751","v":0},0,0,18.184860287999999,81.724495011398446,123.83498735329709,308.36217667850184,312.09067733386394,315.94064690383732,322.25945984191412,328.70464903875217,335.27874201952727,341.9843168599179,348.82400319711621,355.8004832610585,362.91649292627977,370.17482278480537,377.5783192405014,385.12988562531143,392.83248333781762,400.68913300457405,408.70291566466557,413.01357078068975,421.27384219630358,429.69931904022962,473.0167312938803,221.95498299002605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2515.1183976025918,{"$f":"\"Annual benefits NPV\"&$E$735*100","v":"Annual benefits NPV7.5"},"$mm nominal",null,{"$f":"G$753/G736","v":0},0,0,0,13.61683301756376,56.925902474643593,80.240306444564254,185.86681324450592,174.98993980235014,164.7894198499821,156.35833325300632,148.35860457494542,140.76816434087849,133.56607221181031,126.73245921492698,120.24847292951209,114.09622547730454,108.25874417381455,102.71992470445657,97.464486696321586,92.477931563021414,87.746502506308687,83.257146564125478,78.265370255587499,74.261095498324906,70.46169061236408,72.153338767309222,31.494619424963794,0,0,0,0,{"$f":"AM$753/AM736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G755:BD755)","v":258127.78553790398},"Cumulative annual benefits","$mm nominal",null,{"$f":"SUM($G753:G$753)","v":0},{"$f":"SUM($G753:H$753)","v":0},{"$f":"SUM($G753:I$753)","v":0},{"$f":"SUM($G753:J$753)","v":0},{"$f":"SUM($G753:K$753)","v":18.184860287999999},{"$f":"SUM($G753:L$753)","v":99.909355299398442},{"$f":"SUM($G753:M$753)","v":223.74434265269554},{"$f":"SUM($G753:N$753)","v":532.10651933119743},{"$f":"SUM($G753:O$753)","v":844.19719666506137},{"$f":"SUM($G753:P$753)","v":1160.1378435688987},{"$f":"SUM($G753:Q$753)","v":1482.3973034108128},{"$f":"SUM($G753:R$753)","v":1811.101952449565},{"$f":"SUM($G753:S$753)","v":2146.3806944690923},{"$f":"SUM($G753:T$753)","v":2488.36501132901},{"$f":"SUM($G753:U$753)","v":2837.1890145261264},{"$f":"SUM($G753:V$753)","v":3192.989497787185},{"$f":"SUM($G753:W$753)","v":3555.9059907134647},{"$f":"SUM($G753:X$753)","v":3926.0808134982699},{"$f":"SUM($G753:Y$753)","v":4303.6591327387714},{"$f":"SUM($G753:Z$753)","v":4688.7890183640829},{"$f":"SUM($G753:AA$753)","v":5081.6215017019003},{"$f":"SUM($G753:AB$753)","v":5482.310634706474},{"$f":"SUM($G753:AC$753)","v":5891.0135503711399},{"$f":"SUM($G753:AD$753)","v":6304.0271211518293},{"$f":"SUM($G753:AE$753)","v":6725.3009633481324},{"$f":"SUM($G753:AF$753)","v":7155.0002823883624},{"$f":"SUM($G753:AG$753)","v":7628.0170136822426},{"$f":"SUM($G753:AH$753)","v":7849.9719966722687},{"$f":"SUM($G753:AI$753)","v":7849.9719966722687},{"$f":"SUM($G753:AJ$753)","v":7849.9719966722687},{"$f":"SUM($G753:AK$753)","v":7849.9719966722687},{"$f":"SUM($G753:AL$753)","v":7849.9719966722687},{"$f":"SUM($G753:AM$753)","v":7849.9719966722687},{"$f":"SUM($G753:AN$753)","v":7849.9719966722687},{"$f":"SUM($G753:AO$753)","v":7849.9719966722687},{"$f":"SUM($G753:AP$753)","v":7849.9719966722687},{"$f":"SUM($G753:AQ$753)","v":7849.9719966722687},{"$f":"SUM($G753:AR$753)","v":7849.9719966722687},{"$f":"SUM($G753:AS$753)","v":7849.9719966722687},{"$f":"SUM($G753:AT$753)","v":7849.9719966722687},{"$f":"SUM($G753:AU$753)","v":7849.9719966722687},{"$f":"SUM($G753:AV$753)","v":7849.9719966722687},{"$f":"SUM($G753:AW$753)","v":7849.9719966722687},{"$f":"SUM($G753:AX$753)","v":7849.9719966722687},{"$f":"SUM($G753:AY$753)","v":7849.9719966722687},{"$f":"SUM($G753:AZ$753)","v":7849.9719966722687},{"$f":"SUM($G753:BA$753)","v":7849.9719966722687},{"$f":"SUM($G753:BB$753)","v":7849.9719966722687},{"$f":"SUM($G753:BC$753)","v":7849.9719966722687},{"$f":"SUM($G753:BD$753)","v":7849.9719966722687}]
[null,null,{"$f":"SUM(G756:BD756)","v":89591.334626211188},{"$f":"\"Cumulative annual benefits NPV\"&$E$735*100","v":"Cumulative annual benefits NPV7.5"},"$mm nominal",null,{"$f":"SUM($G$754:G754)","v":0},{"$f":"SUM($G$754:H754)","v":0},{"$f":"SUM($G$754:I754)","v":0},{"$f":"SUM($G$754:J754)","v":0},{"$f":"SUM($G$754:K754)","v":13.61683301756376},{"$f":"SUM($G$754:L754)","v":70.542735492207356},{"$f":"SUM($G$754:M754)","v":150.78304193677161},{"$f":"SUM($G$754:N754)","v":336.64985518127753},{"$f":"SUM($G$754:O754)","v":511.63979498362767},{"$f":"SUM($G$754:P754)","v":676.42921483360976},{"$f":"SUM($G$754:Q754)","v":832.78754808661608},{"$f":"SUM($G$754:R754)","v":981.14615266156147},{"$f":"SUM($G$754:S754)","v":1121.9143170024399},{"$f":"SUM($G$754:T754)","v":1255.4803892142502},{"$f":"SUM($G$754:U754)","v":1382.2128484291773},{"$f":"SUM($G$754:V754)","v":1502.4613213586892},{"$f":"SUM($G$754:W754)","v":1616.5575468359939},{"$f":"SUM($G$754:X754)","v":1724.8162910098085},{"$f":"SUM($G$754:Y754)","v":1827.5362157142652},{"$f":"SUM($G$754:Z754)","v":1925.0007024105867},{"$f":"SUM($G$754:AA754)","v":2017.4786339736081},{"$f":"SUM($G$754:AB754)","v":2105.2251364799167},{"$f":"SUM($G$754:AC754)","v":2188.4822830440421},{"$f":"SUM($G$754:AD754)","v":2266.7476532996297},{"$f":"SUM($G$754:AE754)","v":2341.0087487979545},{"$f":"SUM($G$754:AF754)","v":2411.4704394103187},{"$f":"SUM($G$754:AG754)","v":2483.6237781776281},{"$f":"SUM($G$754:AH754)","v":2515.1183976025918},{"$f":"SUM($G$754:AI754)","v":2515.1183976025918},{"$f":"SUM($G$754:AJ754)","v":2515.1183976025918},{"$f":"SUM($G$754:AK754)","v":2515.1183976025918},{"$f":"SUM($G$754:AL754)","v":2515.1183976025918},{"$f":"SUM($G$754:AM754)","v":2515.1183976025918},{"$f":"SUM($G$754:AN754)","v":2515.1183976025918},{"$f":"SUM($G$754:AO754)","v":2515.1183976025918},{"$f":"SUM($G$754:AP754)","v":2515.1183976025918},{"$f":"SUM($G$754:AQ754)","v":2515.1183976025918},{"$f":"SUM($G$754:AR754)","v":2515.1183976025918},{"$f":"SUM($G$754:AS754)","v":2515.1183976025918},{"$f":"SUM($G$754:AT754)","v":2515.1183976025918},{"$f":"SUM($G$754:AU754)","v":2515.1183976025918},{"$f":"SUM($G$754:AV754)","v":2515.1183976025918},{"$f":"SUM($G$754:AW754)","v":2515.1183976025918},{"$f":"SUM($G$754:AX754)","v":2515.1183976025918},{"$f":"SUM($G$754:AY754)","v":2515.1183976025918},{"$f":"SUM($G$754:AZ754)","v":2515.1183976025918},{"$f":"SUM($G$754:BA754)","v":2515.1183976025918},{"$f":"SUM($G$754:BB754)","v":2515.1183976025918},{"$f":"SUM($G$754:BC754)","v":2515.1183976025918},{"$f":"SUM($G$754:BD754)","v":2515.1183976025918}]
[]
[null,null,null,"Sharing mechanism"]
[null,null,{"$f":"SUM(G759:BD759)","v":3181.5354812344917},"Initial government benefits","$mm nominal",null,{"$f":"G210 + G240 + G411 + G440","v":0},0,0,0,18.184860287999999,81.724495011398446,96.709222370076787,97.631977712646275,98.553088632851228,128.12701096224427,130.68955118148915,133.30334220511889,135.9694090492213,138.68879723020572,141.46257317480985,144.291824638306,147.17766113107217,150.12121435369363,152.44197565896971,155.48919766676855,158.59527006737306,161.76066347666645,164.98545593041672,167.10993569312052,170.42657906704005,173.7921699940502,179.56713430293391,54.732071436018074,0,0,0,0,{"$f":"AM210 + AM240 + AM411 + AM440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G760:BD760)","v":1051.8616451939465},{"$f":"\"Initial government benefits NPV\"&$E$735*100","v":"Initial government benefits NPV7.5"},"$mm nominal",null,{"$f":"G$759/G736","v":0},0,0,0,13.61683301756376,56.925902474643593,62.663854576506004,58.848153050650438,55.258936904255386,66.828931353068285,63.40977672570201,60.165555590898627,57.087317862992201,54.166571367676312,51.395258413981253,48.765733564893829,46.270742545294624,43.903402229023747,41.471735699723695,39.34951662556329,37.335411794082376,35.423801880385511,33.609298487652886,31.667049016542858,30.042369584515662,28.498276749248642,27.390930205352184,7.7662854737295142,0,0,0,0,{"$f":"AM$759/AM736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G761:BD761)","v":151455.16399565054},"Cumulative initial government benefits","$mm nominal",null,{"$f":"SUM($F776:F$776) + G759","v":0},{"$f":"SUM($F776:G$776) + H759","v":0},{"$f":"SUM($F776:H$776) + I759","v":0},{"$f":"SUM($F776:I$776) + J759","v":2.9261250000000003},{"$f":"SUM($F776:J$776) + K759","v":33.049575288},{"$f":"SUM($F776:K$776) + L759","v":123.24399895179845},{"$f":"SUM($F776:L$776) + M759","v":231.87580443494724},{"$f":"SUM($F776:M$776) + N759","v":348.95923336095115},{"$f":"SUM($F776:N$776) + O759","v":497.61427138202384},{"$f":"SUM($F776:O$776) + P759","v":677.80299316988919},{"$f":"SUM($F776:P$776) + Q759","v":865.77403379137183},{"$f":"SUM($F776:Q$776) + R759","v":1057.5044952252842},{"$f":"SUM($F776:R$776) + S759","v":1253.0695658878747},{"$f":"SUM($F776:S$776) + T759","v":1452.5459379637171},{"$f":"SUM($F776:T$776) + U759","v":1656.0118374810766},{"$f":"SUM($F776:U$776) + V759","v":1863.547054988783},{"$f":"SUM($F776:V$776) + W759","v":2075.2329768466434},{"$f":"SUM($F776:W$776) + X759","v":2291.1526171416613},{"$f":"SUM($F776:X$776) + Y759","v":2510.7089872607817},{"$f":"SUM($F776:Y$776) + Z759","v":2734.2667738192672},{"$f":"SUM($F776:Z$776) + AA759","v":2962.2910836564611},{"$f":"SUM($F776:AA$776) + AB759","v":3194.8672545876575},{"$f":"SUM($F776:AB$776) + AC759","v":3432.0808206275515},{"$f":"SUM($F776:AC$776) + AD759","v":3672.8574957145529},{"$f":"SUM($F776:AD$776) + AE759","v":3917.7550517167233},{"$f":"SUM($F776:AE$776) + AF759","v":4167.4930686777316},{"$f":"SUM($F776:AF$776) + AG759","v":4424.500519341098},{"$f":"SUM($F776:AG$776) + AH759","v":4564.8086403682892},{"$f":"SUM($F776:AH$776) + AI759","v":4611.0556263166563},{"$f":"SUM($F776:AI$776) + AJ759","v":4611.0556263166563},{"$f":"SUM($F776:AJ$776) + AK759","v":4611.0556263166563},{"$f":"SUM($F776:AK$776) + AL759","v":4611.0556263166563},{"$f":"SUM($F776:AL$776) + AM759","v":4611.0556263166563},{"$f":"SUM($F776:AM$776) + AN759","v":4611.0556263166563},{"$f":"SUM($F776:AN$776) + AO759","v":4611.0556263166563},{"$f":"SUM($F776:AO$776) + AP759","v":4611.0556263166563},{"$f":"SUM($F776:AP$776) + AQ759","v":4611.0556263166563},{"$f":"SUM($F776:AQ$776) + AR759","v":4611.0556263166563},{"$f":"SUM($F776:AR$776) + AS759","v":4611.0556263166563},{"$f":"SUM($F776:AS$776) + AT759","v":4611.0556263166563},{"$f":"SUM($F776:AT$776) + AU759","v":4611.0556263166563},{"$f":"SUM($F776:AU$776) + AV759","v":4611.0556263166563},{"$f":"SUM($F776:AV$776) + AW759","v":4611.0556263166563},{"$f":"SUM($F776:AW$776) + AX759","v":4611.0556263166563},{"$f":"SUM($F776:AX$776) + AY759","v":4611.0556263166563},{"$f":"SUM($F776:AY$776) + AZ759","v":4611.0556263166563},{"$f":"SUM($F776:AZ$776) + BA759","v":4611.0556263166563},{"$f":"SUM($F776:BA$776) + BB759","v":4611.0556263166563},{"$f":"SUM($F776:BB$776) + BC759","v":4611.0556263166563},{"$f":"SUM($F776:BC$776) + BD759","v":4611.0556263166563}]
[null,null,37991.877368399953,{"$f":"\"Cumulative initial government benefits NPV\"&$E$735*100","v":"Cumulative initial government benefits NPV7.5"},"$mm nominal",null,{"$f":"SUM($F$768:F768) + G760","v":0},{"$f":"SUM($F$768:G768) + H760","v":0},{"$f":"SUM($F$768:H768) + I760","v":0},{"$f":"SUM($F$768:I768) + J760","v":0},{"$f":"SUM($F$768:J768) + K760","v":13.61683301756376},{"$f":"SUM($F$768:K768) + L760","v":70.542735492207356},{"$f":"SUM($F$768:L768) + M760","v":133.20659006871335},{"$f":"SUM($F$768:M768) + N760","v":192.05474311936379},{"$f":"SUM($F$768:N768) + O760","v":247.31368002361918},{"$f":"SUM($F$768:O768) + P760","v":314.14261137668746},{"$f":"SUM($F$768:P768) + Q760","v":377.55238810238944},{"$f":"SUM($F$768:Q768) + R760","v":437.71794369328808},{"$f":"SUM($F$768:R768) + S760","v":494.8052615562803},{"$f":"SUM($F$768:S768) + T760","v":548.97183292395664},{"$f":"SUM($F$768:T768) + U760","v":600.36709133793784},{"$f":"SUM($F$768:U768) + V760","v":649.13282490283166},{"$f":"SUM($F$768:V768) + W760","v":695.4035674481263},{"$f":"SUM($F$768:W768) + X760","v":739.30696967715005},{"$f":"SUM($F$768:X768) + Y760","v":780.77870537687375},{"$f":"SUM($F$768:Y768) + Z760","v":820.12822200243704},{"$f":"SUM($F$768:Z768) + AA760","v":857.46363379651939},{"$f":"SUM($F$768:AA768) + AB760","v":892.88743567690494},{"$f":"SUM($F$768:AB768) + AC760","v":926.49673416455778},{"$f":"SUM($F$768:AC768) + AD760","v":958.1637831811006},{"$f":"SUM($F$768:AD768) + AE760","v":988.20615276561625},{"$f":"SUM($F$768:AE768) + AF760","v":1016.7044295148648},{"$f":"SUM($F$768:AF768) + AG760","v":1044.0953597202169},{"$f":"SUM($F$768:AG768) + AH760","v":1051.8616451939465},{"$f":"SUM($F$768:AH768) + AI760","v":1051.8616451939465},{"$f":"SUM($F$768:AI768) + AJ760","v":1051.8616451939465},{"$f":"SUM($F$768:AJ768) + AK760","v":1051.8616451939465},{"$f":"SUM($F$768:AK768) + AL760","v":1051.8616451939465},{"$f":"SUM($F$768:AL768) + AM760","v":1051.8616451939465},{"$f":"SUM($F$768:AM768) + AN760","v":1051.8616451939465},{"$f":"SUM($F$768:AN768) + AO760","v":1051.8616451939465},{"$f":"SUM($F$768:AO768) + AP760","v":1051.8616451939465},{"$f":"SUM($F$768:AP768) + AQ760","v":1051.8616451939465},{"$f":"SUM($F$768:AQ768) + AR760","v":1051.8616451939465},{"$f":"SUM($F$768:AR768) + AS760","v":1051.8616451939465},{"$f":"SUM($F$768:AS768) + AT760","v":1051.8616451939465},{"$f":"SUM($F$768:AT768) + AU760","v":1051.8616451939465},{"$f":"SUM($F$768:AU768) + AV760","v":1051.8616451939465},{"$f":"SUM($F$768:AV768) + AW760","v":1051.8616451939465},{"$f":"SUM($F$768:AW768) + AX760","v":1051.8616451939465},{"$f":"SUM($F$768:AX768) + AY760","v":1051.8616451939465},{"$f":"SUM($F$768:AY768) + AZ760","v":1051.8616451939465},{"$f":"SUM($F$768:AZ768) + BA760","v":1051.8616451939465},{"$f":"SUM($F$768:BA768) + BB760","v":1051.8616451939465},{"$f":"SUM($F$768:BB768) + BC760","v":1051.8616451939465},{"$f":"SUM($F$768:BC768) + BD760","v":1051.8616451939465}]
[null,null,null,{"$f":"\"Initial government share of cumulative benefits NPV\"&$E$735*100","v":"Initial government share of cumulative benefits NPV7.5"},"%",null,{"$f":"IFERROR(G762 / G756, \"-\")","v":"-"},"-","-","-",1,1,0.88343217087085524,0.57048812041207364,0.48337459761419294,0.46441313368459591,0.45335979022481876,0.44612919543728302,0.44103658724876066,0.43726038067988771,0.43435212747459845,0.43204628011043572,0.43017557204146828,0.42862939869631939,0.42723022321706389,0.42604047934913974,0.42501745463726004,0.42412919179270064,0.42335126098250092,0.42270421314270834,0.42212834671080735,0.4216118153053045,0.42039191639819434,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,{"$f":"IFERROR(AM762 / AM756, \"-\")","v":0.41821555843914937},0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937]
[null,null,{"$f":"SUM(G764:BD764)","v":0},{"$f":"Inputs!E94*100&\"% share of cumulative benefits NPV\"&$E$735*100","v":"0% share of cumulative benefits NPV7.5"},"$mm nominal",null,{"$f":"G756 * Inputs!$E$94","v":0},{"$f":"H756 * Inputs!$E$94","v":0},{"$f":"I756 * Inputs!$E$94","v":0},{"$f":"J756 * Inputs!$E$94","v":0},{"$f":"K756 * Inputs!$E$94","v":0},{"$f":"L756 * Inputs!$E$94","v":0},{"$f":"M756 * Inputs!$E$94","v":0},{"$f":"N756 * Inputs!$E$94","v":0},{"$f":"O756 * Inputs!$E$94","v":0},{"$f":"P756 * Inputs!$E$94","v":0},{"$f":"Q756 * Inputs!$E$94","v":0},{"$f":"R756 * Inputs!$E$94","v":0},{"$f":"S756 * Inputs!$E$94","v":0},{"$f":"T756 * Inputs!$E$94","v":0},{"$f":"U756 * Inputs!$E$94","v":0},{"$f":"V756 * Inputs!$E$94","v":0},{"$f":"W756 * Inputs!$E$94","v":0},{"$f":"X756 * Inputs!$E$94","v":0},{"$f":"Y756 * Inputs!$E$94","v":0},{"$f":"Z756 * Inputs!$E$94","v":0},{"$f":"AA756 * Inputs!$E$94","v":0},{"$f":"AB756 * Inputs!$E$94","v":0},{"$f":"AC756 * Inputs!$E$94","v":0},{"$f":"AD756 * Inputs!$E$94","v":0},{"$f":"AE756 * Inputs!$E$94","v":0},{"$f":"AF756 * Inputs!$E$94","v":0},{"$f":"AG756 * Inputs!$E$94","v":0},{"$f":"AH756 * Inputs!$E$94","v":0},{"$f":"AI756 * Inputs!$E$94","v":0},{"$f":"AJ756 * Inputs!$E$94","v":0},{"$f":"AK756 * Inputs!$E$94","v":0},{"$f":"AL756 * Inputs!$E$94","v":0},{"$f":"AM756 * Inputs!$E$94","v":0},{"$f":"AN756 * Inputs!$E$94","v":0},{"$f":"AO756 * Inputs!$E$94","v":0},{"$f":"AP756 * Inputs!$E$94","v":0},{"$f":"AQ756 * Inputs!$E$94","v":0},{"$f":"AR756 * Inputs!$E$94","v":0},{"$f":"AS756 * Inputs!$E$94","v":0},{"$f":"AT756 * Inputs!$E$94","v":0},{"$f":"AU756 * Inputs!$E$94","v":0},{"$f":"AV756 * Inputs!$E$94","v":0},{"$f":"AW756 * Inputs!$E$94","v":0},{"$f":"AX756 * Inputs!$E$94","v":0},{"$f":"AY756 * Inputs!$E$94","v":0},{"$f":"AZ756 * Inputs!$E$94","v":0},{"$f":"BA756 * Inputs!$E$94","v":0},{"$f":"BB756 * Inputs!$E$94","v":0},{"$f":"BC756 * Inputs!$E$94","v":0},{"$f":"BD756 * Inputs!$E$94","v":0}]
[null,null,37991.877368399953,{"$f":"\"Difference between initial government share and \"&Inputs!E94*100&\"% share of cumulative benefits\"","v":"Difference between initial government share and 0% share of cumulative benefits"},"$mm nominal",null,{"$f":"IFERROR(G762 - G764, \"-\")","v":0},0,0,0,13.61683301756376,70.542735492207356,133.20659006871335,192.05474311936379,247.31368002361918,314.14261137668746,377.55238810238944,437.71794369328808,494.8052615562803,548.97183292395664,600.36709133793784,649.13282490283166,695.4035674481263,739.30696967715005,780.77870537687375,820.12822200243704,857.46363379651939,892.88743567690494,926.49673416455778,958.1637831811006,988.20615276561625,1016.7044295148648,1044.0953597202169,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,{"$f":"IFERROR(AM762 - AM764, \"-\")","v":1051.8616451939465},1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465,1051.8616451939465]
[null,null,0,"Additional government benefits required","$mm nominal",null,{"$f":"-MIN(G765, 0) * G744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AM765, 0) * AM744","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,1051.8616451939465,"Final government benefits","$mm nominal",null,{"$f":"G760 + G766","v":0},0,0,0,13.61683301756376,56.925902474643593,62.663854576506004,58.848153050650438,55.258936904255386,66.828931353068285,63.40977672570201,60.165555590898627,57.087317862992201,54.166571367676312,51.395258413981253,48.765733564893829,46.270742545294624,43.903402229023747,41.471735699723695,39.34951662556329,37.335411794082376,35.423801880385511,33.609298487652886,31.667049016542858,30.042369584515662,28.498276749248642,27.390930205352184,7.7662854737295142,0,0,0,0,{"$f":"AM760 + AM766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37991.877368399953,{"$f":"\"Cumulative final government benefits NPV\"&$E$735*100","v":"Cumulative final government benefits NPV7.5"},"$mm nominal",null,{"$f":"SUM($G$768:G768)","v":0},{"$f":"SUM($G$768:H768)","v":0},{"$f":"SUM($G$768:I768)","v":0},{"$f":"SUM($G$768:J768)","v":0},{"$f":"SUM($G$768:K768)","v":13.61683301756376},{"$f":"SUM($G$768:L768)","v":70.542735492207356},{"$f":"SUM($G$768:M768)","v":133.20659006871335},{"$f":"SUM($G$768:N768)","v":192.05474311936379},{"$f":"SUM($G$768:O768)","v":247.31368002361918},{"$f":"SUM($G$768:P768)","v":314.14261137668746},{"$f":"SUM($G$768:Q768)","v":377.55238810238944},{"$f":"SUM($G$768:R768)","v":437.71794369328808},{"$f":"SUM($G$768:S768)","v":494.8052615562803},{"$f":"SUM($G$768:T768)","v":548.97183292395664},{"$f":"SUM($G$768:U768)","v":600.36709133793784},{"$f":"SUM($G$768:V768)","v":649.13282490283166},{"$f":"SUM($G$768:W768)","v":695.4035674481263},{"$f":"SUM($G$768:X768)","v":739.30696967715005},{"$f":"SUM($G$768:Y768)","v":780.77870537687375},{"$f":"SUM($G$768:Z768)","v":820.12822200243704},{"$f":"SUM($G$768:AA768)","v":857.46363379651939},{"$f":"SUM($G$768:AB768)","v":892.88743567690494},{"$f":"SUM($G$768:AC768)","v":926.49673416455778},{"$f":"SUM($G$768:AD768)","v":958.1637831811006},{"$f":"SUM($G$768:AE768)","v":988.20615276561625},{"$f":"SUM($G$768:AF768)","v":1016.7044295148648},{"$f":"SUM($G$768:AG768)","v":1044.0953597202169},{"$f":"SUM($G$768:AH768)","v":1051.8616451939465},{"$f":"SUM($G$768:AI768)","v":1051.8616451939465},{"$f":"SUM($G$768:AJ768)","v":1051.8616451939465},{"$f":"SUM($G$768:AK768)","v":1051.8616451939465},{"$f":"SUM($G$768:AL768)","v":1051.8616451939465},{"$f":"SUM($G$768:AM768)","v":1051.8616451939465},{"$f":"SUM($G$768:AN768)","v":1051.8616451939465},{"$f":"SUM($G$768:AO768)","v":1051.8616451939465},{"$f":"SUM($G$768:AP768)","v":1051.8616451939465},{"$f":"SUM($G$768:AQ768)","v":1051.8616451939465},{"$f":"SUM($G$768:AR768)","v":1051.8616451939465},{"$f":"SUM($G$768:AS768)","v":1051.8616451939465},{"$f":"SUM($G$768:AT768)","v":1051.8616451939465},{"$f":"SUM($G$768:AU768)","v":1051.8616451939465},{"$f":"SUM($G$768:AV768)","v":1051.8616451939465},{"$f":"SUM($G$768:AW768)","v":1051.8616451939465},{"$f":"SUM($G$768:AX768)","v":1051.8616451939465},{"$f":"SUM($G$768:AY768)","v":1051.8616451939465},{"$f":"SUM($G$768:AZ768)","v":1051.8616451939465},{"$f":"SUM($G$768:BA768)","v":1051.8616451939465},{"$f":"SUM($G$768:BB768)","v":1051.8616451939465},{"$f":"SUM($G$768:BC768)","v":1051.8616451939465},{"$f":"SUM($G$768:BD768)","v":1051.8616451939465}]
[null,null,null,"Final government share of cumulative benefits","%",null,{"$f":"IFERROR(G769/G756, \"-\")","v":"-"},"-","-","-",1,1,0.88343217087085524,0.57048812041207364,0.48337459761419294,0.46441313368459591,0.45335979022481876,0.44612919543728302,0.44103658724876066,0.43726038067988771,0.43435212747459845,0.43204628011043572,0.43017557204146828,0.42862939869631939,0.42723022321706389,0.42604047934913974,0.42501745463726004,0.42412919179270064,0.42335126098250092,0.42270421314270834,0.42212834671080735,0.4216118153053045,0.42039191639819434,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,{"$f":"IFERROR(AM769/AM756, \"-\")","v":0.41821555843914937},0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937,0.41821555843914937]
[]
[]
[null,null,{"$f":"SUM(G773:BD773)","v":4611.0556263166563},"Initial government benefits","$mm nominal",null,{"$f":"G210 + G236 + G240 + G244 + G311 + G313 + G319 + G411 + G519 + G595 + G612","v":0},0,2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,116.16067358343439,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848815,196.75698389485797,200.69212357275512,204.70596604421024,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429774,241.58091262825087,246.37242603399881,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,{"$f":"AM210 + AM236 + AM240 + AM244 + AM311 + AM313 + AM319 + AM411 + AM519 + AM595 + AM612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3436.9546602788419,"Initial investor benefits","$mm nominal",null,{"$f":"(G594 - G604) + IF($E$622 = 2, G96 * Inputs!$E$196, 0)","v":0},{"$f":"(H594 - H604) + IF($E$622 = 2, H96 * Inputs!$E$196, 0)","v":0},{"$f":"(I594 - I604) + IF($E$622 = 2, I96 * Inputs!$E$196, 0)","v":0},{"$f":"(J594 - J604) + IF($E$622 = 2, J96 * Inputs!$E$196, 0)","v":0},{"$f":"(K594 - K604) + IF($E$622 = 2, K96 * Inputs!$E$196, 0)","v":0},{"$f":"(L594 - L604) + IF($E$622 = 2, L96 * Inputs!$E$196, 0)","v":0},{"$f":"(M594 - M604) + IF($E$622 = 2, M96 * Inputs!$E$196, 0)","v":23.709300084908186},{"$f":"(N594 - N604) + IF($E$622 = 2, N96 * Inputs!$E$196, 0)","v":119.04463358685241},{"$f":"(O594 - O604) + IF($E$622 = 2, O96 * Inputs!$E$196, 0)","v":125.47233938469844},{"$f":"(P594 - P604) + IF($E$622 = 2, P96 * Inputs!$E$196, 0)","v":141.98710877184433},{"$f":"(Q594 - Q604) + IF($E$622 = 2, Q96 * Inputs!$E$196, 0)","v":144.82685094728126},{"$f":"(R594 - R604) + IF($E$622 = 2, R96 * Inputs!$E$196, 0)","v":147.72338796622674},{"$f":"(S594 - S604) + IF($E$622 = 2, S96 * Inputs!$E$196, 0)","v":150.67785572555138},{"$f":"(T594 - T604) + IF($E$622 = 2, T96 * Inputs!$E$196, 0)","v":153.69141284006238},{"$f":"(U594 - U604) + IF($E$622 = 2, U96 * Inputs!$E$196, 0)","v":156.76524109686363},{"$f":"(V594 - V604) + IF($E$622 = 2, V96 * Inputs!$E$196, 0)","v":159.90054591880084},{"$f":"(W594 - W604) + IF($E$622 = 2, W96 * Inputs!$E$196, 0)","v":163.09855683717694},{"$f":"(X594 - X604) + IF($E$622 = 2, X96 * Inputs!$E$196, 0)","v":166.36052797392051},{"$f":"(Y594 - Y604) + IF($E$622 = 2, Y96 * Inputs!$E$196, 0)","v":168.48528503350764},{"$f":"(Z594 - Z604) + IF($E$622 = 2, Z96 * Inputs!$E$196, 0)","v":171.85213745468644},{"$f":"(AA594 - AA604) + IF($E$622 = 2, AA96 * Inputs!$E$196, 0)","v":175.28263302476293},{"$f":"(AB594 - AB604) + IF($E$622 = 2, AB96 * Inputs!$E$196, 0)","v":178.77679853127481},{"$f":"(AC594 - AC604) + IF($E$622 = 2, AC96 * Inputs!$E$196, 0)","v":182.33395218285906},{"$f":"(AD594 - AD604) + IF($E$622 = 2, AD96 * Inputs!$E$196, 0)","v":183.9075266427007},{"$f":"(AE594 - AE604) + IF($E$622 = 2, AE96 * Inputs!$E$196, 0)","v":187.54059755589535},{"$f":"(AF594 - AF604) + IF($E$622 = 2, AF96 * Inputs!$E$196, 0)","v":191.21566219277398},{"$f":"(AG594 - AG604) + IF($E$622 = 2, AG96 * Inputs!$E$196, 0)","v":219.33729023133662},{"$f":"(AH594 - AH604) + IF($E$622 = 2, AH96 * Inputs!$E$196, 0)","v":124.96501629485783},{"$f":"(AI594 - AI604) + IF($E$622 = 2, AI96 * Inputs!$E$196, 0)","v":0},{"$f":"(AJ594 - AJ604) + IF($E$622 = 2, AJ96 * Inputs!$E$196, 0)","v":0},{"$f":"(AK594 - AK604) + IF($E$622 = 2, AK96 * Inputs!$E$196, 0)","v":0},{"$f":"(AL594 - AL604) + IF($E$622 = 2, AL96 * Inputs!$E$196, 0)","v":0},{"$f":"(AM594 - AM604) + IF($E$622 = 2, AM96 * Inputs!$E$196, 0)","v":0},{"$f":"(AN594 - AN604) + IF($E$622 = 2, AN96 * Inputs!$E$196, 0)","v":0},{"$f":"(AO594 - AO604) + IF($E$622 = 2, AO96 * Inputs!$E$196, 0)","v":0},{"$f":"(AP594 - AP604) + IF($E$622 = 2, AP96 * Inputs!$E$196, 0)","v":0},{"$f":"(AQ594 - AQ604) + IF($E$622 = 2, AQ96 * Inputs!$E$196, 0)","v":0},{"$f":"(AR594 - AR604) + IF($E$622 = 2, AR96 * Inputs!$E$196, 0)","v":0},{"$f":"(AS594 - AS604) + IF($E$622 = 2, AS96 * Inputs!$E$196, 0)","v":0},{"$f":"(AT594 - AT604) + IF($E$622 = 2, AT96 * Inputs!$E$196, 0)","v":0},{"$f":"(AU594 - AU604) + IF($E$622 = 2, AU96 * Inputs!$E$196, 0)","v":0},{"$f":"(AV594 - AV604) + IF($E$622 = 2, AV96 * Inputs!$E$196, 0)","v":0},{"$f":"(AW594 - AW604) + IF($E$622 = 2, AW96 * Inputs!$E$196, 0)","v":0},{"$f":"(AX594 - AX604) + IF($E$622 = 2, AX96 * Inputs!$E$196, 0)","v":0},{"$f":"(AY594 - AY604) + IF($E$622 = 2, AY96 * Inputs!$E$196, 0)","v":0},{"$f":"(AZ594 - AZ604) + IF($E$622 = 2, AZ96 * Inputs!$E$196, 0)","v":0},{"$f":"(BA594 - BA604) + IF($E$622 = 2, BA96 * Inputs!$E$196, 0)","v":0},{"$f":"(BB594 - BB604) + IF($E$622 = 2, BB96 * Inputs!$E$196, 0)","v":0},{"$f":"(BC594 - BC604) + IF($E$622 = 2, BC96 * Inputs!$E$196, 0)","v":0},{"$f":"(BD594 - BD604) + IF($E$622 = 2, BD96 * Inputs!$E$196, 0)","v":0}]
[]
[null,null,4611.0556263166563,"Final government benefits","$mm nominal",null,{"$f":"G773 + IF($E$617 = 1, G672, IF($E$617 = 2, G712, IF($E$617 = 3, G730, IF($E$617 = 4, G766, 0))))","v":0},0,2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,116.16067358343439,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848815,196.75698389485797,200.69212357275512,204.70596604421024,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658969,229.4107775219025,233.98877358614371,238.65219532429774,241.58091262825087,246.37242603399881,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,{"$f":"AM773 + IF($E$617 = 1, AM672, IF($E$617 = 2, AM712, IF($E$617 = 3, AM730, IF($E$617 = 4, AM766, 0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3436.9546602788419,"Final investor benefits","$mm nominal",null,{"$f":"G774 + IF($E$617 = 1, G673, IF($E$617 = 2, -G712, IF($E$617 = 3, -G730, IF($E$617 = 4, -G766, 0))))","v":0},0,0,0,0,0,23.709300084908186,119.04463358685241,125.47233938469844,141.98710877184433,144.82685094728126,147.72338796622674,150.67785572555138,153.69141284006238,156.76524109686363,159.90054591880084,163.09855683717694,166.36052797392051,168.48528503350764,171.85213745468644,175.28263302476293,178.77679853127481,182.33395218285906,183.9075266427007,187.54059755589535,191.21566219277398,219.33729023133662,124.96501629485783,0,0,0,0,{"$f":"AM774 + IF($E$617 = 1, AM673, IF($E$617 = 2, -AM712, IF($E$617 = 3, -AM730, IF($E$617 = 4, -AM766, 0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financial summary"]
[]
[null,null,null,"Project indicators:Nominal"]
[null,null,{"$f":"SUM(G782:BD782)","v":8276.555944099262},"EBITDA","$mm nominal",null,{"$f":"G277","v":0},0,-2.9261250000000003,-11.93859,120.66141895560003,292.76358618052808,298.61885790413862,304.5912350622213,310.68305976346579,316.89672095873516,323.23465537790992,329.69934848546791,336.29333545517738,343.01920216428096,349.87958620756655,356.87717793171777,364.01472149035226,371.2950159201593,378.72091623856244,386.29533456333365,394.02124125460034,401.9016660796924,409.93969940128625,414.27509019204285,422.56059199588373,431.0118038358014,440.88710349828307,193.27929018245547,0,0,0,0,{"$f":"AM277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G783:BD783)","v":6586.4381475041337},"EBIT","$mm nominal",null,{"$f":"G414","v":0},0,-2.9261250000000003,-11.93859,-15.25354344439998,188.41597735492809,185.26194972442661,182.04484154131507,178.76339119454144,270.93127424083229,276.34989972564904,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,323.78795245259198,330.26371150164374,336.86898573167662,343.60636544631024,350.4784927552364,353.62465941307204,360.69715260133353,367.91109565336018,383.21805360960911,88.779866380502526,0,0,0,0,{"$f":"AM414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G784:BD784)","v":6536.1893244641324},"EBT","$mm nominal",null,{"$f":"G414-G96","v":0},0,-2.9261250000000003,-11.93859,-32.003151124399977,175.0162912109281,175.21218511642661,175.34499846931507,175.41346965854143,270.93127424083229,276.34989972564904,281.87689772016176,287.51443567456511,293.26472438805644,299.13001887581754,305.11261925333383,311.21487163840061,317.43916907116864,323.78795245259198,330.26371150164374,336.86898573167662,343.60636544631024,350.4784927552364,353.62465941307204,360.69715260133353,367.91109565336018,383.21805360960911,88.779866380502526,0,0,0,0,{"$f":"AM414-AM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State shareholder share",{"$f":"Inputs!E79","v":0.16}]
[null,null,null,"Contractor equity share",{"$f":"100%-E786","v":0.84}]
[null,null,null,"Corporate structure: incorporated=1, unincorporated=2",{"$f":"Inputs!E80","v":1}]
