{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Front","Dashboard","Inputs","Model","Miscellaneous"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":1,"defined_names":39,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front","index":0,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,"Uganda oil refinery model"]
[null,null,null,null,null,null,null,null,null,"Last updated 11 December 2023"]
[]
[]
[]
[null,"Purpose"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table of contents"]
[]
[null,"Dashboard","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,"Key"]
[]
[null,"Cell color:"]
[null,"Yellow",null,"These cells can be changed by the user."]
[null,"Transparent",null,"These cells cannot be changed by the user."]
[]
[null,"Font color:"]
[null,"Blue font",null,"Imported from another sheet."]
[null,"Red font ",null,"Exported to another sheet (except for cells that can be changed by the user)."]
[null,"Black font",null,"Within sheet link or calculation."]
[]
[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":"Dashboard","index":1,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dashboard"]
[]
[]
[null,"Risk analysis variables"]
[null,"Construction cost overrun","%",0]
[null,"Feedstock volume","Million barrels",490]
[null,"Global oil price scenario","-","Rystad base case"]
[null,"Government caps product prices","-","No"]
[null,"Government cap as % of market price","%",0.1]
[null,"Demand scenario",null,"Energy Transition Plan"]
[null,"% of production surplus sold to region","%",1]
[]
[null,"Key results"]
[null,{"$f":"\"Project pre-tax net cashflow (NPV\"&Inputs!E272*100&\")\"","v":"Project pre-tax net cashflow (NPV8)"},{"$f":"\"US$ mln \"&Inputs!D6","v":"US$ mln 2023"},{"$f":"Model!F40","v":1720.5446243685938}]
[null,"Pre-tax project IRR","%",{"$f":"Model!F62","v":0.14702513913024839}]
[null,{"$f":"\"Project post-tax net cashflow (NPV\"&Inputs!E272*100&\")\"","v":"Project post-tax net cashflow (NPV8)"},{"$f":"\"US$ mln \"&Inputs!D6","v":"US$ mln 2023"},{"$f":"Model!F223","v":1033.2083660610799}]
[null,"Post-tax IRR","%",{"$f":"Model!F207","v":0.13286341881048647}]
[null,"Investor hurdle","%",{"$f":"Inputs!E263 + Inputs!E287","v":0.1}]
[null,"IRR above hurdle?","-",{"$f":"IF(D18 > D19, \"Yes\", \"No\")","v":"Yes"}]
[null,"State equity","%",{"$f":"Inputs!E267","v":0.4}]
[null,"State equity upfront contribution",{"$f":"\"US$ mln \"&Inputs!D6","v":"US$ mln 2023"},{"$f":"Model!F306","v":540}]
[null,"State equity contribution financed by debt","-",{"$f":"Inputs!E268","v":1}]
[null,{"$f":"\"Additional state funding required during project (NPV\"&Inputs!E272*100&\")\"","v":"Additional state funding required during project (NPV8)"},{"$f":"\"US$ mln \"&Inputs!D6","v":"US$ mln 2023"},{"$f":"Model!F323","v":-327.15312346094231}]
[null,{"$f":"\"State equity net cashflow (NPV\"&Inputs!E272*100&\")\"","v":"State equity net cashflow (NPV8)"},{"$f":"\"US$ mln \"&Inputs!D6","v":"US$ mln 2023"},{"$f":"Model!F321","v":592.06763581673283}]
[null,{"$f":"\"Government tax revenue (NPV\"&Inputs!E272*100&\")\"","v":"Government tax revenue (NPV8)"},{"$f":"\"US$ mln \"&Inputs!D6","v":"US$ mln 2023"},{"$f":"Model!F245","v":687.33625830751362}]

{"sheet":"Inputs","index":2,"n_rows":287,"n_cols":84,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Inputs"]
[]
[]
[null,null,"First year of model",2021]
[null,null,"Current year",2023]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[null,null,null,null,{"$f":"D5","v":2021},{"$f":"E9+1","v":2022},{"$f":"F9+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,{"$f":"AR9+1","v":2061},{"$f":"AS9+1","v":2062},2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,{"$f":"BZ9+1","v":2095},2096,2097,2098,2099,2100]
[]
[null,null,"Ugandan petroleum products consumption"]
[]
[null,null,{"$f":"\"Consumption in \"&D5","v":"Consumption in 2021"}]
[]
[null,null,"Petrol","Thousand barrels per day",16.854043408344438]
[null,null,"Diesel","Thousand barrels per day",18.2697076931066]
[null,null,"Jet fuel","Thousand barrels per day",2.5826230670455637]