[null,null,null,"Payment for state equity: paid=1, carried=2, free=3",{"$f":"Inputs!E81","v":3}]
[null,null,null,"State shareholder contribution includes exploration costs: yes=1, no=2",{"$f":"Inputs!E82","v":2}]
[null,null,null,"Interest from shareholder loans is treated as project cost: yes=1, no=2",{"$f":"Inputs!E57","v":1}]
[]
[null,null,null,"Sharing mechanism: Tanzania=1, Tanzania adj=2, Philippines=3, Ecuador=4, no further sharing=5",{"$f":"IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 0), 1, IF(AND(Inputs!$E$85 = 1, Inputs!$E$88 = 1), 2, IF(Inputs!$E$89 = 1, 3, IF(Inputs!$E$93 = 1, 4, 5))))","v":5}]
[]
[null,null,null,"Contractor Net Cash Flow: Nominal"]
[null,null,{"$f":"SUM(G796:BD796)","v":17497.377173577093},"Net revenue","$mm nominal",null,{"$f":"G51 - G254","v":0},0,0,0,259.29662392800003,617.1259649486401,629.46848424761288,642.05785393256497,654.89901101121632,667.99699123144069,681.35693105606958,694.98406967719075,708.88375107073477,723.06142609214942,737.52265461399247,752.27310770627207,767.3185698603977,782.66494125760573,798.31824008275771,814.28460488441283,830.57029698210113,847.18170292174318,864.12533698017808,877.54444052251245,895.09532933296271,912.99723591962197,931.25718063801457,407.0924246789034,0,0,0,0,{"$f":"AM51 - AM254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"State equity contribution with incorporated JV","$mm nominal",null,{"$f":"IF($E$788 =1, G551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$788 =1, AM551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Carry loan to state repayment with unincorporated JV","$mm nominal",null,{"$f":"G586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Adjustment made to investor share of benefits","$mm nominal",null,{"$f":"IF($E$793 = 1, G673, IF($E$793 = 2, -G712, IF($E$793 = 3, -G730, IF($E$793 = 4, -G766, 0))))","v":0},{"$f":"IF($E$793 = 1, H673, IF($E$793 = 2, -H712, IF($E$793 = 3, -H730, IF($E$793 = 4, -H766, 0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10937.054389165573,"Less: Project costs","$mm nominal",null,{"$f":"IF(AND($E$788 =2, $E$789 < 3, $E$790 = 1), G52 * $E$787, G52) + IF(AND($E$788 =2, $E$789 < 3), (SUM(G53:G55) + G56 + (G66 + G78 + G79 + G80) + G236 + G240 + G244 + G210) * $E$787, SUM(G53:G55) + G56 + (G66 + G78 + G79 + G80) + G236 + G240 + G244 + G210) + G311 + G313 + G319 + G410","v":20},20.399999999999999,80.956125,330.30098999999996,219.8176169724,368.52561089611203,375.89612311403425,383.41404557631489,391.08232648784116,398.90397301759799,406.88205247794997,415.01969352750893,423.32008739805923,431.7864891460203,440.42221892894082,449.23066330751948,458.21527657366994,467.37958210514341,478.99938368657206,488.58476304490534,498.36883014823968,508.35791339138473,518.55980771182271,528.98503185513812,539.64991695871743,550.58605081232724,527.15934563556709,215.73840544879207,0.51206594299233643,0,0,0,{"$f":"IF(AND($E$788 =2, $E$789 < 3, $E$790 = 1), AM52 * $E$787, AM52) + IF(AND($E$788 =2, $E$789 < 3), (SUM(AM53:AM55) + AM56 + (AM66 + AM78 + AM79 + AM80) + AM236 + AM240 + AM244 + AM210) * $E$787, SUM(AM53:AM55) + AM56 + (AM66 + AM78 + AM79 + AM80) + AM236 + AM240 + AM244 + AM210) + AM311 + AM313 + AM319 + AM410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: Carry loan to state","$mm nominal",null,{"$f":"G557 + G585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM557 + AM585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,61.422719040000068,"Less: Lender net cash flow","$mm nominal",null,{"$f":"IF(AND($E$788 =2, $E$789 < 3), G101 * $E$787, G101)","v":0},0,-39.015000000000001,-159.18119999999999,58.623626880000003,55.273705344000007,51.923783808000003,48.573862272000007,45.22394073600001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$788 =2, $E$789 < 3), AM101 * $E$787, AM101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2335.0596593364485,"Less: Profit taxes","$mm nominal",null,{"$f":"G612 - G610","v":0},0,0,0,0,38.444527525958449,55.198022211028892,65.830681050444781,66.565411940306703,97.055727691343506,98.99684224517037,100.97677909007372,102.99631467187524,105.05624096531275,107.157365784619,109.30051310031135,111.48652336231761,113.71625382956398,115.17530997992512,117.47688164308848,119.82198025888414,122.21063152156515,124.6423808563199,125.72965416378452,128.21368306048851,130.72659969911879,138.33995424596026,39.941380438987281,0,0,0,0,{"$f":"AM612 - AM610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: Government share of loan repayments","$mm nominal",null,{"$f":"G519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State share of equity contribution repayments with incorporated JV","$mm nominal",null,{"$f":"IF(AND($E$788 = 1, $E$789 = 1), G552, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$788 = 1, $E$789 = 1), AM552, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,727.39781169922594,"Less: State dividends with incorporated JV","$mm nominal",null,{"$f":"IF($E$788 =1, G567, 0)","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"IF($E$788 =1, AM567, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3436.4425943358506,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"SUM(G796:G799)-SUM(G800:G806)","v":-20},-20.399999999999999,-41.941125,-171.11978999999997,-19.14461992439999,154.88212118256962,141.43271382673845,119.04463358685234,125.47233938469833,141.98710877184431,144.82685094728129,147.72338796622682,150.67785572555135,153.69141284006241,156.76524109686363,159.90054591880084,163.09855683717694,166.36052797392051,168.48528503350758,171.85213745468639,175.28263302476296,178.77679853127484,182.33395218285887,183.90752664270076,187.54059755589537,191.21566219277406,219.33729023133662,124.96501629485783,-0.51206594299233643,0,0,0,{"$f":"SUM(AM796:AM799)-SUM(AM800:AM806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G807:BD807),0)","v":0.33045311758789597},"Contractor post-tax IRR"]
[]
[null,null,{"$f":"SUM(G810:BD810)","v":3436.4425943358506},"Contractor post-tax cash flow if includes shareholder loans","$mm nominal",null,{"$f":"G807 + IF($E$791 = 2, G802 * Inputs!$E$196, 0)","v":-20},{"$f":"H807 + IF($E$791 = 2, H802 * Inputs!$E$196, 0)","v":-20.399999999999999},{"$f":"I807 + IF($E$791 = 2, I802 * Inputs!$E$196, 0)","v":-41.941125},{"$f":"J807 + IF($E$791 = 2, J802 * Inputs!$E$196, 0)","v":-171.11978999999997},{"$f":"K807 + IF($E$791 = 2, K802 * Inputs!$E$196, 0)","v":-19.14461992439999},{"$f":"L807 + IF($E$791 = 2, L802 * Inputs!$E$196, 0)","v":154.88212118256962},{"$f":"M807 + IF($E$791 = 2, M802 * Inputs!$E$196, 0)","v":141.43271382673845},{"$f":"N807 + IF($E$791 = 2, N802 * Inputs!$E$196, 0)","v":119.04463358685234},{"$f":"O807 + IF($E$791 = 2, O802 * Inputs!$E$196, 0)","v":125.47233938469833},{"$f":"P807 + IF($E$791 = 2, P802 * Inputs!$E$196, 0)","v":141.98710877184431},{"$f":"Q807 + IF($E$791 = 2, Q802 * Inputs!$E$196, 0)","v":144.82685094728129},{"$f":"R807 + IF($E$791 = 2, R802 * Inputs!$E$196, 0)","v":147.72338796622682},{"$f":"S807 + IF($E$791 = 2, S802 * Inputs!$E$196, 0)","v":150.67785572555135},{"$f":"T807 + IF($E$791 = 2, T802 * Inputs!$E$196, 0)","v":153.69141284006241},{"$f":"U807 + IF($E$791 = 2, U802 * Inputs!$E$196, 0)","v":156.76524109686363},{"$f":"V807 + IF($E$791 = 2, V802 * Inputs!$E$196, 0)","v":159.90054591880084},{"$f":"W807 + IF($E$791 = 2, W802 * Inputs!$E$196, 0)","v":163.09855683717694},{"$f":"X807 + IF($E$791 = 2, X802 * Inputs!$E$196, 0)","v":166.36052797392051},{"$f":"Y807 + IF($E$791 = 2, Y802 * Inputs!$E$196, 0)","v":168.48528503350758},{"$f":"Z807 + IF($E$791 = 2, Z802 * Inputs!$E$196, 0)","v":171.85213745468639},{"$f":"AA807 + IF($E$791 = 2, AA802 * Inputs!$E$196, 0)","v":175.28263302476296},{"$f":"AB807 + IF($E$791 = 2, AB802 * Inputs!$E$196, 0)","v":178.77679853127484},{"$f":"AC807 + IF($E$791 = 2, AC802 * Inputs!$E$196, 0)","v":182.33395218285887},{"$f":"AD807 + IF($E$791 = 2, AD802 * Inputs!$E$196, 0)","v":183.90752664270076},{"$f":"AE807 + IF($E$791 = 2, AE802 * Inputs!$E$196, 0)","v":187.54059755589537},{"$f":"AF807 + IF($E$791 = 2, AF802 * Inputs!$E$196, 0)","v":191.21566219277406},{"$f":"AG807 + IF($E$791 = 2, AG802 * Inputs!$E$196, 0)","v":219.33729023133662},{"$f":"AH807 + IF($E$791 = 2, AH802 * Inputs!$E$196, 0)","v":124.96501629485783},{"$f":"AI807 + IF($E$791 = 2, AI802 * Inputs!$E$196, 0)","v":-0.51206594299233643},{"$f":"AJ807 + IF($E$791 = 2, AJ802 * Inputs!$E$196, 0)","v":0},{"$f":"AK807 + IF($E$791 = 2, AK802 * Inputs!$E$196, 0)","v":0},{"$f":"AL807 + IF($E$791 = 2, AL802 * Inputs!$E$196, 0)","v":0},{"$f":"AM807 + IF($E$791 = 2, AM802 * Inputs!$E$196, 0)","v":0},{"$f":"AN807 + IF($E$791 = 2, AN802 * Inputs!$E$196, 0)","v":0},{"$f":"AO807 + IF($E$791 = 2, AO802 * Inputs!$E$196, 0)","v":0},{"$f":"AP807 + IF($E$791 = 2, AP802 * Inputs!$E$196, 0)","v":0},{"$f":"AQ807 + IF($E$791 = 2, AQ802 * Inputs!$E$196, 0)","v":0},{"$f":"AR807 + IF($E$791 = 2, AR802 * Inputs!$E$196, 0)","v":0},{"$f":"AS807 + IF($E$791 = 2, AS802 * Inputs!$E$196, 0)","v":0},{"$f":"AT807 + IF($E$791 = 2, AT802 * Inputs!$E$196, 0)","v":0},{"$f":"AU807 + IF($E$791 = 2, AU802 * Inputs!$E$196, 0)","v":0},{"$f":"AV807 + IF($E$791 = 2, AV802 * Inputs!$E$196, 0)","v":0},{"$f":"AW807 + IF($E$791 = 2, AW802 * Inputs!$E$196, 0)","v":0},{"$f":"AX807 + IF($E$791 = 2, AX802 * Inputs!$E$196, 0)","v":0},{"$f":"AY807 + IF($E$791 = 2, AY802 * Inputs!$E$196, 0)","v":0},{"$f":"AZ807 + IF($E$791 = 2, AZ802 * Inputs!$E$196, 0)","v":0},{"$f":"BA807 + IF($E$791 = 2, BA802 * Inputs!$E$196, 0)","v":0},{"$f":"BB807 + IF($E$791 = 2, BB802 * Inputs!$E$196, 0)","v":0},{"$f":"BC807 + IF($E$791 = 2, BC802 * Inputs!$E$196, 0)","v":0},{"$f":"BD807 + IF($E$791 = 2, BD802 * Inputs!$E$196, 0)","v":0}]
[null,null,{"$f":"IFERROR(IRR(G810:BD810),0)","v":0.33045311758789597},"Contractor post-tax IRR if includes shareholder loans"]
[]
[null,null,{"$f":"SUM(G813:BD813)","v":0},"Decommissioning cash flow","$mm nominal",null,{"$f":"G78+G79+G80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2722099393258888,2.3230458227141964,2.3818785816047425,2.4512227934170654,2.5349833018956347,2.6397109570127104,2.7776896426294577,2.9763789499175735,3.3209062087551691,1.9252709523441318,-25.603297149616569,0,0,0,{"$f":"AM78+AM79+AM80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contractor Net Cash Flow: Real"]
[null,null,null,"Inflation index (from above)",null,null,{"$f":"G44","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,{"$f":"AM44","v":1.8845405921011289},1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164]
[null,null,{"$f":"SUM(G817:BD817)","v":12765.150000000001},{"$f":"D796","v":"Net revenue"},"$mm const",null,{"$f":"G796/G$816","v":0},0,0,0,239.55000000000004,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,558.95000000000005,556.5,556.5,556.5,556.5,238.5,0,0,0,0,{"$f":"AM796/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"State equity contribution with incorporated JV","$mm const",null,{"$f":"G797/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G819:BD819)","v":0},"Carry loan to state repayment with unincorporated JV","$mm const",null,{"$f":"G798/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB798/BB$816","v":0},{"$f":"BC798/BC$816","v":0},{"$f":"BD798/BD$816","v":0}]
[null,null,{"$f":"SUM(G820:BD820)","v":0},"Adjustment made to investor share of benefits","$mm const",null,{"$f":"G799/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB799/BB$816","v":0},{"$f":"BC799/BC$816","v":0},{"$f":"BD799/BD$816","v":0}]
[null,null,8096.5921369743573,"Less: Project costs","$mm const",null,{"$f":"G800/G$816","v":20},20,77.8125,311.25,203.07750000000001,333.78500000000003,333.78499999999997,333.78500000000003,333.78499999999997,333.78499999999997,333.78499999999997,333.78500000000003,333.78500000000003,333.78499999999997,333.78500000000003,333.78500000000003,333.78500000000003,333.78500000000003,335.37590909090909,335.37961010906679,335.38793600436406,335.40225752061838,335.42472615540504,335.45898832440082,335.51194933764788,335.59919485236526,315.01950475722083,126.39294317530288,0.29411764705882637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB800/BB$816","v":0},{"$f":"BC800/BC$816","v":0},{"$f":"BD800/BD$816","v":0}]
[null,null,0,"Less: Carry loan to state","$mm const",null,{"$f":"G801/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB801/BB$816","v":0},{"$f":"BC801/BC$816","v":0},{"$f":"BD801/BD$816","v":0}]
[null,null,43.7137697109493,"Less: Lender net cash flow","$mm const",null,{"$f":"G802/G$816","v":0},0,-37.5,-150,54.159169550173011,50.063097903521275,46.106834076326777,42.28647021547998,38.598197965448257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB802/BB$816","v":0},0,0]
[null,null,1677.2334723031488,"Less: Profit taxes","$mm const",null,{"$f":"G803/G$816","v":0},0,0,0,0,34.820393049614836,49.014264076671452,57.309569453550807,56.812938145355055,81.211891228834475,81.21189122883446,81.211891228834432,81.21189122883446,81.211891228834475,81.21189122883446,81.211891228834446,81.21189122883446,81.211891228834475,80.641073047016292,80.63974512170131,80.636757790468636,80.631619230436598,80.623557484275139,79.732204218039385,79.713201806486381,79.68189811580578,82.669090921943607,23.400138782273267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G825:BD825)","v":0},"Less: Government share of loan repayments","$mm const",null,{"$f":"G804/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G826:BD826)","v":0},"Less: State share of equity contribution repayments with incorporated JV","$mm const",null,{"$f":"G805/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,517.43884309972077,"Less: State dividends with incorporated JV","$mm const",null,{"$f":"G806/G$816","v":0},0,0,0,0,0,4.4556994639287035,21.933442852571041,22.664430373658821,25.144647820290935,25.144647820290942,25.144647820290928,25.144647820290938,25.144647820290935,25.144647820290931,25.144647820290931,25.144647820290935,25.144647820290942,24.966466002109126,24.966051488075454,24.965118987802153,24.963514977981678,24.960998490885583,24.682761127958038,24.676829494474362,24.667057996826014,27.739983287482197,15.494658173349142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2430.1717779118221,"Contractor post-tax cash flow","$mm const",null,{"$f":"SUM(G817:G820)-SUM(G821:G827)","v":-20},-20,-40.3125,-161.25,-17.686669550172979,140.2815090468639,125.58820238307317,103.63551747839819,107.08943351553791,118.80846095087469,118.80846095087463,118.80846095087469,118.80846095087463,118.80846095087469,118.80846095087463,118.80846095087469,118.80846095087463,118.80846095087463,117.96655185996553,117.96459328115651,117.96018721736516,117.95260827096337,117.94071786943431,116.62604632960176,116.59801936139138,116.55184903500293,131.07142103335337,73.212259869074728,-0.29411764705882637,0,0,0,{"$f":"SUM(AM817:AM820)-SUM(AM821:AM827)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G828:BD828),0)","v":0.30436580155902648},"Contractor post-tax IRR"]
[]
[null,null,{"$f":"SUM(G831:BD831)","v":2430.1717779118221},"Contractor post-tax cash flow if includes shareholder loans","$mm const",null,{"$f":"G828 + IF($E$791 = 2, G823 * Inputs!$E$196, 0)","v":-20},{"$f":"H828 + IF($E$791 = 2, H823 * Inputs!$E$196, 0)","v":-20},{"$f":"I828 + IF($E$791 = 2, I823 * Inputs!$E$196, 0)","v":-40.3125},{"$f":"J828 + IF($E$791 = 2, J823 * Inputs!$E$196, 0)","v":-161.25},{"$f":"K828 + IF($E$791 = 2, K823 * Inputs!$E$196, 0)","v":-17.686669550172979},{"$f":"L828 + IF($E$791 = 2, L823 * Inputs!$E$196, 0)","v":140.2815090468639},{"$f":"M828 + IF($E$791 = 2, M823 * Inputs!$E$196, 0)","v":125.58820238307317},{"$f":"N828 + IF($E$791 = 2, N823 * Inputs!$E$196, 0)","v":103.63551747839819},{"$f":"O828 + IF($E$791 = 2, O823 * Inputs!$E$196, 0)","v":107.08943351553791},{"$f":"P828 + IF($E$791 = 2, P823 * Inputs!$E$196, 0)","v":118.80846095087469},{"$f":"Q828 + IF($E$791 = 2, Q823 * Inputs!$E$196, 0)","v":118.80846095087463},{"$f":"R828 + IF($E$791 = 2, R823 * Inputs!$E$196, 0)","v":118.80846095087469},{"$f":"S828 + IF($E$791 = 2, S823 * Inputs!$E$196, 0)","v":118.80846095087463},{"$f":"T828 + IF($E$791 = 2, T823 * Inputs!$E$196, 0)","v":118.80846095087469},{"$f":"U828 + IF($E$791 = 2, U823 * Inputs!$E$196, 0)","v":118.80846095087463},{"$f":"V828 + IF($E$791 = 2, V823 * Inputs!$E$196, 0)","v":118.80846095087469},{"$f":"W828 + IF($E$791 = 2, W823 * Inputs!$E$196, 0)","v":118.80846095087463},{"$f":"X828 + IF($E$791 = 2, X823 * Inputs!$E$196, 0)","v":118.80846095087463},{"$f":"Y828 + IF($E$791 = 2, Y823 * Inputs!$E$196, 0)","v":117.96655185996553},{"$f":"Z828 + IF($E$791 = 2, Z823 * Inputs!$E$196, 0)","v":117.96459328115651},{"$f":"AA828 + IF($E$791 = 2, AA823 * Inputs!$E$196, 0)","v":117.96018721736516},{"$f":"AB828 + IF($E$791 = 2, AB823 * Inputs!$E$196, 0)","v":117.95260827096337},{"$f":"AC828 + IF($E$791 = 2, AC823 * Inputs!$E$196, 0)","v":117.94071786943431},{"$f":"AD828 + IF($E$791 = 2, AD823 * Inputs!$E$196, 0)","v":116.62604632960176},{"$f":"AE828 + IF($E$791 = 2, AE823 * Inputs!$E$196, 0)","v":116.59801936139138},{"$f":"AF828 + IF($E$791 = 2, AF823 * Inputs!$E$196, 0)","v":116.55184903500293},{"$f":"AG828 + IF($E$791 = 2, AG823 * Inputs!$E$196, 0)","v":131.07142103335337},{"$f":"AH828 + IF($E$791 = 2, AH823 * Inputs!$E$196, 0)","v":73.212259869074728},{"$f":"AI828 + IF($E$791 = 2, AI823 * Inputs!$E$196, 0)","v":-0.29411764705882637},{"$f":"AJ828 + IF($E$791 = 2, AJ823 * Inputs!$E$196, 0)","v":0},{"$f":"AK828 + IF($E$791 = 2, AK823 * Inputs!$E$196, 0)","v":0},{"$f":"AL828 + IF($E$791 = 2, AL823 * Inputs!$E$196, 0)","v":0},{"$f":"AM828 + IF($E$791 = 2, AM823 * Inputs!$E$196, 0)","v":0},{"$f":"AN828 + IF($E$791 = 2, AN823 * Inputs!$E$196, 0)","v":0},{"$f":"AO828 + IF($E$791 = 2, AO823 * Inputs!$E$196, 0)","v":0},{"$f":"AP828 + IF($E$791 = 2, AP823 * Inputs!$E$196, 0)","v":0},{"$f":"AQ828 + IF($E$791 = 2, AQ823 * Inputs!$E$196, 0)","v":0},{"$f":"AR828 + IF($E$791 = 2, AR823 * Inputs!$E$196, 0)","v":0},{"$f":"AS828 + IF($E$791 = 2, AS823 * Inputs!$E$196, 0)","v":0},{"$f":"AT828 + IF($E$791 = 2, AT823 * Inputs!$E$196, 0)","v":0},{"$f":"AU828 + IF($E$791 = 2, AU823 * Inputs!$E$196, 0)","v":0},{"$f":"AV828 + IF($E$791 = 2, AV823 * Inputs!$E$196, 0)","v":0},{"$f":"AW828 + IF($E$791 = 2, AW823 * Inputs!$E$196, 0)","v":0},{"$f":"AX828 + IF($E$791 = 2, AX823 * Inputs!$E$196, 0)","v":0},{"$f":"AY828 + IF($E$791 = 2, AY823 * Inputs!$E$196, 0)","v":0},{"$f":"AZ828 + IF($E$791 = 2, AZ823 * Inputs!$E$196, 0)","v":0},{"$f":"BA828 + IF($E$791 = 2, BA823 * Inputs!$E$196, 0)","v":0},{"$f":"BB828 + IF($E$791 = 2, BB823 * Inputs!$E$196, 0)","v":0},{"$f":"BC828 + IF($E$791 = 2, BC823 * Inputs!$E$196, 0)","v":0},{"$f":"BD828 + IF($E$791 = 2, BD823 * Inputs!$E$196, 0)","v":0}]
[null,null,{"$f":"IFERROR(IRR(G831:BD831),0)","v":0.30436580155902648},"Contractor post-tax IRR if includes shareholder loans"]
[]
[null,null,{"$f":"SUM(G834:BD834)","v":1.6671369743599627},{"$f":"D813","v":"Decommissioning cash flow"},"$mm const",null,{"$f":"G813/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5909090909090911,1.5946101090667393,1.6029360043640732,1.6172575206183724,1.6397261554050089,1.6739883244008629,1.7269493376479048,1.8141948523653044,1.9845047572208878,1.1279431753028912,-14.705882352941174,0,0,0,{"$f":"AM813/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payback Period: Real"]
[null,null,{"$f":"SUM(G837:BD837)","v":2430.1717779118221},"Contractor post-tax cash flow","$mm const",null,{"$f":"G828","v":-20},{"$f":"H828","v":-20},-40.3125,-161.25,-17.686669550172979,140.2815090468639,125.58820238307317,103.63551747839819,107.08943351553791,118.80846095087469,118.80846095087463,118.80846095087469,118.80846095087463,118.80846095087469,118.80846095087463,118.80846095087469,118.80846095087463,118.80846095087463,117.96655185996553,117.96459328115651,117.96018721736516,117.95260827096337,117.94071786943431,116.62604632960176,116.59801936139138,116.55184903500293,131.07142103335337,73.212259869074728,-0.29411764705882637,0,0,0,{"$f":"AM828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G838:BD838)","v":79659.489850203259},"Cumulative contractor post-tax cash flow","$mm const",null,{"$f":"G837+F838","v":-20},-40,-80.3125,-241.5625,-259.24916955017295,-118.96766050330905,6.6205418797641187,110.2560593581623,217.34549287370021,336.1539538245749,454.96241477544953,573.77087572632422,692.57933667719885,811.38779762807349,930.19625857894812,1049.0047195298228,1167.8131804806974,1286.621641431572,1404.5881932915377,1522.5527865726942,1640.5129737900593,1758.4655820610226,1876.406299930457,1993.0323462600586,2109.63036562145,2226.1822146564527,2357.2536356898063,2430.4658955588811,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,{"$f":"AM837+AL838","v":2430.1717779118221},2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221,2430.1717779118221]
[null,null,{"$f":"SUM(G839:BD839)","v":6.947283727658033},"Payback period NPV0","year",null,{"$f":"IF(AND(G838<=0,H838>0),G$31+(-G838/H837),0)","v":0},0,0,0,0,6.947283727658033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM838<=0,AN838>0),AM$31+(-AM838/AN837),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Discount index",null,null,{"$f":"(1+Inputs!$E$200)^(G6-1)","v":1},{"$f":"(1+Inputs!$E$200)^(H6-1)","v":1.08},{"$f":"(1+Inputs!$E$200)^(I6-1)","v":1.1664000000000001},{"$f":"(1+Inputs!$E$200)^(J6-1)","v":1.2597120000000002},{"$f":"(1+Inputs!$E$200)^(K6-1)","v":1.3604889600000003},{"$f":"(1+Inputs!$E$200)^(L6-1)","v":1.4693280768000003},{"$f":"(1+Inputs!$E$200)^(M6-1)","v":1.5868743229440005},{"$f":"(1+Inputs!$E$200)^(N6-1)","v":1.7138242687795207},{"$f":"(1+Inputs!$E$200)^(O6-1)","v":1.8509302102818823},{"$f":"(1+Inputs!$E$200)^(P6-1)","v":1.9990046271044331},{"$f":"(1+Inputs!$E$200)^(Q6-1)","v":2.1589249972727877},{"$f":"(1+Inputs!$E$200)^(R6-1)","v":2.3316389970546108},{"$f":"(1+Inputs!$E$200)^(S6-1)","v":2.5181701168189798},{"$f":"(1+Inputs!$E$200)^(T6-1)","v":2.7196237261644982},{"$f":"(1+Inputs!$E$200)^(U6-1)","v":2.9371936242576586},{"$f":"(1+Inputs!$E$200)^(V6-1)","v":3.1721691141982715},{"$f":"(1+Inputs!$E$200)^(W6-1)","v":3.4259426433341331},{"$f":"(1+Inputs!$E$200)^(X6-1)","v":3.7000180548008639},{"$f":"(1+Inputs!$E$200)^(Y6-1)","v":3.9960194991849334},{"$f":"(1+Inputs!$E$200)^(Z6-1)","v":4.3157010591197285},{"$f":"(1+Inputs!$E$200)^(AA6-1)","v":4.6609571438493065},{"$f":"(1+Inputs!$E$200)^(AB6-1)","v":5.0338337153572512},{"$f":"(1+Inputs!$E$200)^(AC6-1)","v":5.4365404125858321},{"$f":"(1+Inputs!$E$200)^(AD6-1)","v":5.8714636455926987},{"$f":"(1+Inputs!$E$200)^(AE6-1)","v":6.3411807372401148},{"$f":"(1+Inputs!$E$200)^(AF6-1)","v":6.8484751962193249},{"$f":"(1+Inputs!$E$200)^(AG6-1)","v":7.3963532119168702},{"$f":"(1+Inputs!$E$200)^(AH6-1)","v":7.9880614688702201},{"$f":"(1+Inputs!$E$200)^(AI6-1)","v":8.6271063863798378},{"$f":"(1+Inputs!$E$200)^(AJ6-1)","v":9.3172748972902255},{"$f":"(1+Inputs!$E$200)^(AK6-1)","v":10.062656889073445},{"$f":"(1+Inputs!$E$200)^(AL6-1)","v":10.867669440199322},{"$f":"(1+Inputs!$E$200)^(AM6-1)","v":11.737082995415268},{"$f":"(1+Inputs!$E$200)^(AN6-1)","v":12.676049635048489},{"$f":"(1+Inputs!$E$200)^(AO6-1)","v":13.690133605852369},{"$f":"(1+Inputs!$E$200)^(AP6-1)","v":14.785344294320559},{"$f":"(1+Inputs!$E$200)^(AQ6-1)","v":15.968171837866207},{"$f":"(1+Inputs!$E$200)^(AR6-1)","v":17.245625584895503},{"$f":"(1+Inputs!$E$200)^(AS6-1)","v":18.625275631687146},{"$f":"(1+Inputs!$E$200)^(AT6-1)","v":20.115297682222117},{"$f":"(1+Inputs!$E$200)^(AU6-1)","v":21.724521496799888},{"$f":"(1+Inputs!$E$200)^(AV6-1)","v":23.46248321654388},{"$f":"(1+Inputs!$E$200)^(AW6-1)","v":25.339481873867388},{"$f":"(1+Inputs!$E$200)^(AX6-1)","v":27.366640423776779},{"$f":"(1+Inputs!$E$200)^(AY6-1)","v":29.555971657678928},{"$f":"(1+Inputs!$E$200)^(AZ6-1)","v":31.920449390293239},{"$f":"(1+Inputs!$E$200)^(BA6-1)","v":34.474085341516705},{"$f":"(1+Inputs!$E$200)^(BB6-1)","v":37.232012168838047},{"$f":"(1+Inputs!$E$200)^(BC6-1)","v":40.210573142345083},{"$f":"(1+Inputs!$E$200)^(BD6-1)","v":43.427418993732694}]
[null,null,{"$f":"SUM(G842:BD842)","v":689.24582452943957},{"$f":"\"Contractor post-tax cash flow NPV\"&Inputs!$E$200*100","v":"Contractor post-tax cash flow NPV8"},"$mm const",null,{"$f":"G837/G841","v":-20},{"$f":"H837/H841","v":-18.518518518518519},-34.561471193415635,-128.00544886450234,-13.000230115923157,95.473237911833976,79.141870636661039,60.470329056666337,57.857088787388165,59.433809877153344,55.031305441808627,50.954912446119124,47.180474487147308,43.685624525136419,40.449652338089251,37.453381794527097,34.679057217154707,32.110238164032133,29.52101507112944,27.333819387670399,25.308146712532601,23.431963577007483,21.694075444817134,19.863198236294089,18.387430384477351,17.018656809817308,17.721087308563561,9.1652098765621286,-3.4092270790026261E-2,0,0,0,{"$f":"AM837/AM841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G843:BD843)","v":23581.851179737918},{"$f":"\"Cumulative contractor post-tax cash flow NPV\"&Inputs!$E$200*100","v":"Cumulative contractor post-tax cash flow NPV8"},"$mm const",null,{"$f":"G842+F843","v":-20},-38.518518518518519,-73.079989711934161,-201.0854385764365,-214.08566869235966,-118.61243078052568,-39.470560143864645,20.999768912801692,78.856857700189863,138.29066757734321,193.32197301915184,244.27688546527096,291.4573599524183,335.14298447755471,375.59263681564397,413.04601861017107,447.72507582732578,479.83531399135791,509.35632906248736,536.69014845015772,561.99829516269028,585.43025873969782,607.12433418451496,626.98753242080909,645.37496280528649,662.39361961510383,680.11470692366743,689.27991680022956,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,{"$f":"AM842+AL843","v":689.24582452943957},689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957,689.24582452943957]
[null,null,{"$f":"SUM(G844:BD844)","v":7.6527260684637097},{"$f":"\"Payback period NPV\"&Inputs!$E$200*100","v":"Payback period NPV8"},"year",null,{"$f":"IF(AND(G843<=0,H843>0),G$31+(-G843/H842),0)","v":0},0,0,0,0,0,7.6527260684637097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM843<=0,AN843>0),AM$31+(-AM843/AN842),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Nominal"]
[null,null,{"$f":"SUM(G847:BD847)","v":253.7956162848387},"Import duties","$mm nominal",null,{"$f":"G236","v":0},0,2.9261250000000003,11.93859,5.8857248700000007,8.4186161244000015,8.5869884468880002,8.7587282158257587,8.9339027801422741,9.1125808357451188,9.2948324524600228,9.4807291015092208,9.670343683539409,9.8637505572101958,10.061025568354403,10.262246079721486,10.467491001315919,10.676840821342237,10.890377637769081,11.108185190524461,11.330348894334952,11.55695587222165,11.788094989666085,12.023856889459402,12.264334027248593,12.509620707793564,11.504749536183917,4.4805770011828994,0,0,0,0,{"$f":"AM236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm nominal",null,{"$f":"G240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G849:BD849)","v":61.417983652006825},"Skills development levy","$mm nominal",null,{"$f":"G244","v":0},0,0,0,0.9092430144000001,2.1639983742720004,2.2072783417574402,2.2514239085925887,2.2964523867644404,2.3423814344997291,2.3892290631897244,2.437013644453518,2.4857539173425893,2.5354689956894405,2.5861783756032297,2.6379019431152932,2.6906599819775998,2.7444731816171521,2.7993626452494946,2.8553498981544845,2.9124568961175745,2.9707060340399263,3.0301201547207244,3.0907225578151385,3.1525370089714415,3.2155877491508704,3.2798995041338879,1.4337846403785279,0,0,0,0,{"$f":"AM244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1228.3596730401362,"Royalty","$mm nominal",null,{"$f":"G112+G119+G313","v":0},0,0,0,18.184860287999999,43.279967485439997,44.145566835148799,45.028478171851766,45.929047735288798,46.847628689994579,47.784581263794472,48.740272889070354,49.715078346851776,50.709379913788801,51.723567512064584,52.75803886230586,53.813199639551982,54.88946363234303,55.987252904989887,57.106997963089682,58.24913792235148,59.414120680798504,60.602403094414484,61.814451156302759,63.050740179428814,64.311754983017394,65.59799008267774,28.675692807570552,0,0,0,0,{"$f":"AM112+AM119+AM313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm nominal",null,{"$f":"G139+G198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM139+AM198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa variable royalty","$mm nominal",null,{"$f":"G208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm nominal",null,{"$f":"G311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"DRC excess profits tax","$mm nominal",null,{"$f":"G319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G855:BD855)","v":0},"Ecuador profit share for workers","$mm nominal",null,{"$f":"G410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1953.1758081943549,"Corporate income tax","$mm nominal",null,{"$f":"G440","v":0},0,0,0,0,38.444527525958449,52.563655534927982,52.603499540794509,52.624040897562431,81.279382272249691,82.904969917694672,84.563069316048527,86.254330702369529,87.979417316416928,89.739005662745257,91.533785776000144,93.364461491520174,95.231750721350593,96.454722753979823,98.382199703678864,100.34613214502158,102.34654279586795,104.38305283600222,105.29548453681777,107.37583888761124,109.48041501103279,113.96914422025617,26.056378628447522,0,0,0,0,{"$f":"AM440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm nominal",null,{"$f":"G493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa gold profit tax","$mm nominal",null,{"$f":"G464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Zimbabwe additional profits tax","$mm nominal",null,{"$f":"G510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Govt share of repaid loans","$mm nominal",null,{"$f":"G519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,727.39781169922594,"State dividends","$mm nominal",null,{"$f":"G595","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"AM595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,381.8838511420937,"Dividend withholding tax","$mm nominal",null,{"$f":"G604","v":0},0,0,0,0,0,2.6343666761009099,13.227181509650269,13.941371042744272,15.776345419093815,16.091872327475695,16.413709774025193,16.741983969505707,17.076823648895822,17.418360121873739,17.766727324311205,18.122061870797438,18.484503108213392,18.720587225945295,19.094681939409607,19.475848113862551,19.864088725697201,20.259328020317675,20.434169626966749,20.837844172877261,21.246184688086,24.370810025704074,13.885001810539761,0,0,0,0,{"$f":"AM604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G863:BD863)","v":5.0248823040000001},"Interest withholding tax","$mm nominal",null,{"$f":"G610","v":0},0,0,0,1.674960768,1.3399686144,1.0049764608000002,0.66998430720000013,0.33499215360000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G864:BD864)","v":0},"Adjustment to govt benefit share","$mm nominal",null,{"$f":"IF($E$793 = 1, G672, IF($E$793 = 2, G712, IF($E$793 = 3, G730, IF($E$793 = 4, G766, 0))))","v":0},{"$f":"IF($E$793 = 1, H672, IF($E$793 = 2, H712, IF($E$793 = 3, H730, IF($E$793 = 4, H766, 0))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,4611.0556263166563,"Government revenue","$mm nominal",null,{"$f":"SUM(G847:G864)","v":0},{"$f":"SUM(H847:H864)","v":0},2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,116.16067358343439,147.73392710086779,150.61479945847225,185.40850040223782,189.11667041028258,192.89900381848813,196.756983894858,200.69212357275512,204.70596604421021,208.80008536509439,212.97608707239635,217.23560881384429,220.51056455068652,224.91823743658966,229.4107775219025,233.98877358614371,238.65219532429771,241.58091262825087,246.37242603399878,251.23248635448252,265.14318389410641,100.97905738438547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C866/C59,0)","v":0.56899244433332186},"AETR","%",null,{"$f":"IFERROR(G866/G59,0)","v":0},0,-3.7500000000000006E-2,-3.7499999999999999E-2,0.41351645414425942,0.30961505350568352,0.37651890446271691,0.46946988123477423,0.46923993829726479,0.56631333837972397,0.56631333837972397,0.56631333837972386,0.56631333837972397,0.56631333837972386,0.56631333837972386,0.56631333837972397,0.56631333837972397,0.56631333837972397,0.56357926281849013,0.56357290239013225,0.56355859382467877,0.5635339814141932,0.5634953676771699,0.56427243221361856,0.56418059411035271,0.5640293042822534,0.54354742438911074,0.44314454648406298,0,0,0,0,{"$f":"IFERROR(AM866/AM59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Real"]
[null,null,{"$f":"SUM(G870:BD870)","v":189.125},{"$f":"D847","v":"Import duties"},"$mm const",null,{"$f":"G847/G$816","v":0},0,2.8125000000000004,11.25,5.4375000000000009,7.6250000000000009,7.625,7.625,7.625,7.6249999999999991,7.625,7.6249999999999991,7.6250000000000009,7.6250000000000009,7.6250000000000018,7.625,7.6250000000000018,7.6250000000000009,7.6250000000000009,7.625,7.6250000000000009,7.625,7.6250000000000018,7.625,7.6250000000000009,7.6250000000000009,6.875,2.625,0,0,0,0,{"$f":"AM847/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,{"$f":"G848/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM848/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G872:BD872)","v":44.800000000000018},"Skills development levy","$mm const",null,{"$f":"G849/G$816","v":0},0,0,0,0.84000000000000008,1.9600000000000004,1.96,1.9600000000000002,1.96,1.96,1.9600000000000004,1.96,1.9600000000000004,1.9600000000000002,1.9600000000000002,1.96,1.9600000000000002,1.9600000000000002,1.96,1.9600000000000002,1.9600000000000002,1.9600000000000004,1.9600000000000002,1.9600000000000002,1.9600000000000002,1.9600000000000004,1.9600000000000002,0.84000000000000008,0,0,0,0,{"$f":"AM849/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,896.00000000000023,"Royalty","$mm const",null,{"$f":"G850/G$816","v":0},0,0,0,16.8,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999989,39.199999999999996,39.199999999999996,39.199999999999996,39.200000000000003,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.200000000000003,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999989,16.799999999999997,0,0,0,0,{"$f":"AM850/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm const",null,{"$f":"G851/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM851/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G875:BD875)","v":0},"South Africa variable royalty","$mm const",null,{"$f":"G852/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM852/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm const",null,{"$f":"G853/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM853/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G877:BD877)","v":0},"DRC excess profits tax","$mm const",null,{"$f":"G854/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM854/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G878:BD878)","v":0},"Ecuador profit share for workers","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1405.5780796757949,"Corporate income tax","$mm const",null,{"$f":"G856/G$816","v":0},0,0,0,0,34.820393049614836,46.675021858108884,45.794511955951009,44.914112199184174,68.010951123181727,68.010951123181712,68.010951123181698,68.010951123181712,68.010951123181727,68.010951123181712,68.010951123181712,68.010951123181727,68.010951123181727,67.533678395908993,67.532568090461695,67.5300703218725,67.525773866996218,67.519033276560208,66.773754625861415,66.757866321887349,66.731692667472117,68.105599696015446,15.265443241264967,0,0,0,0,{"$f":"AM856/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm const",null,{"$f":"G857/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM857/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G881:BD881)","v":0},"South Africa gold profit tax","$mm const",null,{"$f":"G858/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM858/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Zimbabwe additional profits tax","$mm const",null,{"$f":"G859/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM859/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G883:BD883)","v":0},"Govt share of repaid loans","$mm const",null,{"$f":"G860/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM860/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,517.43884309972077,"State dividends","$mm const",null,{"$f":"G861/G$816","v":0},0,0,0,0,0,4.4556994639287035,21.933442852571041,22.664430373658821,25.144647820290935,25.144647820290942,25.144647820290928,25.144647820290938,25.144647820290935,25.144647820290931,25.144647820290931,25.144647820290935,25.144647820290942,24.966466002109126,24.966051488075454,24.965118987802153,24.963514977981678,24.960998490885583,24.682761127958038,24.676829494474362,24.667057996826014,27.739983287482197,15.494658173349142,0,0,0,0,{"$f":"AM861/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,271.65539262735336,"Dividend withholding tax","$mm const",null,{"$f":"G862/G$816","v":0},0,0,0,0,0,2.3392422185625694,11.515057497599797,11.898825946170883,13.200940105652743,13.200940105652744,13.200940105652734,13.200940105652741,13.200940105652741,13.200940105652741,13.200940105652737,13.200940105652743,13.200940105652744,13.10739465110729,13.107177031239615,13.106687468596132,13.105845363440379,13.104524207714931,12.958449592177971,12.95533548459904,12.950205448333659,14.563491225928157,8.1346955410083002,0,0,0,0,{"$f":"AM862/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4.5226202751853943,"Interest withholding tax","$mm const",null,{"$f":"G863/G$816","v":0},0,0,0,1.5474048442906576,1.2136508582671823,0.89239033696116365,0.58326165814455144,0.28591257752183896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM863/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G887:BD887)","v":0},"Adjustment to govt benefit share","$mm const",null,{"$f":"G864/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM864/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G889:BD889)","v":3329.1199356780553},"Government revenue","$mm const",null,{"$f":"SUM(G870:G887)","v":0},{"$f":"SUM(H870:H887)","v":0},2.8125000000000004,11.25,24.624904844290658,84.819043907882019,103.14735387756133,128.61127396426639,128.54828109653567,155.14153904912538,155.14153904912538,155.14153904912536,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,154.39253904912539,154.39079660977677,154.38687677827079,154.38013420841827,154.36955597516072,153.19996534599741,153.17503130096074,153.13395611263178,158.44407420942579,59.159796955622404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C889/C25,0)","v":0.57397135171987901},"AETR","%",null,{"$f":"IFERROR(G889/G25,0)","v":0},0,-3.7500000000000006E-2,-3.7499999999999999E-2,0.41351645414425947,0.30961505350568352,0.37651890446271696,0.46946988123477412,0.46923993829726468,0.56631333837972386,0.56631333837972386,0.56631333837972375,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56631333837972386,0.56357926281849013,0.56357290239013236,0.56355859382467888,0.56353398141419331,0.5634953676771699,0.56427243221361845,0.5641805941103526,0.56402930428225329,0.54354742438911074,0.44314454648406293,0,0,0,0,{"$f":"IFERROR(AM889/AM25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"State Shareholder Net Cash Flow: Nominal"]
[null,null,{"$f":"SUM(G893:BD893)","v":727.39781169922594},"State shareholder share of equity returns in incorporated JV or revenues in unincorporated JV","$mm nominal",null,{"$f":"IF($E$788 =1, G563, G254)","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"IF($E$788 =1, AM563, AM254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G894:BD894)","v":0},"Carry loan from contractor","$mm nominal",null,{"$f":"IF($E$788 =1, G557, G575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$788 =1, AM557, AM575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G895:BD895)","v":0},"Less: Equity contribution in incorporated JV","$mm nominal",null,{"$f":"IF($E$788 =1, G551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$788 =1, AM551, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G896:BD896)","v":0},"Less: Carry loan repayment with unincorporated JV","$mm nominal",null,{"$f":"G576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: Project costs in unincorporated JV","$mm nominal",null,{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, G52 * $E$786, 0) + ((SUM(G53:G55) + G56 + (G66 + G78 + G79 + G80) + G236 + G240 + G244 + G210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, H52 * $E$786, 0) + ((SUM(H53:H55) + H56 + (H66 + H78 + H79 + H80) + H236 + H240 + H244 + H210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, I52 * $E$786, 0) + ((SUM(I53:I55) + I56 + (I66 + I78 + I79 + I80) + I236 + I240 + I244 + I210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, J52 * $E$786, 0) + ((SUM(J53:J55) + J56 + (J66 + J78 + J79 + J80) + J236 + J240 + J244 + J210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, K52 * $E$786, 0) + ((SUM(K53:K55) + K56 + (K66 + K78 + K79 + K80) + K236 + K240 + K244 + K210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, L52 * $E$786, 0) + ((SUM(L53:L55) + L56 + (L66 + L78 + L79 + L80) + L236 + L240 + L244 + L210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, M52 * $E$786, 0) + ((SUM(M53:M55) + M56 + (M66 + M78 + M79 + M80) + M236 + M240 + M244 + M210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, N52 * $E$786, 0) + ((SUM(N53:N55) + N56 + (N66 + N78 + N79 + N80) + N236 + N240 + N244 + N210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, O52 * $E$786, 0) + ((SUM(O53:O55) + O56 + (O66 + O78 + O79 + O80) + O236 + O240 + O244 + O210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, P52 * $E$786, 0) + ((SUM(P53:P55) + P56 + (P66 + P78 + P79 + P80) + P236 + P240 + P244 + P210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, Q52 * $E$786, 0) + ((SUM(Q53:Q55) + Q56 + (Q66 + Q78 + Q79 + Q80) + Q236 + Q240 + Q244 + Q210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, R52 * $E$786, 0) + ((SUM(R53:R55) + R56 + (R66 + R78 + R79 + R80) + R236 + R240 + R244 + R210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, S52 * $E$786, 0) + ((SUM(S53:S55) + S56 + (S66 + S78 + S79 + S80) + S236 + S240 + S244 + S210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, T52 * $E$786, 0) + ((SUM(T53:T55) + T56 + (T66 + T78 + T79 + T80) + T236 + T240 + T244 + T210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, U52 * $E$786, 0) + ((SUM(U53:U55) + U56 + (U66 + U78 + U79 + U80) + U236 + U240 + U244 + U210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, V52 * $E$786, 0) + ((SUM(V53:V55) + V56 + (V66 + V78 + V79 + V80) + V236 + V240 + V244 + V210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, W52 * $E$786, 0) + ((SUM(W53:W55) + W56 + (W66 + W78 + W79 + W80) + W236 + W240 + W244 + W210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, X52 * $E$786, 0) + ((SUM(X53:X55) + X56 + (X66 + X78 + X79 + X80) + X236 + X240 + X244 + X210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, Y52 * $E$786, 0) + ((SUM(Y53:Y55) + Y56 + (Y66 + Y78 + Y79 + Y80) + Y236 + Y240 + Y244 + Y210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, Z52 * $E$786, 0) + ((SUM(Z53:Z55) + Z56 + (Z66 + Z78 + Z79 + Z80) + Z236 + Z240 + Z244 + Z210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AA52 * $E$786, 0) + ((SUM(AA53:AA55) + AA56 + (AA66 + AA78 + AA79 + AA80) + AA236 + AA240 + AA244 + AA210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AB52 * $E$786, 0) + ((SUM(AB53:AB55) + AB56 + (AB66 + AB78 + AB79 + AB80) + AB236 + AB240 + AB244 + AB210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AC52 * $E$786, 0) + ((SUM(AC53:AC55) + AC56 + (AC66 + AC78 + AC79 + AC80) + AC236 + AC240 + AC244 + AC210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AD52 * $E$786, 0) + ((SUM(AD53:AD55) + AD56 + (AD66 + AD78 + AD79 + AD80) + AD236 + AD240 + AD244 + AD210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AE52 * $E$786, 0) + ((SUM(AE53:AE55) + AE56 + (AE66 + AE78 + AE79 + AE80) + AE236 + AE240 + AE244 + AE210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AF52 * $E$786, 0) + ((SUM(AF53:AF55) + AF56 + (AF66 + AF78 + AF79 + AF80) + AF236 + AF240 + AF244 + AF210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AG52 * $E$786, 0) + ((SUM(AG53:AG55) + AG56 + (AG66 + AG78 + AG79 + AG80) + AG236 + AG240 + AG244 + AG210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AH52 * $E$786, 0) + ((SUM(AH53:AH55) + AH56 + (AH66 + AH78 + AH79 + AH80) + AH236 + AH240 + AH244 + AH210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AI52 * $E$786, 0) + ((SUM(AI53:AI55) + AI56 + (AI66 + AI78 + AI79 + AI80) + AI236 + AI240 + AI244 + AI210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AJ52 * $E$786, 0) + ((SUM(AJ53:AJ55) + AJ56 + (AJ66 + AJ78 + AJ79 + AJ80) + AJ236 + AJ240 + AJ244 + AJ210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AK52 * $E$786, 0) + ((SUM(AK53:AK55) + AK56 + (AK66 + AK78 + AK79 + AK80) + AK236 + AK240 + AK244 + AK210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AL52 * $E$786, 0) + ((SUM(AL53:AL55) + AL56 + (AL66 + AL78 + AL79 + AL80) + AL236 + AL240 + AL244 + AL210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AM52 * $E$786, 0) + ((SUM(AM53:AM55) + AM56 + (AM66 + AM78 + AM79 + AM80) + AM236 + AM240 + AM244 + AM210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AN52 * $E$786, 0) + ((SUM(AN53:AN55) + AN56 + (AN66 + AN78 + AN79 + AN80) + AN236 + AN240 + AN244 + AN210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AO52 * $E$786, 0) + ((SUM(AO53:AO55) + AO56 + (AO66 + AO78 + AO79 + AO80) + AO236 + AO240 + AO244 + AO210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AP52 * $E$786, 0) + ((SUM(AP53:AP55) + AP56 + (AP66 + AP78 + AP79 + AP80) + AP236 + AP240 + AP244 + AP210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AQ52 * $E$786, 0) + ((SUM(AQ53:AQ55) + AQ56 + (AQ66 + AQ78 + AQ79 + AQ80) + AQ236 + AQ240 + AQ244 + AQ210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AR52 * $E$786, 0) + ((SUM(AR53:AR55) + AR56 + (AR66 + AR78 + AR79 + AR80) + AR236 + AR240 + AR244 + AR210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AS52 * $E$786, 0) + ((SUM(AS53:AS55) + AS56 + (AS66 + AS78 + AS79 + AS80) + AS236 + AS240 + AS244 + AS210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AT52 * $E$786, 0) + ((SUM(AT53:AT55) + AT56 + (AT66 + AT78 + AT79 + AT80) + AT236 + AT240 + AT244 + AT210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AU52 * $E$786, 0) + ((SUM(AU53:AU55) + AU56 + (AU66 + AU78 + AU79 + AU80) + AU236 + AU240 + AU244 + AU210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AV52 * $E$786, 0) + ((SUM(AV53:AV55) + AV56 + (AV66 + AV78 + AV79 + AV80) + AV236 + AV240 + AV244 + AV210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AW52 * $E$786, 0) + ((SUM(AW53:AW55) + AW56 + (AW66 + AW78 + AW79 + AW80) + AW236 + AW240 + AW244 + AW210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AX52 * $E$786, 0) + ((SUM(AX53:AX55) + AX56 + (AX66 + AX78 + AX79 + AX80) + AX236 + AX240 + AX244 + AX210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AY52 * $E$786, 0) + ((SUM(AY53:AY55) + AY56 + (AY66 + AY78 + AY79 + AY80) + AY236 + AY240 + AY244 + AY210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, AZ52 * $E$786, 0) + ((SUM(AZ53:AZ55) + AZ56 + (AZ66 + AZ78 + AZ79 + AZ80) + AZ236 + AZ240 + AZ244 + AZ210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, BA52 * $E$786, 0) + ((SUM(BA53:BA55) + BA56 + (BA66 + BA78 + BA79 + BA80) + BA236 + BA240 + BA244 + BA210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, BB52 * $E$786, 0) + ((SUM(BB53:BB55) + BB56 + (BB66 + BB78 + BB79 + BB80) + BB236 + BB240 + BB244 + BB210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, BC52 * $E$786, 0) + ((SUM(BC53:BC55) + BC56 + (BC66 + BC78 + BC79 + BC80) + BC236 + BC240 + BC244 + BC210) * $E$786), 0)","v":0},{"$f":"IF(AND($E$788 =2, $E$789 < 3), IF($E$790 = 1, BD52 * $E$786, 0) + ((SUM(BD53:BD55) + BD56 + (BD66 + BD78 + BD79 + BD80) + BD236 + BD240 + BD244 + BD210) * $E$786), 0)","v":0}]
[null,null,0,"Less: Lender net cash flow in unincorporated JV","$mm nominal",null,{"$f":"IF($E$788 =2, G577, 0)","v":0},{"$f":"IF($E$788 =2, H577, 0)","v":0},{"$f":"IF($E$788 =2, I577, 0)","v":0},{"$f":"IF($E$788 =2, J577, 0)","v":0},{"$f":"IF($E$788 =2, K577, 0)","v":0},{"$f":"IF($E$788 =2, L577, 0)","v":0},{"$f":"IF($E$788 =2, M577, 0)","v":0},{"$f":"IF($E$788 =2, N577, 0)","v":0},{"$f":"IF($E$788 =2, O577, 0)","v":0},{"$f":"IF($E$788 =2, P577, 0)","v":0},{"$f":"IF($E$788 =2, Q577, 0)","v":0},{"$f":"IF($E$788 =2, R577, 0)","v":0},{"$f":"IF($E$788 =2, S577, 0)","v":0},{"$f":"IF($E$788 =2, T577, 0)","v":0},{"$f":"IF($E$788 =2, U577, 0)","v":0},{"$f":"IF($E$788 =2, V577, 0)","v":0},{"$f":"IF($E$788 =2, W577, 0)","v":0},{"$f":"IF($E$788 =2, X577, 0)","v":0},{"$f":"IF($E$788 =2, Y577, 0)","v":0},{"$f":"IF($E$788 =2, Z577, 0)","v":0},{"$f":"IF($E$788 =2, AA577, 0)","v":0},{"$f":"IF($E$788 =2, AB577, 0)","v":0},{"$f":"IF($E$788 =2, AC577, 0)","v":0},{"$f":"IF($E$788 =2, AD577, 0)","v":0},{"$f":"IF($E$788 =2, AE577, 0)","v":0},{"$f":"IF($E$788 =2, AF577, 0)","v":0},{"$f":"IF($E$788 =2, AG577, 0)","v":0},{"$f":"IF($E$788 =2, AH577, 0)","v":0},{"$f":"IF($E$788 =2, AI577, 0)","v":0},{"$f":"IF($E$788 =2, AJ577, 0)","v":0},{"$f":"IF($E$788 =2, AK577, 0)","v":0},{"$f":"IF($E$788 =2, AL577, 0)","v":0},{"$f":"IF($E$788 =2, AM577, 0)","v":0},{"$f":"IF($E$788 =2, AN577, 0)","v":0},{"$f":"IF($E$788 =2, AO577, 0)","v":0},{"$f":"IF($E$788 =2, AP577, 0)","v":0},{"$f":"IF($E$788 =2, AQ577, 0)","v":0},{"$f":"IF($E$788 =2, AR577, 0)","v":0},{"$f":"IF($E$788 =2, AS577, 0)","v":0},{"$f":"IF($E$788 =2, AT577, 0)","v":0},{"$f":"IF($E$788 =2, AU577, 0)","v":0},{"$f":"IF($E$788 =2, AV577, 0)","v":0},{"$f":"IF($E$788 =2, AW577, 0)","v":0},{"$f":"IF($E$788 =2, AX577, 0)","v":0},{"$f":"IF($E$788 =2, AY577, 0)","v":0},{"$f":"IF($E$788 =2, AZ577, 0)","v":0},{"$f":"IF($E$788 =2, BA577, 0)","v":0},{"$f":"IF($E$788 =2, BB577, 0)","v":0},{"$f":"IF($E$788 =2, BC577, 0)","v":0},{"$f":"IF($E$788 =2, BD577, 0)","v":0}]
[null,null,{"$f":"SUM(G899:BD899)","v":0},"Less: Government share of loan repayments in unincorporated JV","$mm nominal",null,{"$f":"IF($E$788 =2, G578, 0)","v":0},{"$f":"IF($E$788 =2, H578, 0)","v":0},{"$f":"IF($E$788 =2, I578, 0)","v":0},{"$f":"IF($E$788 =2, J578, 0)","v":0},{"$f":"IF($E$788 =2, K578, 0)","v":0},{"$f":"IF($E$788 =2, L578, 0)","v":0},{"$f":"IF($E$788 =2, M578, 0)","v":0},{"$f":"IF($E$788 =2, N578, 0)","v":0},{"$f":"IF($E$788 =2, O578, 0)","v":0},{"$f":"IF($E$788 =2, P578, 0)","v":0},{"$f":"IF($E$788 =2, Q578, 0)","v":0},{"$f":"IF($E$788 =2, R578, 0)","v":0},{"$f":"IF($E$788 =2, S578, 0)","v":0},{"$f":"IF($E$788 =2, T578, 0)","v":0},{"$f":"IF($E$788 =2, U578, 0)","v":0},{"$f":"IF($E$788 =2, V578, 0)","v":0},{"$f":"IF($E$788 =2, W578, 0)","v":0},{"$f":"IF($E$788 =2, X578, 0)","v":0},{"$f":"IF($E$788 =2, Y578, 0)","v":0},{"$f":"IF($E$788 =2, Z578, 0)","v":0},{"$f":"IF($E$788 =2, AA578, 0)","v":0},{"$f":"IF($E$788 =2, AB578, 0)","v":0},{"$f":"IF($E$788 =2, AC578, 0)","v":0},{"$f":"IF($E$788 =2, AD578, 0)","v":0},{"$f":"IF($E$788 =2, AE578, 0)","v":0},{"$f":"IF($E$788 =2, AF578, 0)","v":0},{"$f":"IF($E$788 =2, AG578, 0)","v":0},{"$f":"IF($E$788 =2, AH578, 0)","v":0},{"$f":"IF($E$788 =2, AI578, 0)","v":0},{"$f":"IF($E$788 =2, AJ578, 0)","v":0},{"$f":"IF($E$788 =2, AK578, 0)","v":0},{"$f":"IF($E$788 =2, AL578, 0)","v":0},{"$f":"IF($E$788 =2, AM578, 0)","v":0},{"$f":"IF($E$788 =2, AN578, 0)","v":0},{"$f":"IF($E$788 =2, AO578, 0)","v":0},{"$f":"IF($E$788 =2, AP578, 0)","v":0},{"$f":"IF($E$788 =2, AQ578, 0)","v":0},{"$f":"IF($E$788 =2, AR578, 0)","v":0},{"$f":"IF($E$788 =2, AS578, 0)","v":0},{"$f":"IF($E$788 =2, AT578, 0)","v":0},{"$f":"IF($E$788 =2, AU578, 0)","v":0},{"$f":"IF($E$788 =2, AV578, 0)","v":0},{"$f":"IF($E$788 =2, AW578, 0)","v":0},{"$f":"IF($E$788 =2, AX578, 0)","v":0},{"$f":"IF($E$788 =2, AY578, 0)","v":0},{"$f":"IF($E$788 =2, AZ578, 0)","v":0},{"$f":"IF($E$788 =2, BA578, 0)","v":0},{"$f":"IF($E$788 =2, BB578, 0)","v":0},{"$f":"IF($E$788 =2, BC578, 0)","v":0},{"$f":"IF($E$788 =2, BD578, 0)","v":0}]
[null,null,727.39781169922594,"State shareholder cash flow","$mm nominal",null,{"$f":"SUM(G893:G894) - SUM(G895:G899)","v":0},{"$f":"SUM(H893:H894) - SUM(H895:H899)","v":0},{"$f":"SUM(I893:I894) - SUM(I895:I899)","v":0},{"$f":"SUM(J893:J894) - SUM(J895:J899)","v":0},{"$f":"SUM(K893:K894) - SUM(K895:K899)","v":0},{"$f":"SUM(L893:L894) - SUM(L895:L899)","v":0},{"$f":"SUM(M893:M894) - SUM(M895:M899)","v":5.0178412878112573},{"$f":"SUM(N893:N894) - SUM(N895:N899)","v":25.19463144695289},{"$f":"SUM(O893:O894) - SUM(O895:O899)","v":26.554992462370038},{"$f":"SUM(P893:P894) - SUM(P895:P899)","v":30.050181750654883},{"$f":"SUM(Q893:Q894) - SUM(Q895:Q899)","v":30.65118538566799},{"$f":"SUM(R893:R894) - SUM(R895:R899)","v":31.264209093381325},{"$f":"SUM(S893:S894) - SUM(S895:S899)","v":31.88949327524897},{"$f":"SUM(T893:T894) - SUM(T895:T899)","v":32.527283140753944},{"$f":"SUM(U893:U894) - SUM(U895:U899)","v":33.177828803569021},{"$f":"SUM(V893:V894) - SUM(V895:V899)","v":33.841385379640393},{"$f":"SUM(W893:W894) - SUM(W895:W899)","v":34.518213087233214},{"$f":"SUM(X893:X894) - SUM(X895:X899)","v":35.20857734897789},{"$f":"SUM(Y893:Y894) - SUM(Y895:Y899)","v":35.658261382752947},{"$f":"SUM(Z893:Z894) - SUM(Z895:Z899)","v":36.370822741732582},{"$f":"SUM(AA893:AA894) - SUM(AA895:AA899)","v":37.096853550214377},{"$f":"SUM(AB893:AB894) - SUM(AB895:AB899)","v":37.836359477518485},{"$f":"SUM(AC893:AC894) - SUM(AC895:AC899)","v":38.589196229176522},{"$f":"SUM(AD893:AD894) - SUM(AD895:AD899)","v":38.922227860889045},{"$f":"SUM(AE893:AE894) - SUM(AE895:AE899)","v":39.691131757861449},{"$f":"SUM(AF893:AF894) - SUM(AF895:AF899)","v":40.468923215401901},{"$f":"SUM(AG893:AG894) - SUM(AG895:AG899)","v":46.420590525150608},{"$f":"SUM(AH893:AH894) - SUM(AH895:AH899)","v":26.447622496266209},{"$f":"SUM(AI893:AI894) - SUM(AI895:AI899)","v":0},{"$f":"SUM(AJ893:AJ894) - SUM(AJ895:AJ899)","v":0},{"$f":"SUM(AK893:AK894) - SUM(AK895:AK899)","v":0},{"$f":"SUM(AL893:AL894) - SUM(AL895:AL899)","v":0},{"$f":"SUM(AM893:AM894) - SUM(AM895:AM899)","v":0},{"$f":"SUM(AN893:AN894) - SUM(AN895:AN899)","v":0},{"$f":"SUM(AO893:AO894) - SUM(AO895:AO899)","v":0},{"$f":"SUM(AP893:AP894) - SUM(AP895:AP899)","v":0},{"$f":"SUM(AQ893:AQ894) - SUM(AQ895:AQ899)","v":0},{"$f":"SUM(AR893:AR894) - SUM(AR895:AR899)","v":0},{"$f":"SUM(AS893:AS894) - SUM(AS895:AS899)","v":0},{"$f":"SUM(AT893:AT894) - SUM(AT895:AT899)","v":0},{"$f":"SUM(AU893:AU894) - SUM(AU895:AU899)","v":0},{"$f":"SUM(AV893:AV894) - SUM(AV895:AV899)","v":0},{"$f":"SUM(AW893:AW894) - SUM(AW895:AW899)","v":0},{"$f":"SUM(AX893:AX894) - SUM(AX895:AX899)","v":0},{"$f":"SUM(AY893:AY894) - SUM(AY895:AY899)","v":0},{"$f":"SUM(AZ893:AZ894) - SUM(AZ895:AZ899)","v":0},{"$f":"SUM(BA893:BA894) - SUM(BA895:BA899)","v":0},{"$f":"SUM(BB893:BB894) - SUM(BB895:BB899)","v":0},{"$f":"SUM(BC893:BC894) - SUM(BC895:BC899)","v":0},{"$f":"SUM(BD893:BD894) - SUM(BD895:BD899)","v":0}]
[]
[null,null,null,"State Shareholder Revenue: Real"]
[null,null,{"$f":"SUM(G903:BD903)","v":517.43884309972077},{"$f":"D893","v":"State shareholder share of equity returns in incorporated JV or revenues in unincorporated JV"},"$mm const",null,{"$f":"G893/G$816","v":0},{"$f":"H893/H$816","v":0},{"$f":"I893/I$816","v":0},{"$f":"J893/J$816","v":0},{"$f":"K893/K$816","v":0},{"$f":"L893/L$816","v":0},{"$f":"M893/M$816","v":4.4556994639287035},{"$f":"N893/N$816","v":21.933442852571041},{"$f":"O893/O$816","v":22.664430373658821},{"$f":"P893/P$816","v":25.144647820290935},{"$f":"Q893/Q$816","v":25.144647820290942},{"$f":"R893/R$816","v":25.144647820290928},{"$f":"S893/S$816","v":25.144647820290938},{"$f":"T893/T$816","v":25.144647820290935},{"$f":"U893/U$816","v":25.144647820290931},{"$f":"V893/V$816","v":25.144647820290931},{"$f":"W893/W$816","v":25.144647820290935},{"$f":"X893/X$816","v":25.144647820290942},{"$f":"Y893/Y$816","v":24.966466002109126},{"$f":"Z893/Z$816","v":24.966051488075454},{"$f":"AA893/AA$816","v":24.965118987802153},{"$f":"AB893/AB$816","v":24.963514977981678},{"$f":"AC893/AC$816","v":24.960998490885583},{"$f":"AD893/AD$816","v":24.682761127958038},{"$f":"AE893/AE$816","v":24.676829494474362},{"$f":"AF893/AF$816","v":24.667057996826014},{"$f":"AG893/AG$816","v":27.739983287482197},{"$f":"AH893/AH$816","v":15.494658173349142},{"$f":"AI893/AI$816","v":0},{"$f":"AJ893/AJ$816","v":0},{"$f":"AK893/AK$816","v":0},{"$f":"AL893/AL$816","v":0},{"$f":"AM893/AM$816","v":0},{"$f":"AN893/AN$816","v":0},{"$f":"AO893/AO$816","v":0},{"$f":"AP893/AP$816","v":0},{"$f":"AQ893/AQ$816","v":0},{"$f":"AR893/AR$816","v":0},{"$f":"AS893/AS$816","v":0},{"$f":"AT893/AT$816","v":0},{"$f":"AU893/AU$816","v":0},{"$f":"AV893/AV$816","v":0},{"$f":"AW893/AW$816","v":0},{"$f":"AX893/AX$816","v":0},{"$f":"AY893/AY$816","v":0},{"$f":"AZ893/AZ$816","v":0},{"$f":"BA893/BA$816","v":0},{"$f":"BB893/BB$816","v":0},{"$f":"BC893/BC$816","v":0},{"$f":"BD893/BD$816","v":0}]
[null,null,{"$f":"SUM(G904:BD904)","v":0},"Carry loan from contractor","$mm const",null,{"$f":"G894/G$816","v":0},{"$f":"H894/H$816","v":0},{"$f":"I894/I$816","v":0},{"$f":"J894/J$816","v":0},{"$f":"K894/K$816","v":0},{"$f":"L894/L$816","v":0},{"$f":"M894/M$816","v":0},{"$f":"N894/N$816","v":0},{"$f":"O894/O$816","v":0},{"$f":"P894/P$816","v":0},{"$f":"Q894/Q$816","v":0},{"$f":"R894/R$816","v":0},{"$f":"S894/S$816","v":0},{"$f":"T894/T$816","v":0},{"$f":"U894/U$816","v":0},{"$f":"V894/V$816","v":0},{"$f":"W894/W$816","v":0},{"$f":"X894/X$816","v":0},{"$f":"Y894/Y$816","v":0},{"$f":"Z894/Z$816","v":0},{"$f":"AA894/AA$816","v":0},{"$f":"AB894/AB$816","v":0},{"$f":"AC894/AC$816","v":0},{"$f":"AD894/AD$816","v":0},{"$f":"AE894/AE$816","v":0},{"$f":"AF894/AF$816","v":0},{"$f":"AG894/AG$816","v":0},{"$f":"AH894/AH$816","v":0},{"$f":"AI894/AI$816","v":0},{"$f":"AJ894/AJ$816","v":0},{"$f":"AK894/AK$816","v":0},{"$f":"AL894/AL$816","v":0},{"$f":"AM894/AM$816","v":0},{"$f":"AN894/AN$816","v":0},{"$f":"AO894/AO$816","v":0},{"$f":"AP894/AP$816","v":0},{"$f":"AQ894/AQ$816","v":0},{"$f":"AR894/AR$816","v":0},{"$f":"AS894/AS$816","v":0},{"$f":"AT894/AT$816","v":0},{"$f":"AU894/AU$816","v":0},{"$f":"AV894/AV$816","v":0},{"$f":"AW894/AW$816","v":0},{"$f":"AX894/AX$816","v":0},{"$f":"AY894/AY$816","v":0},{"$f":"AZ894/AZ$816","v":0},{"$f":"BA894/BA$816","v":0},{"$f":"BB894/BB$816","v":0},{"$f":"BC894/BC$816","v":0},{"$f":"BD894/BD$816","v":0}]
[null,null,{"$f":"SUM(G905:BD905)","v":0},"Less: Equity contribution in incorporated JV","$mm const",null,{"$f":"G895/G$816","v":0},{"$f":"H895/H$816","v":0},{"$f":"I895/I$816","v":0},{"$f":"J895/J$816","v":0},{"$f":"K895/K$816","v":0},{"$f":"L895/L$816","v":0},{"$f":"M895/M$816","v":0},{"$f":"N895/N$816","v":0},{"$f":"O895/O$816","v":0},{"$f":"P895/P$816","v":0},{"$f":"Q895/Q$816","v":0},{"$f":"R895/R$816","v":0},{"$f":"S895/S$816","v":0},{"$f":"T895/T$816","v":0},{"$f":"U895/U$816","v":0},{"$f":"V895/V$816","v":0},{"$f":"W895/W$816","v":0},{"$f":"X895/X$816","v":0},{"$f":"Y895/Y$816","v":0},{"$f":"Z895/Z$816","v":0},{"$f":"AA895/AA$816","v":0},{"$f":"AB895/AB$816","v":0},{"$f":"AC895/AC$816","v":0},{"$f":"AD895/AD$816","v":0},{"$f":"AE895/AE$816","v":0},{"$f":"AF895/AF$816","v":0},{"$f":"AG895/AG$816","v":0},{"$f":"AH895/AH$816","v":0},{"$f":"AI895/AI$816","v":0},{"$f":"AJ895/AJ$816","v":0},{"$f":"AK895/AK$816","v":0},{"$f":"AL895/AL$816","v":0},{"$f":"AM895/AM$816","v":0},{"$f":"AN895/AN$816","v":0},{"$f":"AO895/AO$816","v":0},{"$f":"AP895/AP$816","v":0},{"$f":"AQ895/AQ$816","v":0},{"$f":"AR895/AR$816","v":0},{"$f":"AS895/AS$816","v":0},{"$f":"AT895/AT$816","v":0},{"$f":"AU895/AU$816","v":0},{"$f":"AV895/AV$816","v":0},{"$f":"AW895/AW$816","v":0},{"$f":"AX895/AX$816","v":0},{"$f":"AY895/AY$816","v":0},{"$f":"AZ895/AZ$816","v":0},{"$f":"BA895/BA$816","v":0},{"$f":"BB895/BB$816","v":0},{"$f":"BC895/BC$816","v":0},{"$f":"BD895/BD$816","v":0}]
[null,null,{"$f":"SUM(G906:BD906)","v":0},"Less: Carry loan repayment with unincorporated JV","$mm const",null,{"$f":"G896/G$816","v":0},{"$f":"H896/H$816","v":0},{"$f":"I896/I$816","v":0},{"$f":"J896/J$816","v":0},{"$f":"K896/K$816","v":0},{"$f":"L896/L$816","v":0},{"$f":"M896/M$816","v":0},{"$f":"N896/N$816","v":0},{"$f":"O896/O$816","v":0},{"$f":"P896/P$816","v":0},{"$f":"Q896/Q$816","v":0},{"$f":"R896/R$816","v":0},{"$f":"S896/S$816","v":0},{"$f":"T896/T$816","v":0},{"$f":"U896/U$816","v":0},{"$f":"V896/V$816","v":0},{"$f":"W896/W$816","v":0},{"$f":"X896/X$816","v":0},{"$f":"Y896/Y$816","v":0},{"$f":"Z896/Z$816","v":0},{"$f":"AA896/AA$816","v":0},{"$f":"AB896/AB$816","v":0},{"$f":"AC896/AC$816","v":0},{"$f":"AD896/AD$816","v":0},{"$f":"AE896/AE$816","v":0},{"$f":"AF896/AF$816","v":0},{"$f":"AG896/AG$816","v":0},{"$f":"AH896/AH$816","v":0},{"$f":"AI896/AI$816","v":0},{"$f":"AJ896/AJ$816","v":0},{"$f":"AK896/AK$816","v":0},{"$f":"AL896/AL$816","v":0},{"$f":"AM896/AM$816","v":0},{"$f":"AN896/AN$816","v":0},{"$f":"AO896/AO$816","v":0},{"$f":"AP896/AP$816","v":0},{"$f":"AQ896/AQ$816","v":0},{"$f":"AR896/AR$816","v":0},{"$f":"AS896/AS$816","v":0},{"$f":"AT896/AT$816","v":0},{"$f":"AU896/AU$816","v":0},{"$f":"AV896/AV$816","v":0},{"$f":"AW896/AW$816","v":0},{"$f":"AX896/AX$816","v":0},{"$f":"AY896/AY$816","v":0},{"$f":"AZ896/AZ$816","v":0},{"$f":"BA896/BA$816","v":0},{"$f":"BB896/BB$816","v":0},{"$f":"BC896/BC$816","v":0},{"$f":"BD896/BD$816","v":0}]
[null,null,{"$f":"SUM(G907:BD907)","v":0},"Less: Project costs in unincorporated JV","$mm const",null,{"$f":"G897/G$816","v":0},{"$f":"H897/H$816","v":0},{"$f":"I897/I$816","v":0},{"$f":"J897/J$816","v":0},{"$f":"K897/K$816","v":0},{"$f":"L897/L$816","v":0},{"$f":"M897/M$816","v":0},{"$f":"N897/N$816","v":0},{"$f":"O897/O$816","v":0},{"$f":"P897/P$816","v":0},{"$f":"Q897/Q$816","v":0},{"$f":"R897/R$816","v":0},{"$f":"S897/S$816","v":0},{"$f":"T897/T$816","v":0},{"$f":"U897/U$816","v":0},{"$f":"V897/V$816","v":0},{"$f":"W897/W$816","v":0},{"$f":"X897/X$816","v":0},{"$f":"Y897/Y$816","v":0},{"$f":"Z897/Z$816","v":0},{"$f":"AA897/AA$816","v":0},{"$f":"AB897/AB$816","v":0},{"$f":"AC897/AC$816","v":0},{"$f":"AD897/AD$816","v":0},{"$f":"AE897/AE$816","v":0},{"$f":"AF897/AF$816","v":0},{"$f":"AG897/AG$816","v":0},{"$f":"AH897/AH$816","v":0},{"$f":"AI897/AI$816","v":0},{"$f":"AJ897/AJ$816","v":0},{"$f":"AK897/AK$816","v":0},{"$f":"AL897/AL$816","v":0},{"$f":"AM897/AM$816","v":0},{"$f":"AN897/AN$816","v":0},{"$f":"AO897/AO$816","v":0},{"$f":"AP897/AP$816","v":0},{"$f":"AQ897/AQ$816","v":0},{"$f":"AR897/AR$816","v":0},{"$f":"AS897/AS$816","v":0},{"$f":"AT897/AT$816","v":0},{"$f":"AU897/AU$816","v":0},{"$f":"AV897/AV$816","v":0},{"$f":"AW897/AW$816","v":0},{"$f":"AX897/AX$816","v":0},{"$f":"AY897/AY$816","v":0},{"$f":"AZ897/AZ$816","v":0},{"$f":"BA897/BA$816","v":0},{"$f":"BB897/BB$816","v":0},{"$f":"BC897/BC$816","v":0},{"$f":"BD897/BD$816","v":0}]
[null,null,0,"Less: Lender net cash flow in unincorporated JV","$mm const",null,{"$f":"G898/G$816","v":0},{"$f":"H898/H$816","v":0},{"$f":"I898/I$816","v":0},{"$f":"J898/J$816","v":0},{"$f":"K898/K$816","v":0},{"$f":"L898/L$816","v":0},{"$f":"M898/M$816","v":0},{"$f":"N898/N$816","v":0},{"$f":"O898/O$816","v":0},{"$f":"P898/P$816","v":0},{"$f":"Q898/Q$816","v":0},{"$f":"R898/R$816","v":0},{"$f":"S898/S$816","v":0},{"$f":"T898/T$816","v":0},{"$f":"U898/U$816","v":0},{"$f":"V898/V$816","v":0},{"$f":"W898/W$816","v":0},{"$f":"X898/X$816","v":0},{"$f":"Y898/Y$816","v":0},{"$f":"Z898/Z$816","v":0},{"$f":"AA898/AA$816","v":0},{"$f":"AB898/AB$816","v":0},{"$f":"AC898/AC$816","v":0},{"$f":"AD898/AD$816","v":0},{"$f":"AE898/AE$816","v":0},{"$f":"AF898/AF$816","v":0},{"$f":"AG898/AG$816","v":0},{"$f":"AH898/AH$816","v":0},{"$f":"AI898/AI$816","v":0},{"$f":"AJ898/AJ$816","v":0},{"$f":"AK898/AK$816","v":0},{"$f":"AL898/AL$816","v":0},{"$f":"AM898/AM$816","v":0},{"$f":"AN898/AN$816","v":0},{"$f":"AO898/AO$816","v":0},{"$f":"AP898/AP$816","v":0},{"$f":"AQ898/AQ$816","v":0},{"$f":"AR898/AR$816","v":0},{"$f":"AS898/AS$816","v":0},{"$f":"AT898/AT$816","v":0},{"$f":"AU898/AU$816","v":0},{"$f":"AV898/AV$816","v":0},{"$f":"AW898/AW$816","v":0},{"$f":"AX898/AX$816","v":0},{"$f":"AY898/AY$816","v":0},{"$f":"AZ898/AZ$816","v":0},{"$f":"BA898/BA$816","v":0},{"$f":"BB898/BB$816","v":0},{"$f":"BC898/BC$816","v":0},{"$f":"BD898/BD$816","v":0}]
[null,null,{"$f":"SUM(G909:BD909)","v":0},"Less: Government share of loan repayments in unincorporated JV","$mm const",null,{"$f":"G899/G$816","v":0},{"$f":"H899/H$816","v":0},{"$f":"I899/I$816","v":0},{"$f":"J899/J$816","v":0},{"$f":"K899/K$816","v":0},{"$f":"L899/L$816","v":0},{"$f":"M899/M$816","v":0},{"$f":"N899/N$816","v":0},{"$f":"O899/O$816","v":0},{"$f":"P899/P$816","v":0},{"$f":"Q899/Q$816","v":0},{"$f":"R899/R$816","v":0},{"$f":"S899/S$816","v":0},{"$f":"T899/T$816","v":0},{"$f":"U899/U$816","v":0},{"$f":"V899/V$816","v":0},{"$f":"W899/W$816","v":0},{"$f":"X899/X$816","v":0},{"$f":"Y899/Y$816","v":0},{"$f":"Z899/Z$816","v":0},{"$f":"AA899/AA$816","v":0},{"$f":"AB899/AB$816","v":0},{"$f":"AC899/AC$816","v":0},{"$f":"AD899/AD$816","v":0},{"$f":"AE899/AE$816","v":0},{"$f":"AF899/AF$816","v":0},{"$f":"AG899/AG$816","v":0},{"$f":"AH899/AH$816","v":0},{"$f":"AI899/AI$816","v":0},{"$f":"AJ899/AJ$816","v":0},{"$f":"AK899/AK$816","v":0},{"$f":"AL899/AL$816","v":0},{"$f":"AM899/AM$816","v":0},{"$f":"AN899/AN$816","v":0},{"$f":"AO899/AO$816","v":0},{"$f":"AP899/AP$816","v":0},{"$f":"AQ899/AQ$816","v":0},{"$f":"AR899/AR$816","v":0},{"$f":"AS899/AS$816","v":0},{"$f":"AT899/AT$816","v":0},{"$f":"AU899/AU$816","v":0},{"$f":"AV899/AV$816","v":0},{"$f":"AW899/AW$816","v":0},{"$f":"AX899/AX$816","v":0},{"$f":"AY899/AY$816","v":0},{"$f":"AZ899/AZ$816","v":0},{"$f":"BA899/BA$816","v":0},{"$f":"BB899/BB$816","v":0},{"$f":"BC899/BC$816","v":0},{"$f":"BD899/BD$816","v":0}]
[null,null,517.43884309972077,"State shareholder cash flow","$mm const",null,{"$f":"SUM(G903:G904) - SUM(G905:G909)","v":0},0,0,0,0,0,4.4556994639287035,21.933442852571041,22.664430373658821,25.144647820290935,25.144647820290942,25.144647820290928,25.144647820290938,25.144647820290935,25.144647820290931,25.144647820290931,25.144647820290935,25.144647820290942,24.966466002109126,24.966051488075454,24.965118987802153,24.963514977981678,24.960998490885583,24.682761127958038,24.676829494474362,24.667057996826014,27.739983287482197,15.494658173349142,0,0,0,0,{"$f":"SUM(AM903:AM904) - SUM(AM905:AM909)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Nominal"]
[null,null,{"$f":"SUM(G913:BD913)","v":8103.8960573885061},"Government + Contractor + Lender + State shareholder","$mm nominal",null,{"$f":"G866+G807+(G101-G610)+(G900-G861)","v":-20},-20.399999999999999,-78.03,-318.36239999999998,64.458835128000018,302.46293603664009,308.51219475737287,314.68243865252015,320.9760874255706,327.3956091740821,333.9435213575639,340.62239178471498,347.43483962040932,354.38353641281753,361.47120714107382,368.70063128389523,376.0746439095733,383.59613678776481,388.9958495841941,396.77037489127605,404.69341054666546,412.76557211741851,420.9861475071566,425.48843927095163,433.91302358989412,442.44814854725655,484.48047412544304,225.9440736792433,-0.51206594299233643,0,0,0,{"$f":"AM866+AM807+(AM101-AM610)+(AM900-AM861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning cash flow","$mm nominal",null,{"$f":"G813","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2722099393258888,2.3230458227141964,2.3818785816047425,2.4512227934170654,2.5349833018956347,2.6397109570127104,2.7776896426294577,2.9763789499175735,3.3209062087551691,1.9252709523441318,-25.603297149616569,0,0,0,{"$f":"AM813","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8103.8960573885042,"Project post-tax cash flow","$mm nominal",null,{"$f":"G913+G914","v":-20},{"$f":"H913+H914","v":-20.399999999999999},-78.03,-318.36239999999998,64.458835128000018,302.46293603664009,308.51219475737287,314.68243865252015,320.9760874255706,327.3956091740821,333.9435213575639,340.62239178471498,347.43483962040932,354.38353641281753,361.47120714107382,368.70063128389523,376.0746439095733,383.59613678776481,391.26805952351998,399.09342071399027,407.07528912827019,415.21679491083557,423.52113080905224,428.12815022796434,436.69071323252359,445.4245274971741,487.8013803341982,227.86934463158744,-26.115363092608906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8103.8960573885061,"Project pre-tax cash flow (from above)","$mm nominal",null,{"$f":"G59","v":-20},-20.399999999999999,-78.03,-318.36239999999998,64.458835128000032,302.46293603664009,308.51219475737287,314.6824386525202,320.97608742557065,327.3956091740821,333.94352135756378,340.62239178471492,347.43483962040932,354.38353641281753,361.47120714107388,368.70063128389523,376.07464390957324,383.59613678776475,391.26805952351998,399.09342071399033,407.07528912827019,415.21679491083563,423.52113080905235,428.12815022796428,436.69071323252354,445.42452749717404,487.80138033419814,227.86934463158744,-26.115363092608906,0,0,0,{"$f":"AM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C917,5)=0","v":true},null,0,"Check",null,null,{"$f":"G915-G916","v":0},{"$f":"H915-H916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM915-AM916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Real"]
[null,null,{"$f":"SUM(G920:BD920)","v":5798.4828630256407},"Government + Contractor + Lender + State shareholder","$mm const",null,{"$f":"G913/G$816","v":-20},-20,-75,-300,59.550000000000018,273.9500000000001,273.95000000000005,273.94999999999993,273.95,273.95000000000005,273.95000000000016,273.95000000000005,273.95000000000005,273.95000000000005,273.95,273.95000000000005,273.9500000000001,273.9500000000001,272.35909090909098,272.35538989093322,272.34706399563595,272.33274247938169,272.31027384459497,269.82601167559915,269.77305066235209,269.68580514763471,289.5154952427792,132.3720568246971,-0.29411764705882637,0,0,0,{"$f":"AM913/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1.6671369743599627,"Decommissioning cash flow","$mm const",null,{"$f":"G914/G$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5909090909090911,1.5946101090667393,1.6029360043640732,1.6172575206183724,1.6397261554050089,1.6739883244008629,1.7269493376479048,1.8141948523653044,1.9845047572208878,1.1279431753028912,-14.705882352941174,0,0,0,{"$f":"AM914/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5800.15,"Project post-tax cash flow","$mm const",null,{"$f":"G920+G921","v":-20},{"$f":"H920+H921","v":-20},-75,-300,59.550000000000018,273.9500000000001,273.95000000000005,273.94999999999993,273.95,273.95000000000005,273.95000000000016,273.95000000000005,273.95000000000005,273.95000000000005,273.95,273.95000000000005,273.9500000000001,273.9500000000001,273.95000000000005,273.95,273.95000000000005,273.95000000000005,273.95,271.5,271.5,271.5,291.50000000000006,133.5,-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5800.1499999999987,"Project pre-tax cash flow (from above)","$mm const",null,{"$f":"G25","v":-20},-20,-75,-300,59.550000000000011,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,271.5,271.5,271.5,291.5,133.5,-15,0,0,0,{"$f":"AM25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C924,5)=0","v":true},null,0,"Check",null,null,{"$f":"G922-G923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM922-AM923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Nominal "]
[null,null,{"$f":"SUM(G927:BD927)","v":8103.8960573885061},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G59","v":-20},-20.399999999999999,-78.03,-318.36239999999998,64.458835128000032,302.46293603664009,308.51219475737287,314.6824386525202,320.97608742557065,327.3956091740821,333.94352135756378,340.62239178471492,347.43483962040932,354.38353641281753,361.47120714107388,368.70063128389523,376.07464390957324,383.59613678776475,391.26805952351998,399.09342071399033,407.07528912827019,415.21679491083563,423.52113080905235,428.12815022796428,436.69071323252354,445.42452749717404,487.80138033419814,227.86934463158744,-26.115363092608906,0,0,0,{"$f":"AM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3883.6578146174297,"Government revenue (exc. State dividends)","$mm nominal",null,{"$f":"G866-G861","v":0},0,2.9261250000000003,11.93859,26.654788940400003,93.647078124470454,111.14283229562314,122.53929565391491,124.05980699610221,155.35831865158295,158.46548502461459,161.63479472510681,164.86749061960901,168.16484043200117,171.5281372406412,174.95869998545399,178.45787398516313,182.02703146486641,184.85230316793357,188.54741469485708,192.31392397168813,196.15241410862524,200.0629990951212,202.65868476736182,206.68129427613732,210.76356313908062,218.72259336895581,74.531434888119264,0,0,0,0,{"$f":"AM866-AM861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C927-(C928+C929+C930+C813+C931),5)=0","v":true},null,3436.4425943358506,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"G807","v":-20},-20.399999999999999,-41.941125,-171.11978999999997,-19.14461992439999,154.88212118256962,141.43271382673845,119.04463358685234,125.47233938469833,141.98710877184431,144.82685094728129,147.72338796622682,150.67785572555135,153.69141284006241,156.76524109686363,159.90054591880084,163.09855683717694,166.36052797392051,168.48528503350758,171.85213745468639,175.28263302476296,178.77679853127484,182.33395218285887,183.90752664270076,187.54059755589537,191.21566219277406,219.33729023133662,124.96501629485783,-0.51206594299233643,0,0,0,{"$f":"AM807","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,56.397836736000066,"Lender cash flow","$mm nominal",null,{"$f":"G101-G863","v":0},0,-39.015000000000001,-159.18119999999999,56.948666112000005,53.933736729600007,50.918807347200001,47.903877964800003,44.888948582400012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM101-AM863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,727.39781169922594,"State shareholder cash flow","$mm nominal",null,{"$f":"G900","v":0},0,0,0,0,0,5.0178412878112573,25.19463144695289,26.554992462370038,30.050181750654883,30.65118538566799,31.264209093381325,31.88949327524897,32.527283140753944,33.177828803569021,33.841385379640393,34.518213087233214,35.20857734897789,35.658261382752947,36.370822741732582,37.096853550214377,37.836359477518485,38.589196229176522,38.922227860889045,39.691131757861449,40.468923215401901,46.420590525150608,26.447622496266209,0,0,0,0,{"$f":"AM900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8621.8708693885055,"Total benefits","$mm nominal",null,{"$f":"G927+G52+G53+G54","v":0},0,0,0,145.64124712800003,302.46293603664009,308.51219475737287,314.6824386525202,320.97608742557065,327.3956091740821,333.94352135756378,340.62239178471492,347.43483962040932,354.38353641281753,361.47120714107388,368.70063128389523,376.07464390957324,383.59613678776475,391.26805952351998,399.09342071399033,407.07528912827019,415.21679491083563,423.52113080905235,428.12815022796428,436.69071323252354,445.42452749717404,487.80138033419814,227.86934463158744,-26.115363092608906,0,0,0,{"$f":"AM927+AM52+AM53+AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Real"]
[null,null,{"$f":"SUM(G935:BD935)","v":5800.1499999999987},"Project pre-tax cash flow","$mm const",null,{"$f":"G927/G$816","v":-20},-20,-75,-300,59.550000000000033,273.9500000000001,273.95000000000005,273.95,273.95,273.95000000000005,273.95000000000005,273.95,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.9500000000001,273.95000000000005,271.5,271.49999999999994,271.5,291.50000000000006,133.5,-15.000000000000002,0,0,0,{"$f":"AM927/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2811.6810925783343,"Government revenue (exc. State dividends)","$mm const",null,{"$f":"G928/G$816","v":0},0,2.8125000000000004,11.25,24.624904844290661,84.819043907882019,98.691654413632619,106.67783111169537,105.88385072287689,129.99689122883447,129.99689122883447,129.99689122883444,129.99689122883447,129.99689122883444,129.99689122883444,129.99689122883444,129.99689122883447,129.99689122883447,129.42607304701627,129.42474512170131,129.42175779046863,129.41661923043659,129.40855748427515,128.51720421803938,128.49820180648638,128.46689811580578,130.70409092194362,43.665138782273267,0,0,0,0,{"$f":"AM928/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C935-(C936+C937+C938+C834+C939),5)=0","v":true},null,2430.1717779118221,"Contractor post-tax cash flow","$mm const",null,{"$f":"G929/G$816","v":-20},-20,-40.3125,-161.24999999999997,-17.686669550173001,140.28150904686396,125.5882023830731,103.63551747839811,107.08943351553783,118.80846095087466,118.80846095087473,118.80846095087468,118.80846095087465,118.80846095087469,118.80846095087465,118.80846095087463,118.80846095087468,118.80846095087469,117.96655185996555,117.96459328115648,117.96018721736519,117.95260827096342,117.94071786943424,116.62604632960173,116.59801936139137,116.55184903500296,131.07142103335337,73.2122598690747,-0.29411764705882637,0,0,0,{"$f":"AM929/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39.191149435763919,"Lender cash flow","$mm const",null,{"$f":"G930/G$816","v":0},{"$f":"H930/H$816","v":0},-37.5,-150,52.611764705882358,48.849447045254095,45.214443739365613,41.703208557335422,38.312285387926423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM930/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,517.43884309972077,"State shareholder cash flow","$mm const",null,0,0,0,0,0,0,4.4556994639287035,21.933442852571041,22.664430373658821,25.144647820290935,25.144647820290942,25.144647820290928,25.144647820290938,25.144647820290935,25.144647820290931,25.144647820290931,25.144647820290935,25.144647820290942,24.966466002109126,24.966051488075454,24.965118987802153,24.963514977981678,24.960998490885583,24.682761127958038,24.676829494474362,24.667057996826014,27.739983287482197,15.494658173349142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6290.1499999999987,"Total benefits","$mm const",null,{"$f":"G932/G$816","v":0},{"$f":"H932/H$816","v":0},0,0,134.55000000000004,273.9500000000001,273.95000000000005,273.95,273.95,273.95000000000005,273.95000000000005,273.95,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.95000000000005,273.9500000000001,273.95000000000005,271.5,271.49999999999994,271.5,291.50000000000006,133.5,-15.000000000000002,0,0,0,{"$f":"AM932/AM$816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G942:BD942)","v":2469.3629273475858},"Contractor + Lender cash flow","$mm const",null,{"$f":"G937+G938","v":-20},{"$f":"H937+H938","v":-20},{"$f":"I937+I938","v":-77.8125},-311.25,34.925095155709357,189.13095609211805,170.80264612243872,145.33872603573354,145.40171890346426,118.80846095087466,118.80846095087473,118.80846095087468,118.80846095087465,118.80846095087469,118.80846095087465,118.80846095087463,118.80846095087468,118.80846095087469,117.96655185996555,117.96459328115648,117.96018721736519,117.95260827096342,117.94071786943424,116.62604632960173,116.59801936139137,116.55184903500296,131.07142103335337,73.2122598690747,-0.29411764705882637,0,0,0,{"$f":"AM937+AM938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G942:BD942),0)","v":0.2583148759556424},"Contractor + Lender post-tax IRR on total funds"]
[null,null,{"$f":"IFERROR(IRR(G937:BD937),0)","v":0.30436580155902648},"Contractor post-tax IRR on total funds"]
[]
[null,null,null,"Net Present Value Results -> discount rates",null,null,0,{"$f":"G946+0.05","v":0.05},{"$f":"H946+0.05","v":0.1},{"$f":"I946+0.05","v":0.15000000000000002},{"$f":"J946+0.05","v":0.2}]
[null,null,null,"Project pre tax cash flow","$mm const",null,{"$f":"NPV(G$946,$H$935:$BD$935)+$G$935","v":5800.1499999999987},{"$f":"NPV(H$946,$H$935:$BD$935)+$G$935","v":2684.0210085324516},{"$f":"NPV(I$946,$H$935:$BD$935)+$G$935","v":1366.2370814574044},{"$f":"NPV(J$946,$H$935:$BD$935)+$G$935","v":741.63177439823312},{"$f":"NPV(K$946,$H$935:$BD$935)+$G$935","v":415.89843216113587}]
[null,null,null,"Government revenue (exc. State dividends)","$mm const",null,{"$f":"NPV(G$946,$H$936:$BD$936)+$G$936","v":2811.6810925783343},{"$f":"NPV(H$946,$H$936:$BD$936)+$G$936","v":1358.0499755790979},{"$f":"NPV(I$946,$H$936:$BD$936)+$G$936","v":739.97843951251195},{"$f":"NPV(J$946,$H$936:$BD$936)+$G$936","v":444.25728456646118},{"$f":"NPV(K$946,$H$936:$BD$936)+$G$936","v":287.55137687857734}]
[null,null,null,"Contractor post-tax cash flow","$mm const",null,{"$f":"NPV(G$946,$H$937:$BD$937)+$G$937","v":2430.1717779118221},{"$f":"NPV(H$946,$H$937:$BD$937)+$G$937","v":1079.6305827767039},{"$f":"NPV(I$946,$H$937:$BD$937)+$G$937","v":516.24907730697998},{"$f":"NPV(J$946,$H$937:$BD$937)+$G$937","v":253.5016277457745},{"$f":"NPV(K$946,$H$937:$BD$937)+$G$937","v":119.16210022454354}]
[null,null,null,"Lender cash flow","$mm const",null,{"$f":"NPV(G$946,$H$938:$BD$938)+$G$938","v":39.191149435763919},{"$f":"NPV(H$946,$H$938:$BD$938)+$G$938","v":7.2780723789925243},{"$f":"NPV(I$946,$H$938:$BD$938)+$G$938","v":-12.6270705113714},{"$f":"NPV(J$946,$H$938:$BD$938)+$G$938","v":-24.865479962304292},{"$f":"NPV(K$946,$H$938:$BD$938)+$G$938","v":-32.152500177651248}]
[null,null,null,"State shareholder cash flow","$mm const",null,{"$f":"NPV(G$946,$H$939:$BD$939)+$G$939","v":517.43884309972077},{"$f":"NPV(H$946,$H$939:$BD$939)+$G$939","v":237.30003355840674},{"$f":"NPV(I$946,$H$939:$BD$939)+$G$939","v":121.66901081339149},{"$f":"NPV(J$946,$H$939:$BD$939)+$G$939","v":68.270830455848099},{"$f":"NPV(K$946,$H$939:$BD$939)+$G$939","v":41.118773802361765}]
[null,null,null,"Decommissioning cash flow","$mm const",null,{"$f":"NPV(G$946,$H$834:$BD$834)+$G$834","v":1.6671369743599627},{"$f":"NPV(H$946,$H$834:$BD$834)+$G$834","v":1.7623442392501116},{"$f":"NPV(I$946,$H$834:$BD$834)+$G$834","v":0.96762433589192354},{"$f":"NPV(J$946,$H$834:$BD$834)+$G$834","v":0.46751159245352913},{"$f":"NPV(K$946,$H$834:$BD$834)+$G$834","v":0.21868143330465786}]
[null,null,null,"Average Effective Tax Rate","% const",null,{"$f":"(G948 + G951)/G947","v":0.57397135171987901},{"$f":"(H948 + H951)/H947","v":0.59438804840421045},{"$f":"(I948 + I951)/I947","v":0.63067198366974442},{"$f":"(J948 + J951)/J947","v":0.69108165630872453},{"$f":"(K948 + K951)/K947","v":0.79026542363496821}]
[null,null,null,"Total benefits","$mm const",null,{"$f":"NPV(G$946,$H$940:$BD$940)+$G$940","v":6290.1499999999987},{"$f":"NPV(H$946,$H$940:$BD$940)+$G$940","v":3111.9498036332584},{"$f":"NPV(I$946,$H$940:$BD$940)+$G$940","v":1743.0228201364559},{"$f":"NPV(J$946,$B$940:$BD$940)+$G$940","v":6283.2081035481215},{"$f":"NPV(K$946,$B$940:$BD$940)+$G$940","v":5737.9225866345341}]
[null,null,null,"Government share of total benefits","% const",null,{"$f":"(G948+G951)/G954","v":0.52925922842508621},{"$f":"(H948+H951)/H954","v":0.51265287353764655},{"$f":"(I948+I951)/I954","v":0.4943408889267713},{"$f":"(J948+J951)/J954","v":8.1571087026846234E-2},{"$f":"(K948+K951)/K954","v":5.7280338958653351E-2}]
[null,null,null,"Reconciliation",null,null,{"$f":"ROUND(G947-SUM(G948:G951,G952),5)=0","v":true},{"$f":"ROUND(H947-SUM(H948:H951,H952),5)=0","v":true},{"$f":"ROUND(I947-SUM(I948:I951,I952),5)=0","v":true},{"$f":"ROUND(J947-SUM(J948:J951,J952),5)=0","v":true},{"$f":"ROUND(K947-SUM(K948:K951,K952),5)=0","v":true}]
[]
[]
[null,null,null,"Share of benefits",null,null,0,{"$f":"G959+0.05","v":0.05},{"$f":"H959+0.05","v":0.1},{"$f":"I959+0.05","v":0.15000000000000002},{"$f":"J959+0.05","v":0.2}]
[null,null,null,"Costs",null,null,{"$f":"1-SUM(G961:G964)","v":7.8164612445547066E-2},{"$f":"1-SUM(H961:H964)","v":0.1380777861000152},0.21672313101751062,0.88204047190682022,0.92755570601526016]
[null,null,null,"Lender",null,null,{"$f":"G950/G$954","v":6.2305587999910853E-3},{"$f":"H950/H$954","v":2.33874992793754E-3},{"$f":"I950/I$954","v":-7.2443518039441764E-3},{"$f":"J950/J$954","v":-3.9574496901133641E-3},{"$f":"K950/K$954","v":-5.6035088818634036E-3}]
[null,null,null,"Contractor",null,null,{"$f":"G949/G$954","v":0.3863456003293757},{"$f":"H949/H$954","v":0.34693059043440078},{"$f":"I949/I$954","v":0.2961803318596623},{"$f":"J949/J$954","v":4.0345890756446914E-2},{"$f":"K949/K$954","v":2.0767463907949955E-2}]
[null,null,null,"State Shareholder",null,null,{"$f":"G951/G$954","v":8.2261765315568128E-2},{"$f":"H951/H$954","v":7.6254454130768631E-2},{"$f":"I951/I$954","v":6.9803452604175545E-2},{"$f":"J951/J$954","v":1.0865600713956239E-2},{"$f":"K951/K$954","v":7.166143004114521E-3}]
[null,null,null,"Government",null,null,{"$f":"G948/G$954","v":0.44699746310951805},{"$f":"H948/H$954","v":0.43639841940687785},{"$f":"I948/I$954","v":0.42453743632259577},{"$f":"J948/J$954","v":7.070548631288999E-2},{"$f":"K948/K$954","v":5.011419595453883E-2}]
[]
[null,"Results"]
[]
[null,null,"Total ",{"$f":"\"Annual government revenue by tax mechanism - selected regime: \"&Inputs!E15","v":"Annual government revenue by tax mechanism - selected regime: Tanzania w/o sharing"},null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G969:BD969)","v":189.125},{"$f":"D847","v":"Import duties"},"$mm const",null,{"$f":"G870","v":0},0,2.8125000000000004,11.25,5.4375000000000009,7.6250000000000009,7.625,7.625,7.625,7.6249999999999991,7.625,7.6249999999999991,7.6250000000000009,7.6250000000000009,7.6250000000000018,7.625,7.6250000000000018,7.6250000000000009,7.6250000000000009,7.625,7.6250000000000009,7.625,7.6250000000000018,7.625,7.6250000000000009,7.6250000000000009,6.875,2.625,0,0,0,0,{"$f":"AM870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,{"$f":"G871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G971:BD971)","v":44.800000000000018},"Skills development levy","$mm const",null,{"$f":"G872","v":0},0,0,0,0.84000000000000008,1.9600000000000004,1.96,1.9600000000000002,1.96,1.96,1.9600000000000004,1.96,1.9600000000000004,1.9600000000000002,1.9600000000000002,1.96,1.9600000000000002,1.9600000000000002,1.96,1.9600000000000002,1.9600000000000002,1.9600000000000004,1.9600000000000002,1.9600000000000002,1.9600000000000002,1.9600000000000004,1.9600000000000002,0.84000000000000008,0,0,0,0,{"$f":"AM872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,896.00000000000023,"Royalty","$mm const",null,{"$f":"G873","v":0},0,0,0,16.8,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999989,39.199999999999996,39.199999999999996,39.199999999999996,39.200000000000003,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999996,39.200000000000003,39.199999999999996,39.199999999999996,39.199999999999996,39.199999999999989,16.799999999999997,0,0,0,0,{"$f":"AM873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable rate royalty","$mm const",null,{"$f":"G874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G974:BD974)","v":0},"South Africa variable royalty","$mm const",null,{"$f":"G875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit tax","$mm const",null,{"$f":"G876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G976:BD976)","v":0},"DRC excess profits tax","$mm const",null,{"$f":"G877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G977:BD977)","v":0},"Ecuador profit share for workers","$mm const",null,{"$f":"G878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1405.5780796757949,"Corporate income tax","$mm const",null,{"$f":"G879","v":0},0,0,0,0,34.820393049614836,46.675021858108884,45.794511955951009,44.914112199184174,68.010951123181727,68.010951123181712,68.010951123181698,68.010951123181712,68.010951123181727,68.010951123181712,68.010951123181712,68.010951123181727,68.010951123181727,67.533678395908993,67.532568090461695,67.5300703218725,67.525773866996218,67.519033276560208,66.773754625861415,66.757866321887349,66.731692667472117,68.105599696015446,15.265443241264967,0,0,0,0,{"$f":"AM879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource rent tax","$mm const",null,{"$f":"G880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa gold profit tax","$mm const",null,{"$f":"G881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G981:BD981)","v":0},"Zimbabwe additional profits tax","$mm const",null,{"$f":"G882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G982:BD982)","v":0},"Govt share of repaid loans","$mm const",null,{"$f":"G883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM883","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,517.43884309972077,"State dividends","$mm const",null,{"$f":"G884","v":0},0,0,0,0,0,4.4556994639287035,21.933442852571041,22.664430373658821,25.144647820290935,25.144647820290942,25.144647820290928,25.144647820290938,25.144647820290935,25.144647820290931,25.144647820290931,25.144647820290935,25.144647820290942,24.966466002109126,24.966051488075454,24.965118987802153,24.963514977981678,24.960998490885583,24.682761127958038,24.676829494474362,24.667057996826014,27.739983287482197,15.494658173349142,0,0,0,0,{"$f":"AM884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,271.65539262735336,"Dividend withholding tax","$mm const",null,{"$f":"G885","v":0},0,0,0,0,0,2.3392422185625694,11.515057497599797,11.898825946170883,13.200940105652743,13.200940105652744,13.200940105652734,13.200940105652741,13.200940105652741,13.200940105652741,13.200940105652737,13.200940105652743,13.200940105652744,13.10739465110729,13.107177031239615,13.106687468596132,13.105845363440379,13.104524207714931,12.958449592177971,12.95533548459904,12.950205448333659,14.563491225928157,8.1346955410083002,0,0,0,0,{"$f":"AM885","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G985:BD985)","v":4.5226202751853943},"Interest withholding tax","$mm const",null,{"$f":"G886","v":0},0,0,0,1.5474048442906576,1.2136508582671823,0.89239033696116365,0.58326165814455144,0.28591257752183896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G986:BD986)","v":0},"Adjustment to govt benefit share","$mm const",null,{"$f":"G887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,3329.1199356780553,"Total government revenue","$mm const",null,{"$f":"SUM(G969:G986)","v":0},{"$f":"SUM(H969:H986)","v":0},2.8125000000000004,11.25,24.624904844290658,84.819043907882019,103.14735387756133,128.61127396426639,128.54828109653567,155.14153904912538,155.14153904912538,155.14153904912536,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,154.39253904912539,154.39079660977677,154.38687677827079,154.38013420841827,154.36955597516072,153.19996534599741,153.17503130096074,153.13395611263178,158.44407420942579,59.159796955622404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government revenue by fiscal mechanism - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania w/o sharing"},{"$f":"Inputs!H15","v":"Tanzania w 50/50 sharing"},{"$f":"Inputs!I15","v":"Ecuador"},{"$f":"Inputs!J15","v":"Philippines FTAA"},{"$f":"Inputs!K15","v":"Burkina Faso"},{"$f":"Inputs!L15","v":"DRC"},{"$f":"Inputs!M15","v":"Ghana"},{"$f":"Inputs!N15","v":"South Africa (gold)"},{"$f":"Inputs!O15","v":"Indonesia"},{"$f":"Inputs!P15","v":"Peru"},{"$f":"Inputs!Q15","v":"Western Australia"}]
[null,null,null,null,null,{"$f":"Inputs!E14","v":1},1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,{"$f":"D969","v":"Import duties"},"$mm const",{"$f":"C969","v":189.125},189.125,189.125,189.125,102.71250000000002,269.625,189.125,0,219.38499999999996,260.99250000000012,0,189.125]
[null,null,null,"VAT","$mm const",{"$f":"C970","v":0},0,0,0,0,0,0,205.5,0,0,0,0]
[null,null,null,"Skills development levy","$mm const",44.800000000000018,44.800000000000018,44.800000000000018,0,0,24.149999999999995,0,0,11.200000000000005,0,0,0]
[null,null,null,"Royalty","$mm const",896.00000000000023,896.00000000000023,896.00000000000023,638.25750000000016,896.00000000000034,127.99999999999996,486.4000000000002,640,0,478.69312499999984,0,320]
[null,null,null,"Variable rate royalty","$mm const",0,0,0,0,0,640,0,0,0,0,0,0]
[null,null,null,"South Africa variable royalty","$mm const",0,0,0,0,0,0,0,0,822.09388888888918,0,0,0]
[null,null,null,"Operating profit tax","$mm const",0,0,0,0,0,0,0,0,0,0,560.5467500000002,0]
[null,null,null,"DRC excess profits tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ecuador profit share for workers","$mm const",0,0,0,762.8253900905861,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate income tax","$mm const",1405.5780796757949,1405.5780796757949,1405.5780796757949,1077.2823855960989,1426.7911774385586,1307.0323566008278,1566.2467204925911,1739.4274623548731,0,1327.4905169728784,1573.5634384281525,1615.230720492591]
[null,null,null,"Resource rent tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa gold profit tax","$mm const",0,0,0,0,0,0,0,0,1402.5127619897721,0,0,0]
[null,null,null,"Zimbabwe additional profits tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Government share of loan repayments","$mm const",0,0,36.99420315375189,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D983","v":"State dividends"},"$mm const",517.43884309972077,517.43884309972077,511.59873881096502,0,0,339.95761111710067,352.77569276642157,318.46267488159356,0,0,0,0]
[null,null,null,{"$f":"D984","v":"Dividend withholding tax"},"$mm const",271.65539262735336,271.65539262735336,268.5893378757566,310.30044474006974,501.30219842665514,191.22615625336914,317.49812348977952,229.29312591474738,662.62162179758104,740.54640607598594,181.72595875455082,0]
[null,null,null,{"$f":"D985","v":"Interest withholding tax"},"$mm const",4.5226202751853943,4.5226202751853943,4.5226202751853943,11.306550687963485,3.5231291452551083,2.8266376719908712,0,3.6180962201483151,6.7839304127780897,9.0452405503707887,2.2567875173175111,2.2613101375926972]
[null,null,null,{"$f":"D986","v":"Adjustment to govt benefit share"},"$mm const",0,0,-458.78823309312241,205.97818212903647,68.641150419973073,0,0,0,0,0,0,0]
[]
[null,null,null,"Average Effective Tax Rate (AETR) - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania w/o sharing"},{"$f":"Inputs!H15","v":"Tanzania w 50/50 sharing"},{"$f":"Inputs!I15","v":"Ecuador"},{"$f":"Inputs!J15","v":"Philippines FTAA"},{"$f":"Inputs!K15","v":"Burkina Faso"},{"$f":"Inputs!L15","v":"DRC"},{"$f":"Inputs!M15","v":"Ghana"},{"$f":"Inputs!N15","v":"South Africa (gold)"},{"$f":"Inputs!O15","v":"Indonesia"},{"$f":"Inputs!P15","v":"Peru"},{"$f":"Inputs!Q15","v":"Western Australia"}]
[null,null,null,null,null,null,{"$f":"Inputs!G14","v":1},{"$f":"Inputs!H14","v":2},{"$f":"Inputs!I14","v":3},{"$f":"Inputs!J14","v":4},{"$f":"Inputs!K14","v":5},{"$f":"Inputs!L14","v":6},{"$f":"Inputs!M14","v":7},{"$f":"Inputs!N14","v":8},{"$f":"Inputs!O14","v":9},{"$f":"Inputs!P14","v":10},{"$f":"Inputs!Q14","v":11}]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&G946*100","v":"Average Effective Tax Rate (AETR) NPV0"},"%",{"$f":"G953","v":0.57397135171987901},0.57397135171987901,0.4997146188802587,0.55086083174465417,0.51705044790745802,0.50047287770890236,0.50206383227137108,0.54072762934947582,0.53870972355698055,0.48563705914489047,0.39966085958122138,0.36664862643727902]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&H946*100","v":"Average Effective Tax Rate (AETR) NPV5"},"%",{"$f":"H953","v":0.59438804840421045},0.59438804840421045,0.51455324384384982,0.58065955647314427,0.53486154683543385,0.51897484823810114,0.52493593052857568,0.56082567480821532,0.5528434481592569,0.51172680857484354,0.42122879232558702,0.39006394457204185]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I946*100","v":"Average Effective Tax Rate (AETR) NPV10"},"%",{"$f":"I953","v":0.63067198366974442},0.63067198366974442,0.54368747432035114,0.62701128596758471,0.56620758383157266,0.55100138088522777,0.56282234377799933,0.5960837920826485,0.58048530975752399,0.55344487444634016,0.45504753775782231,0.42605702910009419]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&J946*100","v":"Average Effective Tax Rate (AETR) NPV15"},"%",{"$f":"J953","v":0.69108165630872453},0.69108165630872453,0.59472160916380457,0.69862464475628172,0.61763995802252081,0.60354115247806683,0.62335283809748299,0.65449394489523216,0.62874831550029553,0.61836313615260885,0.50725690660015454,0.48082357743865861]
[]
[null,null,null,"Government Share of Total Benefits - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!G15","v":"Tanzania w/o sharing"},{"$f":"Inputs!H15","v":"Tanzania w 50/50 sharing"},{"$f":"Inputs!I15","v":"Ecuador"},{"$f":"Inputs!J15","v":"Philippines FTAA"},{"$f":"Inputs!K15","v":"Burkina Faso"},{"$f":"Inputs!L15","v":"DRC"},{"$f":"Inputs!M15","v":"Ghana"},{"$f":"Inputs!N15","v":"South Africa (gold)"},{"$f":"Inputs!O15","v":"Indonesia"},{"$f":"Inputs!P15","v":"Peru"},{"$f":"Inputs!Q15","v":"Western Australia"}]
[null,null,null,null,null,null,{"$f":"Inputs!G14","v":1},{"$f":"Inputs!H14","v":2},{"$f":"Inputs!I14","v":3},{"$f":"Inputs!J14","v":4},{"$f":"Inputs!K14","v":5},{"$f":"Inputs!L14","v":6},{"$f":"Inputs!M14","v":7},{"$f":"Inputs!N14","v":8},{"$f":"Inputs!O14","v":9},{"$f":"Inputs!P14","v":10},{"$f":"Inputs!Q14","v":11}]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&G946*100","v":"Government Share of Total Benefits NPV0"},"%",{"$f":"G955","v":0.52925922842508621},0.52925922842508621,0.46078706337660191,0.50794900809102417,0.47677243872251734,0.46148625416616296,0.46295327404732678,0.49860517783699315,0.49674446604437428,0.44780613953550175,0.3685274492182255,0.33808685494466489]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&H946*100","v":"Government Share of Total Benefits NPV5"},"%",{"$f":"H955","v":0.51265287353764655},0.51265287353764655,0.44379627038745539,0.50081220672630211,0.46131194876164217,0.44760985345737964,0.45275121855348255,0.4837057113042797,0.47682113238348262,0.44135850238990837,0.363305001475489,0.33642567777927418]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&I946*100","v":"Government Share of Total Benefits NPV10"},"%",{"$f":"I955","v":0.4943408889267713},0.4943408889267713,0.42615964608095719,0.49147151688704949,0.44381162879585007,0.43189252016832397,0.44115816927862772,0.46722955717544978,0.45500296741377666,0.43380780863897794,0.35668082639443238,0.33395713770778668]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&J946*100","v":"Government Share of Total Benefits NPV15"},"%",{"$f":"J955","v":8.1571087026846234E-2},8.1571087026846234E-2,7.0197331523693479E-2,8.2461415631984766E-2,7.2902474414117457E-2,7.1238336922487266E-2,7.3576788127286671E-2,7.7252495490551909E-2,7.421363755420822E-2,7.2987833974231378E-2,5.9873528541127402E-2,5.6753498695510392E-2]
[]
[null,null,null,"Annual government revenue $ - regime comparison",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G1029:BD1029)","v":3329.1199356780553},"Total government revenue","$mm const",null,{"$f":"G988","v":0},0,2.8125000000000004,11.25,24.624904844290658,84.819043907882019,103.14735387756133,128.61127396426639,128.54828109653567,155.14153904912538,155.14153904912538,155.14153904912536,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,154.39253904912539,154.39079660977677,154.38687677827079,154.38013420841827,154.36955597516072,153.19996534599741,153.17503130096074,153.13395611263178,158.44407420942579,59.159796955622404,0,0,0,0,{"$f":"AM988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G1030:BD1030)","v":3329.1199356780553},{"$f":"Inputs!G15","v":"Tanzania w/o sharing"},"$mm const",1,0,0,2.8125000000000004,11.25,24.624904844290658,84.819043907882019,103.14735387756133,128.61127396426639,128.54828109653567,155.14153904912538,155.14153904912538,155.14153904912536,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,155.14153904912538,154.39253904912539,154.39079660977677,154.38687677827079,154.38013420841827,154.36955597516072,153.19996534599741,153.17503130096074,153.13395611263178,158.44407420942579,59.159796955622404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2898.4197466983319,{"$f":"Inputs!H15","v":"Tanzania w 50/50 sharing"},"$mm const",{"$f":"F1030+1","v":2},0,0,2.8125000000000004,11.25,33.29037197231834,92.829139572445428,104.77602573520457,17.187227159160273,115.95942335753575,140.0452039350082,137.33120664802209,137.33120664802206,137.33120664802209,137.33120664802209,137.33120664802206,137.33120664802209,137.33120664802206,137.33120664802209,136.58220664802209,136.53492053665923,136.53089475443733,136.5239138354253,136.51292561366324,135.342691764759,135.24663962625695,135.20404829911737,140.51166877921557,45.741829712449643,6.8884622124766128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3195.0754532437545,{"$f":"Inputs!I15","v":"Ecuador"},"$mm const",3,0,0,2.8125000000000004,11.25,27.538166836554922,115.67601060232113,117.23619822926828,126.12201117263979,127.78648401348367,144.27721945942733,150.38476560036736,148.36200198266141,146.40548042735523,144.51422792347151,150.83581266731963,149.93230851878602,149.09378958743238,148.31558176251008,147.0345583191864,146.35436769542343,145.72129575065497,145.13126790892687,144.58015809477658,142.87104792158826,142.3888894195843,141.92651559970568,145.06095955987558,33.463834190433744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2998.9701554304424,{"$f":"Inputs!J15","v":"Philippines FTAA"},"$mm const",4,0,0,0,0,16.800000000000004,39.20000000000001,133.40543865215537,134.64195336742176,135.83134968991266,136.97500000000002,136.97500000000002,136.97499999999999,136.97500000000005,136.97500000000002,136.97499999999999,137.69499264564536,137.69499264564536,137.69499264564539,137.05067446382719,137.04917555147333,137.04580356387791,137.04000334979494,137.03090355270635,136.02477737426298,136.00332816389795,135.96799373043737,144.75774762138957,66.186028412348548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2902.8177616432886,{"$f":"Inputs!K15","v":"Burkina Faso"},"$mm const",5,0,0,1.4062500000000002,5.625,23.523378027681659,50.672750238827867,113.37166395832324,124.1812050224748,124.89439798491757,131.05007837784606,130.69713798004918,131.25034454470907,130.911109252709,135.16753440522689,135.16753440522686,135.16753440522686,135.16753440522689,135.16753440522689,134.54981423477236,134.54837719881581,134.54514440978241,134.53958363354928,134.53085948394855,133.56626706364307,133.54570329521826,133.51182749770689,138.20282826121218,47.856369150967119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2912.0455367487925,{"$f":"Inputs!L15","v":"DRC"},"$mm const",6,0,0,2.8125000000000004,11.25,17.360060045555205,96.60092078838457,100.33250951103459,122.31562258657334,123.02111154554537,130.3457710023124,129.65580461011018,128.97936697069628,128.31619281440811,127.6660220729491,135.82379092141122,135.82379092141119,135.82379092141122,135.82379092141124,135.13492728504758,135.1333247441853,135.12971963152157,135.12351841498347,135.11378949612086,134.03810397694562,134.01517185820964,133.97739455033701,137.76440036153457,34.66414079669245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3136.3013593713613,{"$f":"Inputs!M15","v":"Ghana"},"$mm const",7,0,0,3.7500000000000004,15.000000000000002,19.612923875432525,82.193581977609412,101.01380021524531,118.13060299890176,117.67664039637226,146.39834678499355,146.39834678499355,146.39834678499352,146.39834678499355,146.39834678499355,146.39834678499355,146.39834678499355,146.39834678499355,146.39834678499355,145.66366496681172,145.6619558366265,145.65811093817823,145.65149726197197,145.64112124642753,144.4938889767852,144.46943158086773,144.4291416021712,148.41149248810893,51.258383944909866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3124.5972030890207,{"$f":"Inputs!N15","v":"South Africa (gold)"},"$mm const",8,0,0,3.2625000000000002,13.05,10.038607266435987,47.801587398511884,82.069659750256861,136.81183340063433,137.91225372900038,145.98070666666669,145.98070666666669,145.98070666666666,145.98070666666669,145.98070666666669,145.98070666666669,145.98070666666669,145.98070666666669,145.98070666666672,145.22979757575763,145.22805069518719,145.22412087260685,145.21736111693482,145.20675592131556,143.92377084421611,143.89877324596353,143.85759336301689,152.80888708792509,69.229290821257024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2816.7677885992357,{"$f":"Inputs!O15","v":"Indonesia"},"$mm const",9,0,0,3.8812500000000001,15.525000000000002,24.266500982310994,94.109358614192516,97.829941681636512,121.34483031740081,121.71322497602486,129.07084516579857,128.71592418215545,128.36796243348573,128.0268234642017,127.6923734943154,127.36448136697589,127.04301849703518,126.72785882062273,126.41887874570857,125.47959346727222,125.18113105797704,128.90406884796738,128.89834024146566,128.88935278755102,127.84052291995263,127.81933851465382,127.78444030876685,131.34531634682463,36.527411364939425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2318.0929347000206,{"$f":"Inputs!P15","v":"Peru"},"$mm const",10,0,0,0,0,19.304138172535282,93.038130970186828,94.906329232881077,99.746018138423835,99.787494905860768,101.56435692422038,100.76862407889253,99.988493838374993,99.223660269240213,98.473823436755097,107.88211446466252,107.88211446466251,107.88211446466252,107.88211446466254,107.35671673738977,107.35549447614322,107.3527448492213,107.3480151684783,107.34059490184003,106.28223863302911,106.26474825840427,106.23593542716887,107.7401905810903,16.486727841234856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2126.6170306301833,{"$f":"Inputs!Q15","v":"Western Australia"},"$mm const",11,0,0,2.8125000000000004,11.25,15.949762467700525,92.11174621751816,91.992870592093297,91.861744319830962,91.718893522070232,91.564828397916529,90.713018037173072,89.877909840365731,89.059176314084056,88.256496386356929,98.327815952359487,98.327815952359501,98.327815952359515,98.327815952359515,97.850543225086795,97.849432919639483,97.846935151050289,97.842638696174006,97.835898105738011,97.090619455039231,97.074731151065123,97.048557496649906,97.07246452519324,8.625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"1 to 5","6 to 10","11 to 15","16 to 20","21 to 25","26 to 30","31 to 35","35 to 40","41 to 45","46 to 50"]
[]
[null,null,{"$f":"SUM(G1044:BD1044)","v":3329.1199356780548},{"$f":"D1030","v":"Tanzania w/o sharing"},"$mm const",null,{"$f":"SUM(G1030:K1030)","v":38.687404844290654},{"$f":"SUM(L1030:P1030)","v":600.26749189537077},{"$f":"SUM(Q1030:U1030)","v":775.70769524562695},{"$f":"SUM(V1030:Z1030)","v":774.20795280627829},{"$f":"SUM(AA1030:AE1030)","v":769.51156360880793},{"$f":"SUM(AF1030:AJ1030)","v":370.73782727767997},{"$f":"SUM(AK1030:AO1030)","v":0},{"$f":"SUM(AP1030:AT1030)","v":0},{"$f":"SUM(AU1030:AY1030)","v":0},{"$f":"SUM(AZ1030:BD1030)","v":0}]
[null,null,2898.4197466983314,{"$f":"D1031","v":"Tanzania w 50/50 sharing"},"$mm const",null,{"$f":"SUM(G1031:K1031)","v":47.35287197231834},{"$f":"SUM(L1031:P1031)","v":470.79701975935421},{"$f":"SUM(Q1031:U1031)","v":686.65603324011045},{"$f":"SUM(V1031:Z1031)","v":685.11074712874756},{"$f":"SUM(AA1031:AE1031)","v":680.1570655945419},{"$f":"SUM(AF1031:AJ1031)","v":328.34600900325921},{"$f":"SUM(AK1031:AO1031)","v":0},{"$f":"SUM(AP1031:AT1031)","v":0},{"$f":"SUM(AU1031:AY1031)","v":0},{"$f":"SUM(AZ1031:BD1031)","v":0}]
[null,null,3195.0754532437545,"Ecuador","$mm const",null,41.600666836554922,631.09792347714017,740.50228860117511,740.73060588333828,720.69265909553098,320.45130935001498,0,0,0,0]
[null,null,2998.9701554304424,"Philippines FTAA","$mm const",null,16.800000000000004,580.05374170948983,684.87500000000011,687.18482795223667,683.14481600454019,346.91176976417552,0,0,0,0]
[null,null,2902.817761643289,"Burkina Faso","$mm const",null,30.554628027681659,544.17009558238954,663.19366058792104,674.60079464926889,670.72755788614154,319.57102490988621,0,0,0,0]
[null,null,2912.0455367487921,"DRC","$mm const",null,31.422560045555205,572.61593543385027,650.44117738957493,677.73962479346665,673.42030337778124,306.40593570856402,0,0,0,0]
[null,null,3136.3013593713627,"Ghana","$mm const",null,38.362923875432529,565.41297237312233,731.99173392496778,730.52066115841876,725.91405000423072,344.09901803518994,0,0,0,0]
[null,null,3124.5972030890202,"South Africa (gold)","$mm const",null,26.351107266435989,550.57604094507019,729.90353333333348,728.39996827094501,723.47078200103681,365.895771272199,0,0,0,0]
[null,null,2816.7677885992352,"Indonesia","$mm const",null,43.672750982311001,564.06820075505323,640.16756494113429,630.85048058861571,642.35162331159052,295.65716802053089,0,0,0,0]
[null,null,2318.092934700021,"Peru","$mm const",null,19.304138172535282,489.04233017157281,506.33671608792531,538.35855460752055,534.58834181097302,230.46285384949402,0,0,0,0]
[null,null,2126.6170306301838,"Western Australia","$mm const",null,30.012262467700523,459.25008304942918,456.23441653033933,490.68342400180478,487.6908225590667,202.74602202184315,0,0,0,0]
[]
[null,null,null,"Annual government revenue % - regime comparison",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,{"$f":"D1030","v":"Tanzania w/o sharing"},"% of life time revenues",1,{"$f":"G1030/SUM($G1030:$BD1030)","v":0},{"$f":"H1030/SUM($G1030:$BD1030)","v":0},8.4481786608482982E-4,3.3792714643393184E-3,7.3968211779895533E-3,2.547791775203995E-2,3.0983369740493562E-2,3.8632214053313046E-2,3.8613292275501553E-2,4.6601366741546087E-2,4.6601366741546087E-2,4.660136674154608E-2,4.6601366741546087E-2,4.6601366741546087E-2,4.6601366741546087E-2,4.6601366741546087E-2,4.6601366741546087E-2,4.6601366741546087E-2,4.6376382356942525E-2,4.63758589635586E-2,4.6374681525802763E-2,4.6372656194789523E-2,4.6369478708408157E-2,4.6018157442800134E-2,4.6010667762188318E-2,4.5998329610027214E-2,4.7593381215073241E-2,1.7770401216732699E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tanzania w 50/50 sharing","% of life time revenues",{"$f":"F1058+1","v":2},{"$f":"G1031/SUM($G1031:$BD1031)","v":0},0,9.7035634786983322E-4,3.8814253914793324E-3,1.1485697339124294E-2,3.2027500391614984E-2,3.6149362373948002E-2,5.9298613248611439E-3,4.0007808906776965E-2,4.8317778711843749E-2,4.7381407335655844E-2,4.738140733565583E-2,4.7381407335655844E-2,4.7381407335655844E-2,4.738140733565583E-2,4.7381407335655844E-2,4.738140733565583E-2,4.7381407335655844E-2,4.7122990658480905E-2,4.710667621285352E-2,4.7105287255223595E-2,4.7102878729329445E-2,4.7099087621511271E-2,4.6695338699279672E-2,4.6662199214009652E-2,4.6647504542132644E-2,4.8478716355447204E-2,1.5781644382100071E-2,2.3766268568669001E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ecuador","% of life time revenues",3,{"$f":"G1032/SUM($G1032:$BD1032)","v":0},0,8.8026090186529089E-4,3.5210436074611631E-3,8.6189410045378403E-3,3.620446912603667E-2,3.6692779230063539E-2,3.9473875662183883E-2,3.9994825124943539E-2,4.5156122780434481E-2,4.7067672673486126E-2,4.6434584770772475E-2,4.5822229418312849E-2,4.5230302081522213E-2,4.7208842130531135E-2,4.6926061907730347E-2,4.6663620865687865E-2,4.6420056093490626E-2,4.6019119257390828E-2,4.5806232070932554E-2,4.5608092166560109E-2,4.5423424276752035E-2,4.5250937015585545E-2,4.4716016886718737E-2,4.4565110121273045E-2,4.4420395598362729E-2,4.5401419053376198E-2,1.0473566173988182E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Philippines FTAA","% of life time revenues",4,{"$f":"G1033/SUM($G1033:$BD1033)","v":0},0,0,0,5.6019230366728002E-3,1.3071153752236534E-2,4.4483750000175536E-2,4.4896063111403851E-2,4.5292664698230976E-2,4.5674012377872428E-2,4.5674012377872428E-2,4.5674012377872414E-2,4.5674012377872435E-2,4.5674012377872428E-2,4.5674012377872414E-2,4.5914092341436452E-2,4.5914092341436452E-2,4.5914092341436459E-2,4.5699245861336786E-2,4.5698746052310293E-2,4.5697621670465642E-2,4.5695687601841298E-2,4.5692653294523461E-2,4.5357162733998375E-2,4.5350010541994668E-2,4.5338228352899988E-2,4.826915244863865E-2,2.2069585551727128E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Burkina Faso","% of life time revenues",5,{"$f":"G1034/SUM($G1034:$BD1034)","v":0},0,4.8444308787883413E-4,1.9377723515153363E-3,8.103635832228423E-3,1.7456400780096495E-2,3.9055729042440271E-2,4.2779538785850502E-2,4.3025228670991289E-2,4.5145816630134734E-2,4.5024231182208753E-2,4.5214806895217591E-2,4.5097942758418309E-2,4.6564250843190512E-2,4.6564250843190498E-2,4.6564250843190498E-2,4.6564250843190512E-2,4.6564250843190512E-2,4.6351450653451816E-2,4.6350955604821643E-2,4.6349841932073699E-2,4.6347926284351471E-2,4.634492087708271E-2,4.6012625673073959E-2,4.6005541601625684E-2,4.5993871631171808E-2,4.7609887912142095E-2,1.6486177597272098E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DRC","% of life time revenues",6,{"$f":"G1035/SUM($G1035:$BD1035)","v":0},0,9.6581594089358523E-4,3.8632637635743401E-3,5.9614658584416121E-3,3.3172874383082779E-2,3.4454306515774025E-2,4.200333444068835E-2,4.2245600212314875E-2,4.4760897230968225E-2,4.4523961927761202E-2,4.429167241481316E-2,4.406393759819742E-2,4.3840668170142767E-2,4.664205597315426E-2,4.6642055973154246E-2,4.664205597315426E-2,4.6642055973154267E-2,4.6405499357651356E-2,4.6404949043158651E-2,4.6403711043059327E-2,4.6401581537713392E-2,4.6398240615073333E-2,4.6028848891763882E-2,4.6020973974134134E-2,4.600800120039282E-2,4.7308463629090157E-2,1.1903708358693414E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ghana","% of life time revenues",7,{"$f":"G1036/SUM($G1036:$BD1036)","v":0},0,1.1956759157709413E-3,4.7827036630837651E-3,6.2535201908542771E-3,2.6207169707085882E-2,3.2207938154097684E-2,3.7665577845676097E-2,3.7520833272208037E-2,4.6678660629199731E-2,4.6678660629199731E-2,4.6678660629199717E-2,4.6678660629199731E-2,4.6678660629199731E-2,4.6678660629199731E-2,4.6678660629199731E-2,4.6678660629199731E-2,4.6678660629199731E-2,4.6444409600998444E-2,4.6443864650118606E-2,4.6442638716125757E-2,4.6440529965897884E-2,4.6437221605394374E-2,4.6071430140165959E-2,4.6063631975029697E-2,4.6050785639783196E-2,4.7320545917773814E-2,1.6343577377138298E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa (gold)","% of life time revenues",8,{"$f":"G1037/SUM($G1037:$BD1037)","v":0},0,1.0441345837391926E-3,4.1765383349567703E-3,3.2127684350839458E-3,1.5298479865262173E-2,2.6265676634774443E-2,4.3785430411760029E-2,4.4137610311069338E-2,4.6719848088690639E-2,4.6719848088690639E-2,4.6719848088690626E-2,4.6719848088690639E-2,4.6719848088690639E-2,4.6719848088690639E-2,4.6719848088690639E-2,4.6719848088690639E-2,4.6719848088690646E-2,4.6479526203307552E-2,4.6478967129463186E-2,4.6477709424125532E-2,4.6475546023458929E-2,4.6472151923378197E-2,4.6061543773364147E-2,4.6053543510729378E-2,4.6040364249445416E-2,4.8905147497685805E-2,2.2156228890180141E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",9,{"$f":"G1038/SUM($G1038:$BD1038)","v":0},0,1.3779091111838246E-3,5.5116364447352992E-3,8.6150165024354384E-3,3.3410407132280016E-2,3.473127677673666E-2,4.3079458238815267E-2,4.3210244546481494E-2,4.5822323617945394E-2,4.5696320691797326E-2,4.5572788411260008E-2,4.5451678332301855E-2,4.533294296077426E-2,4.5216535733786423E-2,4.5102411001445394E-2,4.4990524008954196E-2,4.4880830879060869E-2,4.4547368787425885E-2,4.4441409605947314E-2,4.5763115216561998E-2,4.5761081464782777E-2,4.5757890767292198E-2,4.5385538501747452E-2,4.5378017681115893E-2,4.5365628230331828E-2,4.6629799189851565E-2,1.2967846164949337E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Peru","% of life time revenues",10,{"$f":"G1039/SUM($G1039:$BD1039)","v":0},0,0,0,8.3275945858630514E-3,4.013563458888101E-2,4.0941554936046037E-2,4.302934392547629E-2,4.3047236550407784E-2,4.3813755438309725E-2,4.3470484970842112E-2,4.3133945296854236E-2,4.2804004440003408E-2,4.2480533011718266E-2,4.6539167110063825E-2,4.6539167110063819E-2,4.6539167110063825E-2,4.6539167110063825E-2,4.631251626297829E-2,4.6311988992812261E-2,4.6310802833758512E-2,4.6308762501090138E-2,4.6305561479022733E-2,4.5848998132071384E-2,4.5841452975290554E-2,4.582902343426392E-2,4.6477942695180477E-2,7.1121945088747562E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Western Australia","% of life time revenues",11,{"$f":"G1040/SUM($G1040:$BD1040)","v":0},0,1.3225230304708736E-3,5.2900921218834935E-3,7.5000633578929396E-3,4.3313744266508844E-2,4.3257845332327148E-2,4.3196185771450089E-2,4.3129012982131086E-2,4.3056566875505083E-2,4.2656019739619952E-2,4.2263326469144324E-2,4.1878333066717247E-2,4.1500888554533849E-2,4.6236729291696622E-2,4.6236729291696629E-2,4.6236729291696636E-2,4.6236729291696636E-2,4.6012301141071278E-2,4.6011779041684638E-2,4.6010604514934772E-2,4.6008584191193164E-2,4.6005414560583185E-2,4.5654961874479219E-2,4.5647490710774022E-2,4.5635183062505323E-2,4.5646424874359076E-2,4.0557372934440115E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"1 to 5","6 to 10","11 to 15","16 to 20","21 to 25","26 to 30","31 to 35","35 to 40","41 to 45","46 to 50"]
[]
[null,null,null,{"$f":"D1030","v":"Tanzania w/o sharing"},"% of life time revenues",null,{"$f":"SUM(G1058:K1058)","v":1.1620910508413702E-2},{"$f":"SUM(L1058:P1058)","v":0.1803081605628942},{"$f":"SUM(Q1058:U1058)","v":0.2330068337077304},{"$f":"SUM(V1058:Z1058)","v":0.23255634154513938},{"$f":"SUM(AA1058:AE1058)","v":0.2311456416339889},{"$f":"SUM(AF1058:AJ1058)","v":0.11136211204183316},{"$f":"SUM(AK1058:AO1058)","v":0},{"$f":"SUM(AP1058:AT1058)","v":0},{"$f":"SUM(AU1058:AY1058)","v":0},{"$f":"SUM(AZ1058:BD1058)","v":0}]
[null,null,null,{"$f":"D1031","v":"Tanzania w 50/50 sharing"},"% of life time revenues",null,{"$f":"SUM(G1059:K1059)","v":1.6337479078473459E-2},{"$f":"SUM(L1059:P1059)","v":0.16243231170904485},{"$f":"SUM(Q1059:U1059)","v":0.2369070366782792},{"$f":"SUM(V1059:Z1059)","v":0.23637388887830196},{"$f":"SUM(AA1059:AE1059)","v":0.23466479151935363},{"$f":"SUM(AF1059:AJ1059)","v":0.11328449213654683},{"$f":"SUM(AK1059:AO1059)","v":0},{"$f":"SUM(AP1059:AT1059)","v":0},{"$f":"SUM(AU1059:AY1059)","v":0},{"$f":"SUM(AZ1059:BD1059)","v":0}]
[null,null,null,"Ecuador","% of life time revenues",null,1.3020245513864295E-2,0.19752207192366211,0.2317636310746248,0.23183509019523224,0.22556358046688949,0.10029538082572712,0,0,0,0]
[null,null,null,"Philippines FTAA","% of life time revenues",null,5.6019230366728002E-3,0.19341764393991934,0.22837006188936212,0.22914026893795642,0.22779313584282343,0.11567696635326576,0,0,0,0]
[null,null,null,"Burkina Faso","% of life time revenues",null,1.0525851271622593E-2,0.1874627139095133,0.22846548252222565,0.23239515878784497,0.2310608563682075,0.110089937140586,0,0,0,0]
[null,null,null,"DRC","% of life time revenues",null,1.0790545562909537E-2,0.19663701278282825,0.2233622960840688,0.23273661632027279,0.23125335606174408,0.10522017318817639,0,0,0,0]
[null,null,null,"Ghana","% of life time revenues",null,1.2231899769708983E-2,0.18028017960826742,0.23339330314599865,0.23292425613871623,0.23145545240261367,0.10971490893469529,0,0,0,0]
[null,null,null,"South Africa (gold)","% of life time revenues",null,8.433441353779908E-3,0.17620704531155662,0.2335992404434532,0.23311803759884264,0.23154049465505616,0.11710174063731137,0,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",null,1.5504562058354562E-2,0.20025371031225883,0.22727026612991985,0.22396254428283363,0.22804564363150032,0.10496327358513273,0,0,0,0]
[null,null,null,"Peru","% of life time revenues",null,8.3275945858630514E-3,0.21096752543912084,0.21842813482948187,0.23224200658598199,0.2306155779212333,9.941916063831914E-2,0,0,0,0]
[null,null,null,"Western Australia","% of life time revenues",null,1.4112678510247306E-2,0.21595335522792225,0.21453529712171199,0.2307342680578458,0.22932705585196433,9.5337345230308415E-2,0,0,0,0]
[]
[null,null,null,"Annual government revenue - regime comparison - cumulative",null,null,{"$f":"G$6","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$6","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,{"$f":"D1029","v":"Total government revenue"},null,null,{"$f":"SUM($G1029:G1029)","v":0},{"$f":"SUM($G1029:H1029)","v":0},{"$f":"SUM($G1029:I1029)","v":2.8125000000000004},{"$f":"SUM($G1029:J1029)","v":14.0625},{"$f":"SUM($G1029:K1029)","v":38.687404844290654},{"$f":"SUM($G1029:L1029)","v":123.50644875217267},{"$f":"SUM($G1029:M1029)","v":226.653802629734},{"$f":"SUM($G1029:N1029)","v":355.26507659400039},{"$f":"SUM($G1029:O1029)","v":483.81335769053607},{"$f":"SUM($G1029:P1029)","v":638.95489673966142},{"$f":"SUM($G1029:Q1029)","v":794.09643578878683},{"$f":"SUM($G1029:R1029)","v":949.23797483791213},{"$f":"SUM($G1029:S1029)","v":1104.3795138870375},{"$f":"SUM($G1029:T1029)","v":1259.521052936163},{"$f":"SUM($G1029:U1029)","v":1414.6625919852884},{"$f":"SUM($G1029:V1029)","v":1569.8041310344138},{"$f":"SUM($G1029:W1029)","v":1724.9456700835392},{"$f":"SUM($G1029:X1029)","v":1880.0872091326646},{"$f":"SUM($G1029:Y1029)","v":2034.47974818179},{"$f":"SUM($G1029:Z1029)","v":2188.8705447915668},{"$f":"SUM($G1029:AA1029)","v":2343.2574215698378},{"$f":"SUM($G1029:AB1029)","v":2497.6375557782562},{"$f":"SUM($G1029:AC1029)","v":2652.0071117534171},{"$f":"SUM($G1029:AD1029)","v":2805.2070770994146},{"$f":"SUM($G1029:AE1029)","v":2958.3821084003753},{"$f":"SUM($G1029:AF1029)","v":3111.5160645130072},{"$f":"SUM($G1029:AG1029)","v":3269.9601387224329},{"$f":"SUM($G1029:AH1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AI1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AJ1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AK1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AL1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AM1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AN1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AO1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AP1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AQ1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AR1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AS1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AT1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AU1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AV1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AW1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AX1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AY1029)","v":3329.1199356780553},{"$f":"SUM($G1029:AZ1029)","v":3329.1199356780553},{"$f":"SUM($G1029:BA1029)","v":3329.1199356780553},{"$f":"SUM($G1029:BB1029)","v":3329.1199356780553},{"$f":"SUM($G1029:BC1029)","v":3329.1199356780553},{"$f":"SUM($G1029:BD1029)","v":3329.1199356780553}]
[null,null,null,"Tanzania w/o sharing",null,1,{"$f":"SUM($G1030:G1030)","v":0},{"$f":"SUM($G1030:H1030)","v":0},{"$f":"SUM($G1030:I1030)","v":2.8125000000000004},{"$f":"SUM($G1030:J1030)","v":14.0625},{"$f":"SUM($G1030:K1030)","v":38.687404844290654},{"$f":"SUM($G1030:L1030)","v":123.50644875217267},{"$f":"SUM($G1030:M1030)","v":226.653802629734},{"$f":"SUM($G1030:N1030)","v":355.26507659400039},{"$f":"SUM($G1030:O1030)","v":483.81335769053607},{"$f":"SUM($G1030:P1030)","v":638.95489673966142},{"$f":"SUM($G1030:Q1030)","v":794.09643578878683},{"$f":"SUM($G1030:R1030)","v":949.23797483791213},{"$f":"SUM($G1030:S1030)","v":1104.3795138870375},{"$f":"SUM($G1030:T1030)","v":1259.521052936163},{"$f":"SUM($G1030:U1030)","v":1414.6625919852884},{"$f":"SUM($G1030:V1030)","v":1569.8041310344138},{"$f":"SUM($G1030:W1030)","v":1724.9456700835392},{"$f":"SUM($G1030:X1030)","v":1880.0872091326646},{"$f":"SUM($G1030:Y1030)","v":2034.47974818179},{"$f":"SUM($G1030:Z1030)","v":2188.8705447915668},{"$f":"SUM($G1030:AA1030)","v":2343.2574215698378},{"$f":"SUM($G1030:AB1030)","v":2497.6375557782562},{"$f":"SUM($G1030:AC1030)","v":2652.0071117534171},{"$f":"SUM($G1030:AD1030)","v":2805.2070770994146},{"$f":"SUM($G1030:AE1030)","v":2958.3821084003753},{"$f":"SUM($G1030:AF1030)","v":3111.5160645130072},{"$f":"SUM($G1030:AG1030)","v":3269.9601387224329},{"$f":"SUM($G1030:AH1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AI1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AJ1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AK1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AL1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AM1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AN1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AO1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AP1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AQ1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AR1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AS1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AT1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AU1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AV1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AW1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AX1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AY1030)","v":3329.1199356780553},{"$f":"SUM($G1030:AZ1030)","v":3329.1199356780553},{"$f":"SUM($G1030:BA1030)","v":3329.1199356780553},{"$f":"SUM($G1030:BB1030)","v":3329.1199356780553},{"$f":"SUM($G1030:BC1030)","v":3329.1199356780553},{"$f":"SUM($G1030:BD1030)","v":3329.1199356780553}]
[null,null,null,"Tanzania w 50/50 sharing",null,{"$f":"F1086+1","v":2},{"$f":"SUM($G1031:G1031)","v":0},{"$f":"SUM($G1031:H1031)","v":0},{"$f":"SUM($G1031:I1031)","v":2.8125000000000004},{"$f":"SUM($G1031:J1031)","v":14.0625},{"$f":"SUM($G1031:K1031)","v":47.35287197231834},{"$f":"SUM($G1031:L1031)","v":140.18201154476378},{"$f":"SUM($G1031:M1031)","v":244.95803727996835},{"$f":"SUM($G1031:N1031)","v":262.1452644391286},{"$f":"SUM($G1031:O1031)","v":378.10468779666434},{"$f":"SUM($G1031:P1031)","v":518.1498917316726},{"$f":"SUM($G1031:Q1031)","v":655.48109837969469},{"$f":"SUM($G1031:R1031)","v":792.81230502771677},{"$f":"SUM($G1031:S1031)","v":930.14351167573886},{"$f":"SUM($G1031:T1031)","v":1067.474718323761},{"$f":"SUM($G1031:U1031)","v":1204.805924971783},{"$f":"SUM($G1031:V1031)","v":1342.1371316198051},{"$f":"SUM($G1031:W1031)","v":1479.4683382678272},{"$f":"SUM($G1031:X1031)","v":1616.7995449158493},{"$f":"SUM($G1031:Y1031)","v":1753.3817515638714},{"$f":"SUM($G1031:Z1031)","v":1889.9166721005306},{"$f":"SUM($G1031:AA1031)","v":2026.447566854968},{"$f":"SUM($G1031:AB1031)","v":2162.9714806903935},{"$f":"SUM($G1031:AC1031)","v":2299.4844063040568},{"$f":"SUM($G1031:AD1031)","v":2434.8270980688158},{"$f":"SUM($G1031:AE1031)","v":2570.0737376950729},{"$f":"SUM($G1031:AF1031)","v":2705.2777859941903},{"$f":"SUM($G1031:AG1031)","v":2845.7894547734059},{"$f":"SUM($G1031:AH1031)","v":2891.5312844858554},{"$f":"SUM($G1031:AI1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AJ1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AK1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AL1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AM1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AN1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AO1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AP1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AQ1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AR1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AS1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AT1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AU1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AV1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AW1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AX1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AY1031)","v":2898.4197466983319},{"$f":"SUM($G1031:AZ1031)","v":2898.4197466983319},{"$f":"SUM($G1031:BA1031)","v":2898.4197466983319},{"$f":"SUM($G1031:BB1031)","v":2898.4197466983319},{"$f":"SUM($G1031:BC1031)","v":2898.4197466983319},{"$f":"SUM($G1031:BD1031)","v":2898.4197466983319}]
[null,null,null,"Ecuador",null,3,{"$f":"SUM($G1032:G1032)","v":0},{"$f":"SUM($G1032:H1032)","v":0},{"$f":"SUM($G1032:I1032)","v":2.8125000000000004},{"$f":"SUM($G1032:J1032)","v":14.0625},{"$f":"SUM($G1032:K1032)","v":41.600666836554922},{"$f":"SUM($G1032:L1032)","v":157.27667743887605},{"$f":"SUM($G1032:M1032)","v":274.51287566814432},{"$f":"SUM($G1032:N1032)","v":400.63488684078413},{"$f":"SUM($G1032:O1032)","v":528.42137085426782},{"$f":"SUM($G1032:P1032)","v":672.69859031369515},{"$f":"SUM($G1032:Q1032)","v":823.08335591406251},{"$f":"SUM($G1032:R1032)","v":971.44535789672386},{"$f":"SUM($G1032:S1032)","v":1117.8508383240792},{"$f":"SUM($G1032:T1032)","v":1262.3650662475507},{"$f":"SUM($G1032:U1032)","v":1413.2008789148704},{"$f":"SUM($G1032:V1032)","v":1563.1331874336563},{"$f":"SUM($G1032:W1032)","v":1712.2269770210887},{"$f":"SUM($G1032:X1032)","v":1860.5425587835989},{"$f":"SUM($G1032:Y1032)","v":2007.5771171027852},{"$f":"SUM($G1032:Z1032)","v":2153.9314847982087},{"$f":"SUM($G1032:AA1032)","v":2299.6527805488636},{"$f":"SUM($G1032:AB1032)","v":2444.7840484577905},{"$f":"SUM($G1032:AC1032)","v":2589.3642065525669},{"$f":"SUM($G1032:AD1032)","v":2732.2352544741552},{"$f":"SUM($G1032:AE1032)","v":2874.6241438937395},{"$f":"SUM($G1032:AF1032)","v":3016.550659493445},{"$f":"SUM($G1032:AG1032)","v":3161.6116190533207},{"$f":"SUM($G1032:AH1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AI1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AJ1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AK1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AL1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AM1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AN1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AO1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AP1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AQ1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AR1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AS1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AT1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AU1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AV1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AW1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AX1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AY1032)","v":3195.0754532437545},{"$f":"SUM($G1032:AZ1032)","v":3195.0754532437545},{"$f":"SUM($G1032:BA1032)","v":3195.0754532437545},{"$f":"SUM($G1032:BB1032)","v":3195.0754532437545},{"$f":"SUM($G1032:BC1032)","v":3195.0754532437545},{"$f":"SUM($G1032:BD1032)","v":3195.0754532437545}]
[null,null,null,"Philippines FTAA",null,4,{"$f":"SUM($G1033:G1033)","v":0},{"$f":"SUM($G1033:H1033)","v":0},{"$f":"SUM($G1033:I1033)","v":0},{"$f":"SUM($G1033:J1033)","v":0},{"$f":"SUM($G1033:K1033)","v":16.800000000000004},{"$f":"SUM($G1033:L1033)","v":56.000000000000014},{"$f":"SUM($G1033:M1033)","v":189.4054386521554},{"$f":"SUM($G1033:N1033)","v":324.04739201957716},{"$f":"SUM($G1033:O1033)","v":459.87874170948982},{"$f":"SUM($G1033:P1033)","v":596.8537417094899},{"$f":"SUM($G1033:Q1033)","v":733.82874170948992},{"$f":"SUM($G1033:R1033)","v":870.80374170948994},{"$f":"SUM($G1033:S1033)","v":1007.77874170949},{"$f":"SUM($G1033:T1033)","v":1144.75374170949},{"$f":"SUM($G1033:U1033)","v":1281.7287417094899},{"$f":"SUM($G1033:V1033)","v":1419.4237343551354},{"$f":"SUM($G1033:W1033)","v":1557.1187270007808},{"$f":"SUM($G1033:X1033)","v":1694.8137196464263},{"$f":"SUM($G1033:Y1033)","v":1831.8643941102534},{"$f":"SUM($G1033:Z1033)","v":1968.9135696617268},{"$f":"SUM($G1033:AA1033)","v":2105.9593732256048},{"$f":"SUM($G1033:AB1033)","v":2242.9993765753998},{"$f":"SUM($G1033:AC1033)","v":2380.0302801281059},{"$f":"SUM($G1033:AD1033)","v":2516.055057502369},{"$f":"SUM($G1033:AE1033)","v":2652.058385666267},{"$f":"SUM($G1033:AF1033)","v":2788.0263793967042},{"$f":"SUM($G1033:AG1033)","v":2932.7841270180938},{"$f":"SUM($G1033:AH1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AI1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AJ1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AK1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AL1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AM1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AN1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AO1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AP1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AQ1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AR1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AS1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AT1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AU1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AV1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AW1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AX1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AY1033)","v":2998.9701554304424},{"$f":"SUM($G1033:AZ1033)","v":2998.9701554304424},{"$f":"SUM($G1033:BA1033)","v":2998.9701554304424},{"$f":"SUM($G1033:BB1033)","v":2998.9701554304424},{"$f":"SUM($G1033:BC1033)","v":2998.9701554304424},{"$f":"SUM($G1033:BD1033)","v":2998.9701554304424}]
[null,null,null,"Burkina Faso",null,5,{"$f":"SUM($G1034:G1034)","v":0},{"$f":"SUM($G1034:H1034)","v":0},{"$f":"SUM($G1034:I1034)","v":1.4062500000000002},{"$f":"SUM($G1034:J1034)","v":7.03125},{"$f":"SUM($G1034:K1034)","v":30.554628027681659},{"$f":"SUM($G1034:L1034)","v":81.227378266509533},{"$f":"SUM($G1034:M1034)","v":194.59904222483277},{"$f":"SUM($G1034:N1034)","v":318.78024724730756},{"$f":"SUM($G1034:O1034)","v":443.67464523222515},{"$f":"SUM($G1034:P1034)","v":574.72472361007124},{"$f":"SUM($G1034:Q1034)","v":705.42186159012044},{"$f":"SUM($G1034:R1034)","v":836.67220613482948},{"$f":"SUM($G1034:S1034)","v":967.58331538753851},{"$f":"SUM($G1034:T1034)","v":1102.7508497927654},{"$f":"SUM($G1034:U1034)","v":1237.9183841979923},{"$f":"SUM($G1034:V1034)","v":1373.0859186032192},{"$f":"SUM($G1034:W1034)","v":1508.2534530084461},{"$f":"SUM($G1034:X1034)","v":1643.4209874136729},{"$f":"SUM($G1034:Y1034)","v":1777.9708016484453},{"$f":"SUM($G1034:Z1034)","v":1912.5191788472612},{"$f":"SUM($G1034:AA1034)","v":2047.0643232570435},{"$f":"SUM($G1034:AB1034)","v":2181.603906890593},{"$f":"SUM($G1034:AC1034)","v":2316.1347663745414},{"$f":"SUM($G1034:AD1034)","v":2449.7010334381844},{"$f":"SUM($G1034:AE1034)","v":2583.2467367334025},{"$f":"SUM($G1034:AF1034)","v":2716.7585642311092},{"$f":"SUM($G1034:AG1034)","v":2854.9613924923215},{"$f":"SUM($G1034:AH1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AI1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AJ1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AK1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AL1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AM1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AN1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AO1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AP1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AQ1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AR1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AS1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AT1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AU1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AV1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AW1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AX1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AY1034)","v":2902.8177616432886},{"$f":"SUM($G1034:AZ1034)","v":2902.8177616432886},{"$f":"SUM($G1034:BA1034)","v":2902.8177616432886},{"$f":"SUM($G1034:BB1034)","v":2902.8177616432886},{"$f":"SUM($G1034:BC1034)","v":2902.8177616432886},{"$f":"SUM($G1034:BD1034)","v":2902.8177616432886}]
[null,null,null,"DRC",null,6,{"$f":"SUM($G1035:G1035)","v":0},{"$f":"SUM($G1035:H1035)","v":0},{"$f":"SUM($G1035:I1035)","v":2.8125000000000004},{"$f":"SUM($G1035:J1035)","v":14.0625},{"$f":"SUM($G1035:K1035)","v":31.422560045555205},{"$f":"SUM($G1035:L1035)","v":128.02348083393977},{"$f":"SUM($G1035:M1035)","v":228.35599034497437},{"$f":"SUM($G1035:N1035)","v":350.67161293154771},{"$f":"SUM($G1035:O1035)","v":473.69272447709307},{"$f":"SUM($G1035:P1035)","v":604.03849547940547},{"$f":"SUM($G1035:Q1035)","v":733.69430008951565},{"$f":"SUM($G1035:R1035)","v":862.67366706021198},{"$f":"SUM($G1035:S1035)","v":990.98985987462015},{"$f":"SUM($G1035:T1035)","v":1118.6558819475692},{"$f":"SUM($G1035:U1035)","v":1254.4796728689805},{"$f":"SUM($G1035:V1035)","v":1390.3034637903918},{"$f":"SUM($G1035:W1035)","v":1526.1272547118031},{"$f":"SUM($G1035:X1035)","v":1661.9510456332143},{"$f":"SUM($G1035:Y1035)","v":1797.0859729182619},{"$f":"SUM($G1035:Z1035)","v":1932.2192976624472},{"$f":"SUM($G1035:AA1035)","v":2067.3490172939687},{"$f":"SUM($G1035:AB1035)","v":2202.4725357089524},{"$f":"SUM($G1035:AC1035)","v":2337.5863252050731},{"$f":"SUM($G1035:AD1035)","v":2471.6244291820185},{"$f":"SUM($G1035:AE1035)","v":2605.6396010402282},{"$f":"SUM($G1035:AF1035)","v":2739.6169955905652},{"$f":"SUM($G1035:AG1035)","v":2877.3813959520999},{"$f":"SUM($G1035:AH1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AI1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AJ1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AK1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AL1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AM1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AN1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AO1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AP1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AQ1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AR1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AS1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AT1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AU1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AV1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AW1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AX1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AY1035)","v":2912.0455367487925},{"$f":"SUM($G1035:AZ1035)","v":2912.0455367487925},{"$f":"SUM($G1035:BA1035)","v":2912.0455367487925},{"$f":"SUM($G1035:BB1035)","v":2912.0455367487925},{"$f":"SUM($G1035:BC1035)","v":2912.0455367487925},{"$f":"SUM($G1035:BD1035)","v":2912.0455367487925}]
[null,null,null,"Ghana",null,7,{"$f":"SUM($G1036:G1036)","v":0},{"$f":"SUM($G1036:H1036)","v":0},{"$f":"SUM($G1036:I1036)","v":3.7500000000000004},{"$f":"SUM($G1036:J1036)","v":18.750000000000004},{"$f":"SUM($G1036:K1036)","v":38.362923875432529},{"$f":"SUM($G1036:L1036)","v":120.55650585304194},{"$f":"SUM($G1036:M1036)","v":221.57030606828727},{"$f":"SUM($G1036:N1036)","v":339.70090906718906},{"$f":"SUM($G1036:O1036)","v":457.37754946356131},{"$f":"SUM($G1036:P1036)","v":603.77589624855489},{"$f":"SUM($G1036:Q1036)","v":750.17424303354846},{"$f":"SUM($G1036:R1036)","v":896.57258981854193},{"$f":"SUM($G1036:S1036)","v":1042.9709366035354},{"$f":"SUM($G1036:T1036)","v":1189.3692833885289},{"$f":"SUM($G1036:U1036)","v":1335.7676301735223},{"$f":"SUM($G1036:V1036)","v":1482.1659769585158},{"$f":"SUM($G1036:W1036)","v":1628.5643237435092},{"$f":"SUM($G1036:X1036)","v":1774.9626705285027},{"$f":"SUM($G1036:Y1036)","v":1920.6263354953144},{"$f":"SUM($G1036:Z1036)","v":2066.2882913319409},{"$f":"SUM($G1036:AA1036)","v":2211.9464022701191},{"$f":"SUM($G1036:AB1036)","v":2357.5978995320911},{"$f":"SUM($G1036:AC1036)","v":2503.2390207785188},{"$f":"SUM($G1036:AD1036)","v":2647.7329097553038},{"$f":"SUM($G1036:AE1036)","v":2792.2023413361717},{"$f":"SUM($G1036:AF1036)","v":2936.6314829383427},{"$f":"SUM($G1036:AG1036)","v":3085.0429754264514},{"$f":"SUM($G1036:AH1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AI1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AJ1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AK1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AL1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AM1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AN1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AO1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AP1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AQ1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AR1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AS1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AT1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AU1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AV1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AW1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AX1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AY1036)","v":3136.3013593713613},{"$f":"SUM($G1036:AZ1036)","v":3136.3013593713613},{"$f":"SUM($G1036:BA1036)","v":3136.3013593713613},{"$f":"SUM($G1036:BB1036)","v":3136.3013593713613},{"$f":"SUM($G1036:BC1036)","v":3136.3013593713613},{"$f":"SUM($G1036:BD1036)","v":3136.3013593713613}]
[null,null,null,"South Africa (gold)",null,8,{"$f":"SUM($G1037:G1037)","v":0},{"$f":"SUM($G1037:H1037)","v":0},{"$f":"SUM($G1037:I1037)","v":3.2625000000000002},{"$f":"SUM($G1037:J1037)","v":16.3125},{"$f":"SUM($G1037:K1037)","v":26.351107266435989},{"$f":"SUM($G1037:L1037)","v":74.152694664947873},{"$f":"SUM($G1037:M1037)","v":156.22235441520473},{"$f":"SUM($G1037:N1037)","v":293.03418781583906},{"$f":"SUM($G1037:O1037)","v":430.94644154483944},{"$f":"SUM($G1037:P1037)","v":576.92714821150616},{"$f":"SUM($G1037:Q1037)","v":722.90785487817288},{"$f":"SUM($G1037:R1037)","v":868.8885615448396},{"$f":"SUM($G1037:S1037)","v":1014.8692682115063},{"$f":"SUM($G1037:T1037)","v":1160.849974878173},{"$f":"SUM($G1037:U1037)","v":1306.8306815448398},{"$f":"SUM($G1037:V1037)","v":1452.8113882115065},{"$f":"SUM($G1037:W1037)","v":1598.7920948781732},{"$f":"SUM($G1037:X1037)","v":1744.7728015448399},{"$f":"SUM($G1037:Y1037)","v":1890.0025991205976},{"$f":"SUM($G1037:Z1037)","v":2035.2306498157848},{"$f":"SUM($G1037:AA1037)","v":2180.4547706883918},{"$f":"SUM($G1037:AB1037)","v":2325.6721318053264},{"$f":"SUM($G1037:AC1037)","v":2470.878887726642},{"$f":"SUM($G1037:AD1037)","v":2614.8026585708581},{"$f":"SUM($G1037:AE1037)","v":2758.7014318168217},{"$f":"SUM($G1037:AF1037)","v":2902.5590251798385},{"$f":"SUM($G1037:AG1037)","v":3055.3679122677636},{"$f":"SUM($G1037:AH1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AI1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AJ1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AK1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AL1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AM1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AN1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AO1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AP1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AQ1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AR1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AS1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AT1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AU1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AV1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AW1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AX1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AY1037)","v":3124.5972030890207},{"$f":"SUM($G1037:AZ1037)","v":3124.5972030890207},{"$f":"SUM($G1037:BA1037)","v":3124.5972030890207},{"$f":"SUM($G1037:BB1037)","v":3124.5972030890207},{"$f":"SUM($G1037:BC1037)","v":3124.5972030890207},{"$f":"SUM($G1037:BD1037)","v":3124.5972030890207}]
[null,null,null,"Indonesia",null,9,{"$f":"SUM($G1038:G1038)","v":0},{"$f":"SUM($G1038:H1038)","v":0},{"$f":"SUM($G1038:I1038)","v":3.8812500000000001},{"$f":"SUM($G1038:J1038)","v":19.406250000000004},{"$f":"SUM($G1038:K1038)","v":43.672750982311001},{"$f":"SUM($G1038:L1038)","v":137.78210959650352},{"$f":"SUM($G1038:M1038)","v":235.61205127814003},{"$f":"SUM($G1038:N1038)","v":356.95688159554084},{"$f":"SUM($G1038:O1038)","v":478.67010657156573},{"$f":"SUM($G1038:P1038)","v":607.7409517373643},{"$f":"SUM($G1038:Q1038)","v":736.45687591951969},{"$f":"SUM($G1038:R1038)","v":864.82483835300536},{"$f":"SUM($G1038:S1038)","v":992.85166181720706},{"$f":"SUM($G1038:T1038)","v":1120.5440353115225},{"$f":"SUM($G1038:U1038)","v":1247.9085166784985},{"$f":"SUM($G1038:V1038)","v":1374.9515351755335},{"$f":"SUM($G1038:W1038)","v":1501.6793939961563},{"$f":"SUM($G1038:X1038)","v":1628.0982727418648},{"$f":"SUM($G1038:Y1038)","v":1753.577866209137},{"$f":"SUM($G1038:Z1038)","v":1878.758997267114},{"$f":"SUM($G1038:AA1038)","v":2007.6630661150814},{"$f":"SUM($G1038:AB1038)","v":2136.5614063565472},{"$f":"SUM($G1038:AC1038)","v":2265.4507591440984},{"$f":"SUM($G1038:AD1038)","v":2393.2912820640508},{"$f":"SUM($G1038:AE1038)","v":2521.1106205787046},{"$f":"SUM($G1038:AF1038)","v":2648.8950608874716},{"$f":"SUM($G1038:AG1038)","v":2780.2403772342964},{"$f":"SUM($G1038:AH1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AI1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AJ1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AK1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AL1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AM1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AN1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AO1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AP1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AQ1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AR1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AS1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AT1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AU1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AV1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AW1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AX1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AY1038)","v":2816.7677885992357},{"$f":"SUM($G1038:AZ1038)","v":2816.7677885992357},{"$f":"SUM($G1038:BA1038)","v":2816.7677885992357},{"$f":"SUM($G1038:BB1038)","v":2816.7677885992357},{"$f":"SUM($G1038:BC1038)","v":2816.7677885992357},{"$f":"SUM($G1038:BD1038)","v":2816.7677885992357}]
[null,null,null,"Peru",null,10,{"$f":"SUM($G1039:G1039)","v":0},{"$f":"SUM($G1039:H1039)","v":0},{"$f":"SUM($G1039:I1039)","v":0},{"$f":"SUM($G1039:J1039)","v":0},{"$f":"SUM($G1039:K1039)","v":19.304138172535282},{"$f":"SUM($G1039:L1039)","v":112.3422691427221},{"$f":"SUM($G1039:M1039)","v":207.24859837560319},{"$f":"SUM($G1039:N1039)","v":306.99461651402703},{"$f":"SUM($G1039:O1039)","v":406.78211141988777},{"$f":"SUM($G1039:P1039)","v":508.34646834410813},{"$f":"SUM($G1039:Q1039)","v":609.11509242300065},{"$f":"SUM($G1039:R1039)","v":709.10358626137565},{"$f":"SUM($G1039:S1039)","v":808.32724653061587},{"$f":"SUM($G1039:T1039)","v":906.80106996737095},{"$f":"SUM($G1039:U1039)","v":1014.6831844320335},{"$f":"SUM($G1039:V1039)","v":1122.565298896696},{"$f":"SUM($G1039:W1039)","v":1230.4474133613585},{"$f":"SUM($G1039:X1039)","v":1338.3295278260209},{"$f":"SUM($G1039:Y1039)","v":1445.6862445634106},{"$f":"SUM($G1039:Z1039)","v":1553.0417390395537},{"$f":"SUM($G1039:AA1039)","v":1660.3944838887751},{"$f":"SUM($G1039:AB1039)","v":1767.7424990572533},{"$f":"SUM($G1039:AC1039)","v":1875.0830939590933},{"$f":"SUM($G1039:AD1039)","v":1981.3653325921223},{"$f":"SUM($G1039:AE1039)","v":2087.6300808505266},{"$f":"SUM($G1039:AF1039)","v":2193.8660162776955},{"$f":"SUM($G1039:AG1039)","v":2301.6062068587858},{"$f":"SUM($G1039:AH1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AI1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AJ1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AK1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AL1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AM1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AN1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AO1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AP1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AQ1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AR1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AS1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AT1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AU1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AV1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AW1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AX1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AY1039)","v":2318.0929347000206},{"$f":"SUM($G1039:AZ1039)","v":2318.0929347000206},{"$f":"SUM($G1039:BA1039)","v":2318.0929347000206},{"$f":"SUM($G1039:BB1039)","v":2318.0929347000206},{"$f":"SUM($G1039:BC1039)","v":2318.0929347000206},{"$f":"SUM($G1039:BD1039)","v":2318.0929347000206}]
[null,null,null,"Western Australia",null,11,{"$f":"SUM($G1040:G1040)","v":0},{"$f":"SUM($G1040:H1040)","v":0},{"$f":"SUM($G1040:I1040)","v":2.8125000000000004},{"$f":"SUM($G1040:J1040)","v":14.0625},{"$f":"SUM($G1040:K1040)","v":30.012262467700523},{"$f":"SUM($G1040:L1040)","v":122.12400868521868},{"$f":"SUM($G1040:M1040)","v":214.11687927731197},{"$f":"SUM($G1040:N1040)","v":305.97862359714293},{"$f":"SUM($G1040:O1040)","v":397.69751711921316},{"$f":"SUM($G1040:P1040)","v":489.26234551712969},{"$f":"SUM($G1040:Q1040)","v":579.9753635543027},{"$f":"SUM($G1040:R1040)","v":669.85327339466846},{"$f":"SUM($G1040:S1040)","v":758.91244970875255},{"$f":"SUM($G1040:T1040)","v":847.1689460951095},{"$f":"SUM($G1040:U1040)","v":945.49676204746902},{"$f":"SUM($G1040:V1040)","v":1043.8245779998285},{"$f":"SUM($G1040:W1040)","v":1142.152393952188},{"$f":"SUM($G1040:X1040)","v":1240.4802099045476},{"$f":"SUM($G1040:Y1040)","v":1338.3307531296343},{"$f":"SUM($G1040:Z1040)","v":1436.1801860492737},{"$f":"SUM($G1040:AA1040)","v":1534.027121200324},{"$f":"SUM($G1040:AB1040)","v":1631.869759896498},{"$f":"SUM($G1040:AC1040)","v":1729.7056580022359},{"$f":"SUM($G1040:AD1040)","v":1826.796277457275},{"$f":"SUM($G1040:AE1040)","v":1923.8710086083402},{"$f":"SUM($G1040:AF1040)","v":2020.9195661049901},{"$f":"SUM($G1040:AG1040)","v":2117.9920306301833},{"$f":"SUM($G1040:AH1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AI1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AJ1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AK1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AL1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AM1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AN1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AO1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AP1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AQ1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AR1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AS1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AT1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AU1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AV1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AW1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AX1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AY1040)","v":2126.6170306301833},{"$f":"SUM($G1040:AZ1040)","v":2126.6170306301833},{"$f":"SUM($G1040:BA1040)","v":2126.6170306301833},{"$f":"SUM($G1040:BB1040)","v":2126.6170306301833},{"$f":"SUM($G1040:BC1040)","v":2126.6170306301833},{"$f":"SUM($G1040:BD1040)","v":2126.6170306301833}]
[]
[null,null,null,"Proportion of total revenues earned in first X years",null,null,5,10]
[null,null,null,{"$f":"D1030","v":"Tanzania w/o sharing"},null,null,{"$f":"K1085/$BD1085","v":1.16209105084137E-2},{"$f":"P1085/$BD1085","v":0.19192907107130788}]
[null,null,null,"Tanzania w 50/50 sharing",null,null,1.16209105084137E-2,0.19192907107130788]
[null,null,null,"Ecuador",null,null,1.6337479078473459E-2,0.17876979078751831]
[null,null,null,"Philippines FTAA",null,null,1.3020245513864295E-2,0.21054231743752641]
[null,null,null,"Burkina Faso",null,null,5.6019230366728002E-3,0.19901956697659215]
[null,null,null,"DRC",null,null,1.0525851271622593E-2,0.19798856518113589]
[null,null,null,"Ghana",null,null,1.0790545562909537E-2,0.20742755834573778]
[null,null,null,"South Africa (gold)",null,null,1.2231899769708985E-2,0.19251207937797643]
[null,null,null,"Indonesia",null,null,8.4334413537799097E-3,0.18464048666533653]
[null,null,null,"Peru",null,null,1.5504562058354565E-2,0.2157582723706134]
[null,null,null,"Western Australia",null,null,8.3275945858630514E-3,0.21929512002498389]
[]
[null,null,null,"Sensitivity analysis"]
[]
[null,null,null,"Price change","% change",null,{"$f":"H1113-$E$1275","v":-0.49999999999999989},-0.39999999999999991,-0.29999999999999988,-0.19999999999999987,-9.9999999999999867E-2,1.3877787807814457E-16,0.10000000000000014,0.20000000000000015,0.30000000000000016,0.40000000000000013,0.50000000000000011,0.60000000000000009,0.70000000000000007,0.8,0.9,1,{"$f":"V1113+$E$1275","v":1.1000000000000001},1.2000000000000002,1.3000000000000003,1.4000000000000004,1.5000000000000004,1.6000000000000005,1.7000000000000006,1.8000000000000007,1.9000000000000008,2.0000000000000009,2.100000000000001,2.2000000000000011,2.3000000000000012]
[null,null,null,null,"$ change",null,{"$f":"$V$1114*G1113","v":-799.99999999999977},-639.99999999999989,-479.99999999999983,-319.99999999999977,-159.99999999999977,2.2204460492503131E-13,160.00000000000023,320.00000000000023,480.00000000000023,640.00000000000023,800.00000000000023,960.00000000000011,1120,1280,{"$f":"$V$1114*U1113","v":1440},{"$f":"Mineral_price","v":1600},{"$f":"$V$1114*W1113","v":1760.0000000000002},{"$f":"$V$1114*X1113","v":1920.0000000000002},2080.0000000000005,2240.0000000000005,2400.0000000000009,2560.0000000000009,2720.0000000000009,2880.0000000000009,3040.0000000000014,3200.0000000000014,3360.0000000000014,3520.0000000000018,3680.0000000000018]
[null,null,null,null,"Pre-tax IRR",{"$f":"C27","v":0.41824065307800207},0,0,0,0,0,0,0,0,0,0,0,8.3162247347744689E-2,0.18913173877342926,0.27472633985892525,0.35007694667750777,0.41824065307800207,0.4807549821042163,0.53861285514841417,0.59253323622366949,0.64306708896494524,0.6906508542935037,0.73563813944461076,0.77832036721358633,0.81894103856365352,0.85770597469537102,0.89479088312476573,0.93034707161796182,0.96450584244164261,0.99738192368516398]
[]
[null,null,null,"Opex change","% change",null,{"$f":"H1117-$E$1276","v":1.3877787807814457E-16},0.10000000000000014,0.20000000000000015,0.30000000000000016,0.40000000000000013,0.50000000000000011,0.60000000000000009,0.70000000000000007,0.8,0.9,1,{"$f":"Q1117+$E$1276","v":1.1000000000000001},1.2000000000000002,1.3000000000000003,1.4000000000000004,1.5000000000000004,1.6000000000000005,1.7000000000000006,1.8000000000000007,1.9000000000000008,2.0000000000000009,2.100000000000001,2.2000000000000011,2.3000000000000012,2.4000000000000012,2.5000000000000013,2.6000000000000014,2.7000000000000015,2.8000000000000016]
[null,null,null,null,"$ change",null,{"$f":"$Q$1118*G1117","v":9.7144514654701197E-14},{"$f":"$Q$1118*H1117","v":70.000000000000099},140.00000000000011,210.00000000000011,280.00000000000011,350.00000000000006,420.00000000000006,490.00000000000006,560,630,{"$f":"Inputs!E229","v":700},{"$f":"$Q$1118*R1117","v":770.00000000000011},{"$f":"$Q$1118*S1117","v":840.00000000000011},910.00000000000023,980.00000000000023,1050.0000000000002,1120.0000000000005,1190.0000000000005,1260.0000000000005,1330.0000000000005,1400.0000000000007,1470.0000000000007,1540.0000000000007,1610.0000000000009,1680.0000000000009,1750.0000000000009,1820.0000000000009,1890.0000000000011,1960.0000000000011]
[null,null,null,null,"Pre-tax IRR",{"$f":"C27","v":0.41824065307800207},0.66123616491285264,0.63999921206031729,0.61819395857774806,0.59578579354881644,0.57273662634647859,0.54900435230792199,0.52454219162541005,0.49929785387206849,0.47321245384310928,0.4462190576857552,0.41824065307800207,0.38918717682226744,0.35895091650871835,0.3273989547617373,0.29435993156121598,0.25959924551809266,0.22276914860494101,0.18329965767918077,0.14013253417875737,9.0951905187195425E-2,2.9121042865244418E-2,-8.6577358188575149E-2,0,0,0,0,0,0,0]
[]
[null,null,null,"Price change sensitivity - Government Revenue NPV10"]
[null,null,null,null,"$/ounce",{"$f":"I948","v":739.97843951251195},{"$f":"G1114","v":-799.99999999999977},{"$f":"H1114","v":-639.99999999999989},-479.99999999999983,-319.99999999999977,-159.99999999999977,2.2204460492503131E-13,160.00000000000023,320.00000000000023,480.00000000000023,640.00000000000023,800.00000000000023,960.00000000000011,1120,1280,1440,1600,1760.0000000000002,1920.0000000000002,2080.0000000000005,2240.0000000000005,2400.0000000000009,2560.0000000000009,2720.0000000000009,2880.0000000000009,3040.0000000000014,3200.0000000000014,3360.0000000000014,3520.0000000000018,3680.0000000000018]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania w/o sharing"},"$mm const",1,-51.113050294031432,-26.352407482060723,-1.5917646700899843,23.168878141880743,47.92952095385148,72.69016376582222,97.450806577792946,122.21144938976363,146.9720922017344,171.73273501370508,197.27664364130013,230.36357778630611,325.18315310913482,458.52026380337333,598.38039718841344,739.97843951251195,881.88255872660943,1023.8874333259897,1166.4941398470162,1309.189175324748,1451.8842108024796,1594.5792462802112,1737.2742817579431,1879.969317235674,2022.6643527134058,2165.359388191137,2308.0544236688684,2450.7494591466007,2593.444494624332]
[null,null,null,"Tanzania w 50/50 sharing","$mm const",{"$f":"F1123+1","v":2},3.2533050839264055,5.6995253550291727,8.1457456261319443,13.291826718909302,26.643850644691941,40.304224293626689,54.032716127050236,67.761207960473783,81.489699793897316,95.218191627320849,115.73913968138184,141.28929526563985,268.72646163645948,369.82486906424299,492.95569760672987,624.2812107478627,763.76241770140098,903.34438004022206,1037.2451498721332,1177.4797346643666,1317.7143194566004,1457.9489042488335,1598.1834890410664,1738.4180738333,1878.6526586255334,2018.8872434177672,2159.1218282099999,2299.3564130022337,2439.5909977944666]
[null,null,null,"Ecuador","$mm const",3,-28.504347293991927,-10.818173856869985,6.8679995802519676,24.554173017373927,42.240346454495878,59.926519891617829,77.612693328739766,95.298866765861732,112.98504020298365,130.67121364010555,150.31555161628825,195.60538904493208,334.81357598711872,500.34256536264121,675.36761392423,856.64606938120687,1040.6315573691318,1226.0890071243477,1412.6133591166717,1599.4138464958842,1787.5880233405514,1975.9318405344504,2164.2756577283494,2352.6194749222473,2540.9632921161469,2729.3071093100457,2918.2146973666031,3107.2017391994414,3296.1887810322801]
[null,null,null,"Philippines FTAA","$mm const",4,-108.60284515073349,-83.84220233876276,-59.081559526792034,-34.320916714821301,-9.5602739028505646,15.200368909120158,39.961011721090877,64.721654533061624,89.482297345032336,114.24294015700308,140.57011460022227,181.39331826737182,299.15188852682024,427.35111461310697,623.82239609261944,773.57379683309648,999.61573256505096,1169.4287680769028,1339.2418035887545,1509.0548391006066,1678.8678746124594,1848.6809101243109,2018.4939456361635,2188.3069811480154,2358.1200166598683,2527.9330521717193,2779.9162814017855,2956.7780157730053,3133.6397501442261]
[null,null,null,"Burkina Faso","$mm const",5,13.425529254192016,27.574468003889564,41.723406753587128,55.872345503284699,70.021284252982255,84.170223002679805,98.31916175237734,112.46810050207493,126.61703925177251,140.76597800147002,155.40445788593274,176.54468668000629,287.24771107446122,405.06356784713034,548.04174264580467,672.3607033722966,797.84648064207397,923.4944474917404,1049.1860599896752,1174.8776724876097,1300.5692849855448,1426.2608974834793,1551.9525099814139,1677.8934384568975,1804.0458037963685,1930.1981691358401,2056.3505344753116,2182.5028998147841,2308.7156103108982]
[null,null,null,"DRC","$mm const",6,-6.8976167012266014,6.5438751109860753,19.985366923198761,33.42685873541145,46.868350547624125,60.309842359836829,73.751334172049496,87.1928259842622,100.63431779647486,114.07580960868756,127.5173014209002,162.68772452103275,282.01352175960312,417.11627301122491,551.5085447699405,686.86082937038395,956.88692328804552,1158.5856804393534,1360.2844375906607,1562.0998868861718,1764.0264974433819,1965.9531080005916,2167.8797185578005,2369.8063291150097,2571.7329396722193,2773.6595502294281,2975.5861607866382,3177.5127713438478,3379.4393819010565]
[null,null,null,"Ghana","$mm const",7,-20.913912170395417,-3.2277387332734717,14.458434703848477,32.144608140970441,49.830781578092378,67.51695501521435,85.203128452336287,102.88930188945822,120.57547532658016,138.26164876370214,156.57443485332345,197.27386420837678,299.21713244783717,440.43167123061517,589.40007254407465,739.28554467811784,889.40069324789977,1039.5789089949931,1190.4967465129332,1341.44327280328,1492.3897990936268,1643.3363253839727,1794.2828516743191,1945.229377964665,2096.1759042550116,2247.1224305453575,2398.0689568357047,2549.0154831260511,2699.9620094163974]
[null,null,null,"South Africa (gold)","$mm const",8,-1245.9834295898775,-1130.56346173922,-1015.1434938885623,-899.72352603790421,-784.30355818724638,-668.88359033658844,74.823114832619211,76.591732176331419,78.360349520043599,80.128966863755807,99.447022339128736,149.99340174281417,278.85420076491351,444.32313697760878,617.51313792288829,793.08055543201692,973.62932735447669,1146.8063266325771,1314.9761874068779,1489.0199051802906,1663.063622953704,1837.1073407271178,2011.1510585005303,2185.1947762739433,2359.2384940473571,2533.2839554868224,2707.6823727397928,2882.0807899927649,3056.4792072457367]
[null,null,null,"Indonesia","$mm const",9,16.616940216203243,29.881570294044696,43.146200371886181,56.410830449727634,69.675460527569086,82.940090605410575,96.204720683252035,109.46935076109347,122.73398083893493,135.99861091677641,150.82977262586635,195.82220415567397,321.69382802699835,464.36797763253628,609.0938509970581,756.13691001112738,904.20012023998902,1052.26333046885,1201.0595003012324,1349.8979275791587,1498.7363548570845,1647.696004116066,1796.8868342961221,1946.0776644761788,2095.2684946562345,2244.4593248362908,2393.6501550163471,2542.8409851964034,2692.0318153764592]
[null,null,null,"Peru","$mm const",10,0,0,0,0,0,4.908899241851656E-15,3.5372346874243945,7.0744693748487855,10.611704062273173,14.148938749697566,18.077023079118458,75.342834551591054,205.47381395374279,342.62622731933226,481.15698921858342,621.70281991062518,763.35014474414243,906.39212724158472,1050.1581715646078,1194.4601777469325,1339.0437655447313,1484.1633152018308,1629.2828648589291,1774.6839961315027,1920.4848320175811,2066.2856679036586,2212.0865037897365,2357.8997786885384,2504.1218159935111]
[null,null,null,"Western Australia","$mm const",11,16.09440876703194,24.937495485592908,33.78058220415388,42.623668922714863,51.466755641275853,60.309842359836829,69.152929078397804,77.99601579695873,86.839102515519741,95.682189234080695,104.9169088604538,138.79083174382254,246.74435635761643,359.31650567160466,470.56688288986572,582.09491197212515,693.86664395305388,806.11072069524164,918.41792202096576,1030.7251233466902,1143.0323246724154,1255.3395259981396,1367.6467273238636,1479.9539286495879,1592.261129975313,1704.5683313010368,1816.8755326267617,1929.1827339524859,2041.4899352782106]
[]
[null,null,null,"Price change sensitivity - Government Revenue NPV10, % change"]
[null,null,null,null,null,null,{"$f":"G1114","v":-799.99999999999977},{"$f":"H1114","v":-639.99999999999989},-479.99999999999983,-319.99999999999977,-159.99999999999977,2.2204460492503131E-13,160.00000000000023,320.00000000000023,480.00000000000023,640.00000000000023,800.00000000000023,960.00000000000011,1120,1280,1440,1600,1760.0000000000002,1920.0000000000002,2080.0000000000005,2240.0000000000005,2400.0000000000009,2560.0000000000009,2720.0000000000009,2880.0000000000009,3040.0000000000014,3200.0000000000014,3360.0000000000014,3520.0000000000018,3680.0000000000018]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania w/o sharing"},"%",null,{"$f":"(G1123-$Q1123)/$Q1123","v":-1.2590932679641902},-1.1335809804731685,-1.0080686929821465,-0.88255640549112468,-0.75704411800010274,-0.6315318305090809,-0.50601954301805907,-0.38050725552703746,-0.2549949680360154,-0.12948268054499379,0,0.16771845634786128,0.64836113949911756,1.3242501258135835,2.0332044693360838,2.7509683146170301,3.4702836709352156,4.1901097586984575,4.9129865467906262,5.6363110764657574,6.3596356061408876,7.082960135816017,7.8062846654911482,8.5296091951662749,9.2529337248414052,9.9762582545165337,10.69958278419166,11.422907313866794,12.146231843541923]
[null,null,null,"Tanzania w 50/50 sharing","%",null,{"$f":"(G1124-$Q1124)/$Q1124","v":-0.97189105523954622},-0.95075541972474154,-0.92961978420993663,-0.88515702850824396,-0.7697939459543266,-0.65176668493838696,-0.53315087466697231,-0.4145350643955576,-0.29591925412414311,-0.17730344385272856,0,0.22075639800498781,1.3218287467509804,2.1953310702181947,3.2591961454334903,4.3938642750105608,5.5989985738961057,6.8050034113527875,7.9619220665331047,9.173565639988766,10.38520921344443,11.596852786900088,12.808496360355745,14.020139933811409,15.231783507267069,16.443427080722735,17.655070654178388,18.866714227634052,20.078357801089709]
[null,null,null,"Ecuador","%",null,{"$f":"(G1125-$Q1125)/$Q1125","v":-1.1896300614773063},-1.0719697578896268,-0.95430945430194769,-0.83664915071426826,-0.71898884712658895,-0.60132854353890974,-0.48366823995123054,-0.36600793636355111,-0.24834763277587205,-0.13068732918819312,0,0.30129841484569458,1.227404765421745,2.328614770611825,3.4929989389803553,4.6989849697519945,5.9229799989395673,7.1567675063601888,8.3976527639845369,9.6403750596526496,10.892236060203153,12.145225622285762,13.398215184368373,14.651204746450976,15.90419430853359,17.157183870616198,18.413924015100939,19.67119273946598,20.928461463831024]
[null,null,null,"Philippines FTAA","%",null,{"$f":"(G1126-$Q1126)/$Q1126","v":-1.772588437162459},-1.5964440064462337,-1.4202995757300081,-1.2441551450137824,-1.068010714297557,-0.89186628358133158,-0.71572185286510615,-0.53957742214888049,-0.36343299143265517,-0.18728856071642958,0,0.29041168375831294,1.1281329205542756,2.0401278097302713,3.4378024295331482,4.503117067472842,6.111153998898927,7.3191848523615963,8.5272157058242648,9.7352465592869368,10.943277412749614,12.151308266212283,13.359339119674958,14.567369973137628,15.775400826600308,16.983431680062971,18.77601205852179,20.034186563637686,21.292361068753596]
[null,null,null,"Burkina Faso","%",null,{"$f":"(G1127-$Q1127)/$Q1127","v":-0.9136091111102721},-0.82256321099791552,-0.73151731088555894,-0.64047141077320235,-0.54942551066084566,-0.45837961054848919,-0.36733371043613272,-0.27628781032377592,-0.18524191021141923,-9.4196010099062963E-2,0,0.13603360599597814,0.84838784538151246,1.6065118939152183,2.5265509760863405,3.3265213399850539,4.1339999604624937,4.9425222419912025,5.7513253754907101,6.5601285089902177,7.3689316424897271,8.1777347759892347,8.9865379094887405,9.796945346886222,10.608713342834365,11.42048133878251,12.232249334730655,13.044017330678805,13.856173636958992]
[null,null,null,"DRC","%",null,{"$f":"(G1128-$Q1128)/$Q1128","v":-1.0540916144269665},-0.9486824529842699,-0.84327329154157316,-0.73786413009887641,-0.63245496865617989,-0.52704580721348293,-0.42163664577078647,-0.31622748432808961,-0.21081832288539312,-0.10540916144269628,0,0.2758090291139747,1.2115706544694873,2.2710563065825604,3.3249703265720756,4.3864128374489493,6.5039772064311494,8.0857136053653988,9.6674500042996439,11.25010151155961,12.833624753560354,14.417147995561097,16.000671237561832,17.584194479562569,19.16771772156331,20.751240963564044,22.334764205564788,23.918287447565532,25.501810689566266]
[null,null,null,"Ghana","%",null,{"$f":"(G1129-$Q1129)/$Q1129","v":-1.1335716918920209},-1.0206147238295777,-0.90765775576713459,-0.79470078770469132,-0.68174381964224817,-0.5687868515798048,-0.4558298835173617,-0.3428729154549186,-0.22991594739247548,-0.11695897933003208,0,0.25993661987782318,0.91102163471411679,1.8129219922984545,2.764344243657757,3.7216235867028313,4.6803698131248366,5.6395188331278652,6.6033916241062753,7.5674476427772106,8.5315036614481468,9.4955596801190758,10.45961569879001,11.423671717460939,12.387727736131874,13.351783754802804,14.315839773473742,15.279895792144675,16.243951810815609]
[null,null,null,"South Africa (gold)","%",null,{"$f":"(G1130-$Q1130)/$Q1130","v":-13.529117516871382},-12.368499882116481,-11.207882247361576,-10.047264612606668,-8.8866469778517629,-7.7260293430968554,-0.24760829361525213,-0.22982377576733742,-0.21203925791942299,-0.19425474007150828,0,0.50827443813566353,1.8040477653919123,3.4679380692003283,5.2094683520747278,6.9749049974316728,8.7904321763829163,10.531831719624561,12.222881454636406,13.972996376930395,15.723111299224389,17.473226221518388,19.223341143812373,20.973456066106365,22.723570988400361,24.473703444311862,26.227385084554911,27.98106672479798,29.734748365041042]
[null,null,null,"Indonesia","%",null,{"$f":"(G1131-$Q1131)/$Q1131","v":-0.88982983977956664},-0.80188546482685485,-0.71394108987414284,-0.62599671492143105,-0.53805233996871926,-0.45010796501600725,-0.3621635900632954,-0.27421921511058378,-0.18627484015787196,-9.8330465205159964E-2,0,0.29829940565787011,1.1328271098369997,2.0787554045075853,3.0382866087580536,4.0131807324720103,4.994838449321672,5.9764961661713301,6.9630133984254137,7.9498107971533187,8.9366081958812202,9.9242092952243599,10.913343121939887,11.902476948655419,12.891610775370944,13.880744602086471,14.869878428802,15.859012255517529,16.848146082233054]
[null,null,null,"Peru","%",null,{"$f":"(G1132-$Q1132)/$Q1132","v":-1},-1,-1,-1,-1,-0.99999999999999978,-0.80432426998943174,-0.6086485399788637,-0.41297280996829583,-0.21729707995772771,0,3.1678784289777657,10.366573636291607,17.953686446034052,25.617047901785799,33.391880631539422,41.227646742671958,49.140563702028849,57.093534923772403,65.076154935416582,73.074351716213613,81.102197286911206,89.130042857608757,97.173465197459208,105.23899873403465,113.30453227061005,121.37006580718548,129.43628745555174,137.52512136725261]
[null,null,null,"Western Australia","%",null,{"$f":"(G1133-$Q1133)/$Q1133","v":-0.8465985231375952},-0.76231194993781826,-0.67802537673804131,-0.59373880353826414,-0.50945223033848697,-0.42516565713870985,-0.34087908393893285,-0.25659251073915629,-0.1723059375393789,-8.8019364339602058E-2,0,0.32286428614117119,1.3518073400904538,2.4247721322929805,3.4851386492500436,4.5481515638851748,5.6134872966562606,6.683325113661331,7.7537645932984969,8.8242040729356663,9.8946435525728411,10.965083032210009,12.035522511847173,13.105961991484341,14.176401471121515,15.246840950758678,16.317280430395851,17.38771991003302,18.45815938967019]
[]
[null,null,null,"Price change sensitivity - Government Revenue NPV10, summary indicators"]
[]
[null,null,null,null,"Coefficient of variation",null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,null,null,{"$f":"D1123","v":"Tanzania w/o sharing"},{"$f":"_xlfn.STDEV.S(G1123:AI1123)/AVERAGE(G1123:AI1123)","v":0.98732847988446104},null,{"$f":"D1123","v":"Tanzania w/o sharing"},{"$f":"M1123-Q1123","v":-99.82583706350718},{"$f":"U1123-Q1123","v":401.10375354711334}]
[null,null,null,"Tanzania w 50/50 sharing",1.0338010490565204,null,"Tanzania w 50/50 sharing",-61.706423554331607,377.21655792534801]
[null,null,null,"Ecuador",1.0351788477406936,null,"Ecuador",-72.70285828754848,525.0520623079417]
[null,null,null,"Philippines FTAA",1.072656368009596,null,"Philippines FTAA",-100.6091028791314,483.25228149239717]
[null,null,null,"Burkina Faso",0.96807819226707781,null,"Burkina Faso",-57.085296133555403,392.63728475987193]
[null,null,null,"DRC",1.0715216329446942,null,"DRC",-53.7659672488507,423.9912433490403]
[null,null,null,"Ghana",1.0063809007605871,null,"Ghana",-71.371306400987166,432.82563769075119]
[null,null,null,"South Africa (gold)",1.6223813170804939,null,"South Africa (gold)",-24.623907506509525,518.0661155837596]
[null,null,null,"Indonesia",0.98683894628488145,null,"Indonesia",-54.62505194261432,458.26407837119177]
[null,null,null,"Peru",1.0924286916324226,null,"Peru",-14.539788391694064,463.07996613946494]
[null,null,null,"Western Australia",0.98755122742852997,null,"Western Australia",-35.763979782055998,365.64997402941191]
[]
[null,null,null,"Price change sensitivity - Average Effective Tax Rate NPV10"]
[null,null,null,null,"$/ounce",{"$f":"I953","v":0.63067198366974442},{"$f":"G1114","v":-799.99999999999977},{"$f":"H1114","v":-639.99999999999989},-479.99999999999983,-319.99999999999977,-159.99999999999977,2.2204460492503131E-13,160.00000000000023,320.00000000000023,480.00000000000023,640.00000000000023,800.00000000000023,960.00000000000011,1120,1280,1440,1600,1760.0000000000002,1920.0000000000002,2080.0000000000005,2240.0000000000005,2400.0000000000009,2560.0000000000009,2720.0000000000009,2880.0000000000009,3040.0000000000014,3200.0000000000014,3360.0000000000014,3520.0000000000018,3680.0000000000018]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania w/o sharing"},"%",1,1.2974123346291444E-2,7.3489138257961713E-3,4.9247584410358166E-4,-8.0490965839822518E-3,-1.8984085582352029E-2,-3.3482378592234914E-2,-5.3624714390436354E-2,-8.3503394874953549E-2,-0.13242790610665298,-0.22712853802110702,-0.49027415643062272,-4.7344586676848799,1.1281531012882915,0.77447420946515599,0.67607339410837963,0.63067198366974442,0.60446180948270078,0.58724194561996657,0.57550529837289921,0.56679786438817459,0.56005544908386662,0.55468032475122053,0.55029487168296021,0.54664880302429886,0.54356966684986951,0.5409347721352411,0.53865444827297848,0.53666163670901434,0.53490518608616267]
[null,null,null,"Tanzania w 50/50 sharing","%",{"$f":"F1166+1","v":2},-8.2579265371894714E-4,-1.5894305182766679E-3,-2.5202110767137504E-3,-4.6177115863311356E-3,-1.0553185819846832E-2,-1.8564840505973183E-2,-2.9732837231465994E-2,-4.6299188282118715E-2,-7.3425574551616968E-2,-0.12593270965841824,-0.28763622507928799,-2.9037937986968574,0.9366443665111025,0.63626036223391158,0.56907476128028434,0.54368747432035114,0.53395764912158739,0.52759578662139028,0.52089084815597686,0.51824496335854742,0.5161961790458649,0.51456286666233275,0.51323028077956789,0.51212236797181554,0.51118672612745242,0.5103860737331315,0.50969316302591727,0.50908761725543161,0.50855389331235124]
[null,null,null,"Ecuador","%",{"$f":"F1167+1","v":3},7.2353130085246447E-3,3.0168715128110783E-3,-2.1248894099379812E-3,-8.5303616751039747E-3,-1.6730698245293267E-2,-2.7603217860263801E-2,-4.2708302362831553E-2,-6.5114839423153756E-2,-0.10180417296448176,-0.17282180775349776,-0.37356591691146923,-4.0201043867651833,1.0975095058632547,0.75948702320523387,0.66702077428202855,0.62701128596758471,0.60503222428457437,0.59126125095458615,0.58194323214518584,0.57509476236624446,0.57022999504796457,0.56640037878548566,0.56327587387188849,0.56067815836519397,0.55848436539628288,0.55660708125835612,0.5550896562641956,0.55377771481053872,0.55262137849400506]
[null,null,null,"Philippines FTAA","%",{"$f":"F1168+1","v":4},2.756686796499681E-2,2.3381132079563292E-2,1.8279235269914658E-2,1.1923424681881581E-2,3.7866653859776893E-3,-7.0015594984268797E-3,-2.198953416137964E-2,-4.4222353162659149E-2,-8.0627234010864163E-2,-0.15109426851568028,-0.34934644610180238,-3.7280162783707711,0.98061149517951884,0.64869081379415583,0.6161126016072962,0.56620758383157266,0.58118526756262212,0.56393778289972518,0.55171692860935073,0.54260473984987967,0.53554891134111582,0.52992393070840338,0.52533462503880068,0.52151907318896784,0.51829680700966219,0.51553943232922839,0.52878315446737134,0.52696860719403538,0.52536927751024731]
[null,null,null,"Burkina Faso","%",5,-3.4078277764900142E-3,-7.6897106759868531E-3,-1.2908798860756415E-2,-1.9410603421347126E-2,-2.7734265362775248E-2,-3.8770297475841535E-2,-5.4102548282856461E-2,-7.6846058646346027E-2,-0.11408716535463628,-0.18617283876620075,-0.38621292459799972,-3.6377703829784815,0.98853374062938715,0.66986631903880489,0.59757499384327684,0.55100138088522777,0.52437432333040146,0.507048469216414,0.49482203100474531,0.48570567872743464,0.47864662628766536,0.4730190755032771,0.46842767289993736,0.46466979484151272,0.46154270688366844,0.45886677861497832,0.45655094297611221,0.45452709710152039,0.45277139623111901]
[null,null,null,"DRC","%",6,1.7508352438829855E-3,-1.8248949098918692E-3,-6.1832698200706467E-3,-1.1612820129348606E-2,-1.8563773644983073E-2,-2.7779782987358108E-2,-4.0583494070238132E-2,-5.9576226407448217E-2,-9.067566358085348E-2,-0.15087322669104192,-0.31690744646951696,-3.359400210337284,0.97617772335774888,0.68933444605415906,0.60309315870838909,0.56282234377799933,0.60932268968010361,0.61053081181894819,0.61138683719959741,0.61211369122608483,0.61275137464289542,0.61325974256381466,0.61367450946419266,0.61401934694679261,0.61431056515093951,0.61455976793491618,0.61477543615561958,0.61496391206963774,0.6151300334644324]
[null,null,null,"Ghana","%",{"$f":"F1171+1","v":7},5.3086183389822227E-3,9.001216992853032E-4,-4.4732930495258267E-3,-1.1167353636913312E-2,-1.9737143273867403E-2,-3.109950689473082E-2,-4.6885126854038534E-2,-7.0301154654363859E-2,-0.10864346751896464,-0.18286068841552744,-0.38912056465180006,-4.0551939758983968,1.0250297350217101,0.71937565493094613,0.63547245144915221,0.5960837920826485,0.5732153127415196,0.55817893448414868,0.54794965217438285,0.54034707419706374,0.53446018051559618,0.52976708701084874,0.52593808882656023,0.52275465713626412,0.52006622183948781,0.51776565974907962,0.51577467824904144,0.51403472761195124,0.51250114689839477]
[null,null,null,"South Africa (gold)","%",{"$f":"F1172+1","v":8},0.31627035776461954,0.31528100271564363,0.31407510069360123,0.31257281926263747,0.31064958661919273,0.30809964437462417,-4.1173267863093957E-2,-5.2332818962644481E-2,-7.0605901115439004E-2,-0.10597615588812566,-0.24714686993309345,-3.0826815931620803,0.9140762443311663,0.67445322466168933,0.60988131929118639,0.58048530975752399,0.56607654590760803,0.55302848271817462,0.54172041327149068,0.5354008597614518,0.53050744863973365,0.52660636987153908,0.52342356017361269,0.52077737002963831,0.51854263981484283,0.51663068023832437,0.51504314569900078,0.51365577382585947,0.5124329536481913]
[null,null,null,"Indonesia","%",9,-4.2179097268265865E-3,-8.333093863241714E-3,-1.3348996775261832E-2,-1.9597678398236267E-2,-2.7597290340513444E-2,-3.8203676677233463E-2,-5.2939024835395414E-2,-7.4797103454318711E-2,-0.11058836985408591,-0.17986766278405622,-0.37484386480756282,-4.024560395784496,1.0545033402431481,0.70487997108211464,0.60156608597471317,0.55344487444634016,0.52570980196896333,0.50743667832555051,0.49479105028501491,0.48537733344039785,0.47808802310684656,0.47231165656111079,0.46765900555357043,0.46379078834676513,0.46052404582294282,0.45772861160942796,0.45530935162644914,0.45319512156022818,0.45133165349138682]
[null,null,null,"Peru","%",10,0,0,0,0,0,-2.2611260502358691E-18,-1.9464507940594358E-3,-4.8337714075768435E-3,-9.5615822578166716E-3,-1.8712959835598817E-2,-4.492522316532499E-2,-1.5484545756691772,0.67353739571446347,0.52008402137482646,0.47521039043455798,0.45504753775782231,0.44381840307642412,0.43709269057486644,0.4326254149303364,0.42948721094436382,0.42714703266397663,0.42543505128317843,0.42403828098827956,0.42294411197292286,0.42210792890647519,0.42139238590433664,0.42077313164222413,0.42023417234918126,0.41982766819498291]
[null,null,null,"Western Australia","%",11,-4.0852745693694204E-3,-6.9543363535023916E-3,-1.0451369507001717E-2,-1.4807882618297756E-2,-2.0385125373581833E-2,-2.7779782987358108E-2,-3.805310803796088E-2,-5.3292323577598284E-2,-7.8245606645691815E-2,-0.12654637890476342,-0.26074069407017675,-2.8524450898843239,0.80882107549609361,0.54541876340911,0.46475116677995321,0.42605702910009419,0.40342009232271803,0.38873363218877094,0.37835341889670099,0.37061366023225067,0.36462054361920659,0.35984276807717219,0.35594467956543008,0.35270380612997698,0.34996686078800049,0.34762478742479874,0.34559788071477837,0.34382653446100619,0.34226528186342781]
[]
[null,null,null,"Opex change sensitivity - Average Effective Tax Rate NPV10"]
[null,null,null,null,"$/ounce",{"$f":"I953","v":0.63067198366974442},{"$f":"G1118","v":9.7144514654701197E-14},{"$f":"H1118","v":70.000000000000099},140.00000000000011,210.00000000000011,280.00000000000011,350.00000000000006,420.00000000000006,490.00000000000006,560,630,700,770.00000000000011,840.00000000000011,910.00000000000023,980.00000000000023,1050.0000000000002,1120.0000000000005,1190.0000000000005,1260.0000000000005,1330.0000000000005,1400.0000000000007,1470.0000000000007,1540.0000000000007,1610.0000000000009,1680.0000000000009,1750.0000000000009,1820.0000000000009,1890.0000000000011,1960.0000000000011]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania w/o sharing"},"%",1,0.53508093378302446,0.53971586424240126,0.54490163952511173,0.55074266247296966,0.55737149878727787,0.56495905997520846,0.57382478108765478,0.58440511061941169,0.59697101668491914,0.61210703911297193,0.63067198366974442,0.65415954352174166,0.68492110294994035,0.72681217304066836,0.78736535966739607,0.88387438538211849,1.0499955070176388,1.4419610370485441,2.9134714700424289,-13.913713058066834,-2.065619009026332,-1.1295996636848664,-0.77850866304295452,-0.5989884478940275,-0.48954587786960058,-0.41557007148438146,-0.36222459970284615,-0.32193550732120141,-0.29043207565908141]
[null,null,null,"Tanzania w 50/50 sharing","%",{"$f":"F1180+1","v":2},0.5140934614925029,0.51523018617165606,0.51650200649260047,0.51793452743213197,0.51956026095684904,0.52142112340829216,0.52666841681094978,0.52981707269863609,0.53357868425747645,0.53811881728039679,0.54368747432035114,0.55719134414232085,0.56863949615113374,0.59252978560036984,0.62970590679001193,0.6928700976024631,0.84660944502270896,1.2482615969775013,2.8094947565449107,-8.2251196247434493,-1.2200609935596047,-0.66664958688949316,-0.44430353096770986,-0.33211003157079444,-0.27142941517356856,-0.23041340532534363,-0.20083591907861267,-0.17849756427520008,-0.16103043378421605]
[null,null,null,"Ecuador","%",{"$f":"F1181+1","v":3},0.55984371655577392,0.56277916453708443,0.56611729781381637,0.57008182086130876,0.57464905372667807,0.57994803005578743,0.58607594940485941,0.59327228227362971,0.60228342437885152,0.61313119813480721,0.62701128596758471,0.64491907707780771,0.66887138359973186,0.70330514504995889,0.75453598517756615,0.83894038949549998,0.99009304918728569,1.3283190424941207,2.5156595322205328,-10.898257070618767,-1.5626926305784454,-0.85458646655123127,-0.57968997812846534,-0.44470075762606937,-0.36354516208925663,-0.30868944533143133,-0.26913186247627296,-0.23925605377459244,-0.21589512797193647]
[null,null,null,"Philippines FTAA","%",{"$f":"F1182+1","v":4},0.53803514824057497,0.54146821560437752,0.54530929068309242,0.54963570408438633,0.55454564649023219,0.56016571110898872,0.56666196381289069,0.57425662862345417,0.58325401856198811,0.5511480928128607,0.56620758383157266,0.58775513251578804,0.61637923098213909,0.62355669587388196,0.6861523194303667,0.7486097863174398,0.89420958543142481,1.1972977000505156,2.3581424910130484,-10.526852387033353,-1.5228882442215619,-0.82526227734102275,-0.56767405061069498,-0.43188295256887627,-0.34990976185154771,-0.2945014058166861,-0.25454530344009124,-0.22436851343149114,-0.20077223995844592]
[null,null,null,"Burkina Faso","%",5,0.45013854121147034,0.45510803720191428,0.4606681399263548,0.46693078838977392,0.47403811735058243,0.48217337530777282,0.49157694894729254,0.50257051601876923,0.51567861327342757,0.53154303054768071,0.55100138088522777,0.57571238524687374,0.60822832443171326,0.65207113941485695,0.71509302734290037,0.81366391835596463,0.98144621083878469,1.3605871081336154,2.761101409949541,-13.357480174227236,-1.9904803945125522,-1.0924683051194268,-0.75741584809923801,-0.58502795580261768,-0.47971504876468513,-0.40853061642575272,-0.35719806174095681,-0.31842922215976066,-0.28811452862443687]
[null,null,null,"DRC","%",6,0.48529067109756241,0.48905727091528123,0.49327151758106969,0.49801825459546967,0.50340521215006451,0.50957128235065918,0.51679014067704265,0.52530533332071261,0.5354790336565115,0.54775965917809932,0.56282234377799933,0.58197722299588894,0.60715370312421491,0.64123250181691738,0.69008885164360523,0.76550905090552046,0.88929325433478057,1.1652434623558667,2.1385556353027204,-9.0569825158854975,-1.2874201942815586,-0.70607675581627261,-0.49133149451879171,-0.37954312949921809,-0.31098676333790248,-0.26464727708048247,-0.2312309227707581,-0.20599326827300071,-0.18625907529960617]
[null,null,null,"Ghana","%",{"$f":"F1185+1","v":7},0.51651124267828386,0.52036708608661897,0.52468118262295294,0.52954038601960085,0.53505497896365395,0.54136714438840905,0.54873166878141066,0.55756726798108058,0.56803479134425128,0.58063236174785449,0.5960837920826485,0.61555502581489796,0.64103647840697664,0.67526175879172901,0.72475004176540547,0.80186285847373817,0.94028550407232347,1.2805413674747776,2.4631699942684069,-10.940889771858174,-1.5751377830529805,-0.86130063677077495,-0.59334865055849451,-0.45645857193604411,-0.37302942219376717,-0.31663693591680336,-0.27597115703075592,-0.24525838483855991,-0.22124300840005007]
[null,null,null,"South Africa (gold)","%",{"$f":"F1186+1","v":8},0.51279111308305803,0.51613471668253685,0.51987569555014401,0.52408936510231274,0.52887135722822198,0.53520470365166939,0.54322357723730663,0.5511959387670915,0.56064078553829688,0.57220772435515033,0.58048530975752399,0.59283367375393414,0.60767992757602218,0.62698875306242519,0.66023724645798287,0.70938445141698059,0.79978205814368741,1.0064938459640167,1.7957376518427262,-7.2847031442042169,-0.98254190282047638,-0.4940495970113829,-0.30567475854130349,-0.23716667592197441,-0.19730117875458583,-0.17035478760855347,-0.15092319208109878,-0.13624750694451404,-0.12477208229568722]
[null,null,null,"Indonesia","%",9,0.45942394814170839,0.46402203135407255,0.46916658022692259,0.47496116760961898,0.48153730531901379,0.48906454613239653,0.4978330998033999,0.50820989639183367,0.52050327438122468,0.53529824443730756,0.55344487444634016,0.57648367977584314,0.60655749408220327,0.64750430345207921,0.7062506934730346,0.79693205367604125,0.94955141754505268,1.2848361912458601,2.4610182831495733,-10.547037776079259,-1.5181865984033645,-0.83495016680339285,-0.57190557529537278,-0.44146368431412836,-0.36277099776960187,-0.30958004161377201,-0.27122295178540545,-0.24225381375031899,-0.21960184503000474]
[null,null,null,"Peru","%",10,0.45395212868385693,0.45323498911131549,0.45243262007856888,0.45152886785688073,0.45061543867128556,0.44985181154352433,0.44944176872121777,0.4495452497356201,0.45037281672661544,0.4521158736296923,0.45504753775782231,0.45957421526188769,0.46648969861694989,0.47694006246341325,0.49344802837411617,0.5204828646898233,0.56526332864663231,0.67014960871060747,1.0691332586277815,-3.3357536587074503,-0.28435310883058534,-0.11030722066874947,-7.2599396946386702E-2,-5.4792838550514221E-2,-4.4197800626657943E-2,-3.7036268565374009E-2,-3.1871940859388825E-2,-2.7971589637684126E-2,-2.4921770420927084E-2]
[null,null,null,"Western Australia","%",11,0.34960682570142676,0.35337085738293539,0.35758223069875672,0.36232573130159262,0.36770901593062366,0.37387088199249263,0.38099340491365313,0.38932023218736472,0.39924828789549732,0.41128882395261862,0.42605702910009419,0.44459819508718218,0.4687610174033966,0.5012571632736661,0.54721360818270881,0.61717795415680943,0.73359455599652212,0.98202198370548699,1.8361325163436151,-7.4941679257307161,-1.0424425728475668,-0.57391112316113013,-0.39817288110755533,-0.30831243938354963,-0.25352962252324718,-0.21650012794549625,-0.18979739965355261,-0.16963020174401128,-0.15386077375240093]
[]
[null,null,null,"Price change sensitivity - Government Share of Total Benefits NPV10"]
[null,null,null,null,"$/ounce",{"$f":"I955","v":0.4943408889267713},{"$f":"G1114","v":-799.99999999999977},{"$f":"H1114","v":-639.99999999999989},-479.99999999999983,-319.99999999999977,-159.99999999999977,2.2204460492503131E-13,160.00000000000023,320.00000000000023,480.00000000000023,640.00000000000023,800.00000000000023,960.00000000000011,1120,1280,1440,1600,1760.0000000000002,1920.0000000000002,2080.0000000000005,2240.0000000000005,2400.0000000000009,2560.0000000000009,2720.0000000000009,2880.0000000000009,3040.0000000000014,3200.0000000000014,3360.0000000000014,3520.0000000000018,3680.0000000000018]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania w/o sharing"},"%",1,1.434619715596286E-2,8.2117604088424723E-3,5.5746114446888714E-4,-9.261406110888425E-3,-2.2314228994635699E-2,-4.0513701358857963E-2,-6.7651226262003941E-2,-0.11245435515839743,-0.20049628842150996,-0.4527408097996396,-7.7077677596742351,0.70205198651180822,0.50474546799271491,0.49268815979970237,0.49271851602196898,0.4943408889267713,0.4958398981922354,0.49694726249826016,0.49817746414147474,0.49917057315970065,0.49996361272298495,0.50061150852654146,0.50115076663406866,0.50160659760398818,0.50199697155663336,0.50233504335225765,0.50263066419579827,0.50289135745359403,0.5031229678850363]
[null,null,null,"Tanzania w 50/50 sharing","%",{"$f":"F1194+1","v":2},-9.1312406272013385E-4,-1.7760478503333484E-3,-2.8527688574965298E-3,-5.3132052594663899E-3,-1.2404400727413334E-2,-2.2463469910356304E-2,-3.7509997429766698E-2,-6.2351301649707758E-2,-0.11116656304268552,-0.25102471687515016,-4.5220275086930144,0.43059077032616022,0.4190628014739412,0.40476228025592048,0.41473850964563874,0.42615964608095719,0.43800534992606577,0.44647233363127392,0.45090129067883195,0.45641074473005977,0.46081027686050569,0.46440459741763218,0.46739623047165513,0.46992503620980469,0.47209070716377272,0.47396622232859803,0.47560623306677641,0.4770524766301027,0.47833737789108927]
[null,null,null,"Ecuador","%",{"$f":"F1195+1","v":3},8.0004809677616927E-3,3.3710867530526182E-3,-2.4052819981251754E-3,-9.8151566354804411E-3,-1.9665557778178203E-2,-3.3399912788560818E-2,-5.3879429648380169E-2,-8.7690414138715256E-2,-0.1541318550242832,-0.34448989050457873,-5.8729575946775743,0.59612354205922957,0.49103525800780512,0.48315393757676256,0.48612101722106843,0.49147151688704949,0.49630780933707741,0.50034855696995384,0.50375036421738406,0.50647752962403259,0.5090464682979956,0.51118912173598341,0.51297249991456317,0.51447997656355193,0.51577098059096671,0.51688901637882745,0.51796672896850593,0.51893037936606301,0.51978652534476932]
[null,null,null,"Philippines FTAA","%",4,3.0482192302517752E-2,2.6126344555968919E-2,2.0691295899255183E-2,1.3719263653917093E-2,4.4509132758712554E-3,-8.4718918575076053E-3,-2.7741293690001771E-2,-5.9554419505228745E-2,-0.12206989931451218,-0.30117986088351556,-5.4921950074300501,0.55281108521291256,0.43873407562165517,0.41267001459987684,0.44901942512726212,0.44381162879585007,0.47674615563504014,0.47722636218618925,0.47758542136034027,0.47786404291131912,0.47808653400651113,0.47826830431606093,0.47841959579316962,0.47854748138225639,0.47865700268772415,0.47875185036940898,0.49341953639783426,0.49380827709682062,0.49415365005265671]
[null,null,null,"Burkina Faso","%",5,-3.768221393476033E-3,-8.5925707092749815E-3,-1.4612196461604282E-2,-2.2334119024020448E-2,-3.25993446257044E-2,-4.6912086881862235E-2,-6.8254046232967408E-2,-0.10348889388844791,-0.17272834618191174,-0.37110282362612923,-6.0717855296686496,0.53942891956699823,0.44227855684728018,0.42614098701485242,0.43550932005926007,0.43189252016832397,0.43014414974749487,0.42908438440141111,0.42833521308009292,0.42775387359478795,0.42728964942293474,0.42691038853006386,0.42659472124185782,0.42638241135860272,0.42624350700504526,0.42612321300512851,0.42601802406541628,0.42592526319291069,0.42586928407263236]
[null,null,null,"DRC","%",6,1.935994203688018E-3,-2.0391584561443247E-3,-6.9991913547165271E-3,-1.3361877595632839E-2,-2.1820186930879476E-2,-3.3613556715015508E-2,-5.1198839398164199E-2,-8.0231541884649676E-2,-0.13728325496196353,-0.30073925286675868,-4.9822103952650085,0.49815063488742112,0.43675036770949632,0.43852579667890262,0.43953092781249592,0.44115816927862772,0.49982727721998166,0.51665521829159844,0.52923777596261112,0.53907955778564443,0.5470054643135196,0.5534807548494971,0.55887028338317912,0.56342601279109128,0.56732754255433593,0.57070634681062182,0.57366088184528186,0.57626633873469513,0.57858113198774408]
[null,null,null,"Ghana","%",7,5.8700293872701913E-3,1.0058062876428229E-3,-5.0635723412433857E-3,-1.2849317452740988E-2,-2.3199386286081279E-2,-3.7630424949351482E-2,-5.9148777968894804E-2,-9.4674845560303394E-2,-0.16448656963021302,-0.3645006342006743,-6.1174975337983044,0.60132682240994861,0.45860718081540702,0.45763675962482708,0.46312877563212507,0.46722955717544978,0.47020840333192249,0.47235299784869816,0.47432433544784158,0.47587574985531833,0.47711461989032833,0.4781267493401008,0.47896916722374949,0.47968125695521763,0.48029109108553231,0.48081921986582465,0.48128103264508915,0.48168828227091448,0.48205009930576848]
[null,null,null,"South Africa (gold)","%",8,0.34971741719837179,0.35229860046426498,0.35551929536875038,0.35965077424681535,0.36514300269240346,0.37280078374893877,-5.1942879170821805E-2,-7.0476816168710418E-2,-0.10689756812208996,-0.2112448354322789,-3.8854805030790227,0.45711725208092391,0.40896562815728715,0.42905898488088146,0.44447810135611049,0.45500296741377666,0.46435247436401289,0.4679944827173787,0.46893208893169658,0.47151969128501942,0.47358600122941857,0.47527413080555092,0.47667919865054786,0.4778668923164337,0.47888403397963764,0.47976522960469081,0.48059842305616501,0.48133317474903431,0.48198595786290249]
[null,null,null,"Indonesia","%",9,-4.6639732729536806E-3,-9.3114944454969067E-3,-1.5110481273237386E-2,-2.2549370178740504E-2,-3.2438341768862212E-2,-4.6226475321880386E-2,-6.6786182228467036E-2,-0.10072955775351677,-0.16743115820673321,-0.35853456379864745,-5.8930486507996562,0.59678430397595639,0.47179392705041606,0.44841521071688967,0.43841800572777645,0.43380780863897794,0.43123964260046621,0.4294129022389076,0.4283083950882583,0.42746470471215398,0.42679098225557199,0.42627192697302746,0.42589469976293648,0.425575832336271,0.42530275405521561,0.42506626270071668,0.42485946705963684,0.42467710431171485,0.42451508587256426]
[null,null,null,"Peru","%",10,0,0,0,0,0,-2.7359640917277921E-18,-2.4555801289313055E-3,-6.5096592472217779E-3,-1.4476267204476275E-2,-3.7300995566351185E-2,-0.70628480446707409,0.22961349695411487,0.30134646407678994,0.33085574225815545,0.34633068009122203,0.35668082639443238,0.36406414490534106,0.36988504935536004,0.37449565232933646,0.37824309285864743,0.38131576786534394,0.38396473301709599,0.38616952571184421,0.38809479835986715,0.38982473619084013,0.39132289759446881,0.39263293807590877,0.39379027477541623,0.39488295854452582]
[null,null,null,"Western Australia","%",11,-4.5173113314949083E-3,-7.7708550258143681E-3,-1.183049377222852E-2,-1.7038162375058875E-2,-2.3961035873823033E-2,-3.3613556715015508E-2,-4.8006585230553511E-2,-7.1768984863261318E-2,-0.11846410759614438,-0.25224795863050203,-4.0991936634407979,0.42297649685647892,0.36187355404815902,0.3469726474814957,0.33870805627145872,0.33395713770778668,0.33092541888988186,0.32896170956124399,0.32751591915507478,0.32639401949519214,0.32549813515621884,0.32476621744294742,0.32415702602859048,0.32364208094126251,0.32320108161826566,0.3228191672205854,0.32248520899672917,0.32219070791790771,0.32192906125123638]
[]
[null,null,null,"OPEX change sensitivity -  - Government Share of Total Benefits NPV10"]
[null,null,null,null,"$/ounce",{"$f":"I955","v":0.4943408889267713},{"$f":"G1118","v":9.7144514654701197E-14},{"$f":"H1118","v":70.000000000000099},140.00000000000011,210.00000000000011,280.00000000000011,350.00000000000006,420.00000000000006,490.00000000000006,560,630,700,770.00000000000011,840.00000000000011,910.00000000000023,980.00000000000023,1050.0000000000002,1120.0000000000005,1190.0000000000005,1260.0000000000005,1330.0000000000005,1400.0000000000007,1470.0000000000007,1540.0000000000007,1610.0000000000009,1680.0000000000009,1750.0000000000009,1820.0000000000009,1890.0000000000011,1960.0000000000011]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$G$15:$Q$15)","v":"Tanzania w/o sharing"},"%",1,0.47381152026908768,0.47486585520422786,0.47602965646537126,0.47732090552803513,0.47876175030112689,0.48037978606726944,0.48228988092579783,0.48464657287926577,0.48738427653320537,0.49057894460794399,0.4943408889267713,0.49897297408068797,0.50489609977968242,0.51265760364901747,0.52342740849801961,0.54027848710865856,0.56426934737220535,0.61844497565622736,0.73966006234524728,1.0547046483136335,1.9157870466415081,9.3204713795249265,-3.3510143103738148,-1.4386744424315803,-0.92505791523391878,-0.68633658755000904,-0.54840924356908793,-0.45856687214801523,-0.39539655414291952]
[null,null,null,"Tanzania w 50/50 sharing","%",{"$f":"F1208+1","v":2},0.45522721736322164,0.45332227416897108,0.45121955024511662,0.44888655715912285,0.44628327868186468,0.44335985642007808,0.44265576601567252,0.43937676770855699,0.43562895640145988,0.43128038821061415,0.42615964608095719,0.42500858524808721,0.41917800831488622,0.41794140390595064,0.41861802384375335,0.42352489707420432,0.45496933637267822,0.53536891297387068,0.71326288523923354,0.62349078674746772,1.1315625182379714,5.5006110523321334,-1.9124610439180973,-0.79767517416392453,-0.51289968986421519,-0.38054027753227387,-0.30406624661538451,-0.25425300370502901,-0.21922812239636211]
[null,null,null,"Ecuador","%",{"$f":"F1209+1","v":3},0.49573884193367768,0.49515796544938423,0.49456379509571274,0.49408188161189742,0.49360253864733566,0.49312477725476045,0.49258677765045145,0.49200010945048789,0.49172147868907362,0.49139976649029116,0.49147151688704949,0.49192462774211737,0.49306489664171887,0.49607690084073741,0.50160298581947871,0.51281206007007718,0.53207766601736639,0.56970487883669774,0.63866521624615635,0.82612328879632424,1.4493409900190193,7.0513022966357655,-2.4952187490065096,-1.0681000890350658,-0.68696386781801166,-0.509817417228137,-0.40746653110261682,-0.34079776143619811,-0.29392135652589407]
[null,null,null,"Philippines FTAA","%",4,0.47642746255923196,0.47640765132928942,0.47638578319837283,0.47636152028984075,0.47633444643867662,0.47630404312228253,0.47626965592960424,0.47623044692503741,0.47618532546272041,0.4417228236529267,0.44381162879585007,0.44832171204553312,0.4543698075117239,0.43982626227714056,0.45614266107167456,0.4575964293969968,0.48054973170174153,0.51351092570198908,0.59867544263142791,0.79796960727736566,1.4124238589078097,6.8093446588564301,-2.4434973655769698,-1.0373137715214491,-0.66119808061096486,-0.48638509788475309,-0.3853824324139285,-0.31959185946558388,-0.27333293565105105]
[null,null,null,"Burkina Faso","%",5,0.39859545178562011,0.40042415206669052,0.4024427171568058,0.40468233518057073,0.40718142076875796,0.4099878367962545,0.41316198949142474,0.41678122554489894,0.42101482455482392,0.42601016207503889,0.43189252016832397,0.43913587125121845,0.44836128929078733,0.45993895003516938,0.47538196282245859,0.4973615234185258,0.52743084057941747,0.58354438112292972,0.70097698296495958,1.0125403888034525,1.846098694743574,9.0140957883149344,-3.2602223538062605,-1.40514357343687,-0.90648133908871753,-0.67471054444759448,-0.54079904844784987,-0.45357249848379971,-0.39224142704656445]
[null,null,null,"DRC","%",6,0.4297224889317045,0.43029418733692615,0.43092524232980894,0.431625404114518,0.43240668208558231,0.43328403939990906,0.4343532444491694,0.4356351867615364,0.43718045620818807,0.43900713164124161,0.44115816927862772,0.44391449865903709,0.44756912198194082,0.45229390750026832,0.45875960227888596,0.46792630121577328,0.4779076871207617,0.49976313242504872,0.54292764175025687,0.68654869619159398,1.1940357447387639,5.8259296686275617,-2.1148883081587244,-0.91160188836835365,-0.5876482265781291,-0.4370793796748344,-0.35008438286776372,-0.29341804978737757,-0.25357459703507113]
[null,null,null,"Ghana","%",7,0.45736815064449865,0.45784194559764307,0.45836493231240999,0.45894519126879263,0.4595926752504027,0.46031978497090487,0.46119955066279117,0.46238997686087335,0.46375991143156292,0.46535326835035556,0.46722955717544978,0.46952662386857924,0.47254613176642124,0.47629647375019735,0.48180178555270309,0.49014798845824797,0.50531100769512338,0.54921343537527911,0.6253393898863131,0.82935498604203539,1.460883419576458,7.106701774327159,-2.5540111670572392,-1.0963404783215212,-0.70488555866748859,-0.52294313041644847,-0.41782124570854673,-0.34934751789053736,-0.30120200377687673]
[null,null,null,"South Africa (gold)","%",8,0.45407399428828144,0.4541181200632004,0.45416682719675711,0.45422086824538799,0.45428117013810881,0.45507991508918794,0.45657009424597511,0.4571062399254236,0.4577232328161932,0.4586012634611345,0.45500296741377666,0.45219546860948506,0.44795703333725145,0.44224706682490156,0.43891475115612788,0.43361948771066372,0.42980422008715935,0.43167675552415335,0.45589443286992465,0.55220416259214067,0.91127213778558547,4.0764664482894624,-1.3157470672043776,-0.5696364202766121,-0.37282515356104806,-0.28135020210293327,-0.22849821263969008,-0.19407176803015602,-0.16986571225301531]
[null,null,null,"Indonesia","%",9,0.40681763369523988,0.4082670778296601,0.40986701050320951,0.41164215170130031,0.4136229492025138,0.41584733954788933,0.41842017692231048,0.42145795803971148,0.42495381639499674,0.42901981357229968,0.43380780863897794,0.43972419122426376,0.44712962082090407,0.45671772828383156,0.46950372618713948,0.48713397673849879,0.5102905251436457,0.55105544921220739,0.62479312238492513,0.7994997253390137,1.4080632521758623,6.8892806745661623,-2.4617115492414525,-1.0603251567161862,-0.68550098790427449,-0.51128828545289418,-0.41063244724193343,-0.34506778876856031,-0.29896771081929302]
[null,null,null,"Peru","%",10,0.40197236462980557,0.39877616162892687,0.39524811284735295,0.39133370766981884,0.38706219568164801,0.38250509160917734,0.37774809360581568,0.37280742532795558,0.36769729738215712,0.3623525199892651,0.35668082639443238,0.35054921275852469,0.34387731434274682,0.33641009132221134,0.32803605028982602,0.31815119812418474,0.30377346133112304,0.28742153761198286,0.27142712082932663,0.25286096348150361,0.26372724117535168,0.91015899371305187,-0.31249699539750364,-0.13160363397334002,-8.3517249667274668E-2,-6.1167412975503002E-2,-4.825422401492075E-2,-3.9842900448887268E-2,-3.3928697872690997E-2]
[null,null,null,"Western Australia","%",11,0.30957511494740192,0.31091128779574578,0.31238618879179525,0.31402260610139654,0.31584860806748633,0.31789916656300043,0.32021841848836324,0.32286287859834301,0.32595776430427764,0.32963129696418841,0.33395713770778668,0.33912596073924595,0.34555163857030258,0.35356217970416837,0.36377851439504544,0.37725719498534971,0.3942349453701105,0.42118097937633403,0.4661497136586259,0.5680822734754114,0.96682784637539942,4.7354141204016917,-1.7138961785972699,-0.74051716420301172,-0.47907580201067201,-0.35756174280668052,-0.28735389164836678,-0.24162227920382404,-0.20946728980057275]
[]
[null,null,null,"Proportion of revenue and profit based tax types"]
[]
[null,null,null,null,null,null,{"$f":"G991","v":"Tanzania w/o sharing"},"Tanzania w 50/50 sharing","Ecuador","Philippines FTAA","Burkina Faso","DRC","Ghana","South Africa (gold)","Indonesia","Peru","Western Australia"]
[null,null,null,"Inputs",null,null,{"$f":"SUM(G993:G995)","v":233.92500000000001},233.92500000000001,189.125,102.71250000000002,293.77499999999998,189.125,205.5,230.58499999999998,260.99250000000012,0,189.125]
[null,null,null,"Gross sales",null,null,{"$f":"SUM(G996:G998)","v":896.00000000000023},896.00000000000023,638.25750000000016,896.00000000000034,768,486.4000000000002,640,822.09388888888918,478.69312499999984,0,320]
[null,null,null,"Operating profit",null,null,{"$f":"SUM(G999:G1000)","v":0},0,0,0,0,0,0,0,0,560.5467500000002,0]
[null,null,null,"Corporate profit",null,null,{"$f":"G1001 + G1002 + G1003 + G1004 + G1005 + G1006 + G1007 + G1008 + G1009 + G1010","v":2199.1949356780547},1768.4947466983313,2367.6929532437548,2000.2576554304419,1841.0427616432887,2236.520536748792,2290.8013593713622,2071.9183142001311,2077.0821635992347,1757.5461847000208,1617.4920306301838]
[]
[]
[null,null,null,null,null,null,{"$f":"G1222","v":"Tanzania w/o sharing"},"Tanzania w 50/50 sharing","Ecuador","Philippines FTAA","Burkina Faso","DRC","Ghana","South Africa (gold)","Indonesia","Peru","Western Australia"]
[null,null,null,"Inputs",null,null,{"$f":"G1223/SUM(G$1223:G$1226)","v":7.0266317981828905E-2},8.0707771973493603E-2,5.9192655312097102E-2,3.424925713715804E-2,0.10120339067847428,6.4945756380977535E-2,6.5523040184247552E-2,7.379671202804651E-2,9.2656732676494588E-2,0,8.8932326448996929E-2]
[null,null,null,"Gross sales",null,null,{"$f":"G1224/SUM(G$1223:G$1226)","v":0.26914019840426939},0.30913396895693185,0.19976288802570163,0.29876922862254945,0.26457051839356055,0.16703035507578312,0.20406202295824055,0.26310395723204122,0.16994412068239806,0,0.15047373146690821]
[null,null,null,"Operating profit",null,null,{"$f":"G1225/SUM(G$1223:G$1226)","v":0},0,0,0,0,0,0,0,0,0.24181375198942973,0]
[null,null,null,"Corporate profit",null,null,{"$f":"G1226/SUM(G$1223:G$1226)","v":0.66059348361390169},0.61015825906957455,0.7410444566622012,0.66698151424029262,0.63422609092796522,0.76802388854323933,0.73041493685751191,0.66309933073991234,0.73739914664110728,0.75818624801057033,0.76059394208409481]
[]
[null,null,null,"Tanzania 50-50 revenues pre-sharing"]
[null,null,{"$f":"SUM(G1236:BD1236)","v":29.925000000000001},"Inputs","$mm const",null,{"$f":"IF(G$631 = 0, SUM(G969:G971), 0)","v":0},0,2.8125000000000004,11.25,6.2775000000000007,9.5850000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$631 = 0, SUM(AM969:AM971), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G1237:BD1237)","v":56},"Gross sales","$mm const",null,{"$f":"IF(G$631 = 0, SUM(G972:G974), 0)","v":0},0,0,0,16.8,39.199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$631 = 0, SUM(AM972:AM974), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating profit","$mm const",null,{"$f":"IF(G$631 = 0, SUM(G975:G976), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$631 = 0, SUM(AM975:AM976), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37.581448752172676,"Corporate profit","$mm const",null,{"$f":"IF(G$631 = 0, SUM(G978:G986), 0)","v":0},0,0,0,1.5474048442906576,36.034043907882015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$631 = 0, SUM(AM978:AM986), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Proportion of total revenues"]
[null,null,null,"Inputs",null,null,{"$f":"C1236/$C$988","v":8.9888620951425885E-3}]
[null,null,null,"Gross sales",null,null,{"$f":"C1237/$C$988","v":1.682126240026683E-2}]
[null,null,null,"Operating profit",null,null,{"$f":"C1238/$C$988","v":0}]
[null,null,null,"Corporate profit",null,null,{"$f":"(C988 - SUM(C1236:C1238))/$C$988","v":0.97418987550459057}]
[]
[null,null,null,{"$f":"\"Breakeven price - selected regime: \"&Inputs!E15","v":"Breakeven price - selected regime: Tanzania w/o sharing"}]
[null,null,null,"Contractor post-tax IRR on total funds","%",{"$f":"ROUND(C943,3)","v":0.25800000000000001},{"$f":"Inputs!E200*100&\"% post-tax IRR\"","v":"8% post-tax IRR"}]
[null,null,null,"Breakeven price","$/ounce",{"$f":"Inputs!F210","v":1600},"Goal-seek price"]
[]
[null,null,null,"Save the original price here and restore it after the goal seek analysis in the input cell F35 in the Economic Assumptions ","$/tonne",1300]
[]
[null,null,null,{"$f":"\"Marginal Effective Tax Rate (METR) - selected regime: \"&Inputs!E15","v":"Marginal Effective Tax Rate (METR) - selected regime: Tanzania w/o sharing"}]
[null,null,null,"Contractor post-tax IRR with breakeven price","%",{"$f":"F1248","v":0.25800000000000001}]
[null,null,null,"Difference between pre-tax and post-tax IRR with breakeven price (numerator)","%",{"$f":"(F1256-F1254)","v":0.16024065307800206}]
[null,null,null,"Project pre-tax IRR with breakeven price (denominator)","%",{"$f":"C27","v":0.41824065307800207}]
[null,null,null,"Marginal Effective Tax Rate (METR)","%",{"$f":"F1255/F1256","v":0.38313026698558905}]
[]
[null,null,null,"Breakeven price and METR stored results - regime comparison"]
[null,null,null,null,null,null,"Breakeven price","METR"]
[null,null,null,null,1,{"$f":"TRANSPOSE(Inputs!G15:Q15)","v":"Tanzania w/o sharing"},1211.2723219814243,0.47809673028295824]
[null,null,null,null,2,"Tanzania w 50/50 sharing",1162.3114197034388,0.41335149123979403]
[null,null,null,null,3,"Ecuador",1206.6729722221196,0.47274391900230373]
[null,null,null,null,4,"Philippines FTAA",1164.4394181943451,0.41657009273230627]
[null,null,null,null,5,"Burkina Faso",1168.3208829216596,0.42233317710778862]
[null,null,null,null,6,"DRC",1170.6575246875029,0.42573728069406819]
[null,null,null,null,7,"Ghana",1180.0227848850029,0.43891218411506616]
[null,null,null,null,8,"South Africa (gold)",1156.0851798201929,0.4036844832240476]
[null,null,null,null,9,"Indonesia",1188.4555648551579,0.45017199831322069]
[null,null,null,null,10,"Peru",1100.5098530558757,0.29655477692863863]
[null,null,null,null,11,"Western Australia",1131.8947636800619,0.36217405951455028]
[]
[]
[null,null,null,"Sensivitity analysis operators - DO NOT DELETE"]
[null,null,null,"Price change proportion",0.1]
[null,null,null,"Cost change proportion",0.1]
[null,null,null,"Price changer",{"$f":"Mineral_price","v":1600}]
[null,null,null,"Cost changer",{"$f":"Inputs!B229","v":700}]
[null,null,null,"Fiscal regime selector",{"$f":"F992","v":1}]
[]
[null,null,null,"Orignal mineral price value",1600]

{"sheet":"Lists","index":4,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Mineral list",null,"Project list"]
[null,"Gold",null,"High profit"]
[null,"Copper",null,"Low profit"]
[null,"Cobalt",null,"Average profit"]
[null,"Nickel",null,"End of list range"]
[null,"End of list range"]