[null,null,"Kerosene","Thousand barrels per day",1.2354253557165955]
[null,null,"Liquefied petroleum gas","Thousand barrels per day",1.3727859087429457]
[null,null,"Heavy fuel oil","Thousand barrels per day",0.89325493416706103]
[null,null,"Total","Thousand barrels per day",{"$f":"SUM(E15:E20)","v":41.207840367123197}]
[]
[null,null,"Future demand"]
[]
[null,null,"Demand growth scenario 1","Energy Transition Plan"]
[null,null,"Petrol ","%",null,0.10361231603540751,0.10361231603540724,0.10361231603540758,0.1036123160354073,0.10361231603540759,0.10361231603540735,0.10361231603540765,0.10361231603540731,7.7005891115654077E-2,3.2856724920965981E-2,3.2856724920965828E-2,3.2856724920966002E-2,3.2856724920966029E-2,3.2856724920965932E-2,3.2856724920965974E-2,3.2856724920965912E-2,3.2856724920965787E-2,3.2856724920965981E-2,3.2856724920966092E-2,-1.4039771942527556E-2,-1.40397719425266E-2,-1.4039771942526586E-2,-1.4039771942526591E-2,-1.4039771942526655E-2,-1.4039771942526693E-2,-1.403977194252652E-2,-1.4039771942526523E-2,-1.403977194252669E-2,-1.4039771942526633E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel","%",null,0.10361231603540756,0.10361231603540746,0.10361231603540741,0.10361231603540734,0.10361231603540753,0.1036123160354074,0.10361231603540763,0.10361231603540738,7.7005891115654285E-2,3.285672492096605E-2,3.2856724920965898E-2,3.2856724920965912E-2,3.2856724920966134E-2,3.2856724920965745E-2,3.2856724920966043E-2,3.285672492096596E-2,3.2856724920965828E-2,3.2856724920965925E-2,3.2856724920966085E-2,-1.4039771942527663E-2,-1.4039771942526581E-2,-1.4039771942526416E-2,-1.4039771942526478E-2,-1.4039771942526506E-2,-1.4039771942526483E-2,-1.4039771942526496E-2,-1.4039771942526371E-2,-1.4039771942526594E-2,-1.403977194252653E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Jet fuel","%",null,0.10361231603540748,0.10361231603540735,0.10361231603540742,0.10361231603540746,0.10361231603540741,0.10361231603540749,0.10361231603540759,0.10361231603540744,7.7005891115653993E-2,3.2856724920965946E-2,3.2856724920965932E-2,3.2856724920966036E-2,3.2856724920966023E-2,3.2856724920965794E-2,3.2856724920966043E-2,3.2856724920965912E-2,3.2856724920965794E-2,3.2856724920965939E-2,3.285672492096612E-2,-1.4039771942526159E-2,-1.4039771942526855E-2,-1.4039771942526721E-2,-1.4039771942526647E-2,-1.4039771942526631E-2,-1.4039771942526759E-2,-1.4039771942526803E-2,-1.4039771942526771E-2,-1.4039771942526669E-2,-1.4039771942526657E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kerosene","%",null,0.10361231603540742,0.10361231603540741,0.10361231603540751,0.1036123160354074,0.10361231603540751,0.10361231603540742,0.10361231603540758,0.10361231603540741,7.7005891115653882E-2,3.2856724920965932E-2,3.285672492096587E-2,3.2856724920966023E-2,3.2856724920966002E-2,3.2856724920965912E-2,3.285672492096596E-2,3.285672492096587E-2,3.2856724920965891E-2,3.2856724920966002E-2,3.285672492096605E-2,-1.4039771942526624E-2,-1.4039771942526782E-2,-1.4039771942526685E-2,-1.403977194252679E-2,-1.4039771942526653E-2,-1.4039771942526756E-2,-1.4039771942526764E-2,-1.4039771942526789E-2,-1.403977194252664E-2,-1.4039771942526666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","%",null,0.24028187267185266,0.24028187267185233,0.2402818726718528,0.2402818726718525,0.24028187267185247,0.24028187267185253,0.24028187267185269,0.24028187267185247,0.24028187267185236,4.1442568815211696E-2,4.1442568815211404E-2,4.144256881521164E-2,4.144256881521162E-2,4.1442568815211647E-2,4.1442568815211502E-2,4.1442568815211626E-2,4.1442568815211529E-2,4.144256881521164E-2,4.1442568815211168E-2,-2.4818277039817746E-2,-2.4818277039817687E-2,-2.4818277039817711E-2,-2.4818277039817819E-2,-2.4818277039817756E-2,-2.4818277039817725E-2,-2.481827703981777E-2,-2.4818277039817763E-2,-2.481827703981776E-2,-2.4818277039817805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heavy fuel oil","%",null,0,0,0,0,0,0,0,0,2.552462810771984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Demand growth scenario 2","Historical growth"]
[null,null,"Petrol ","%",null,8.3111741055744273E-2,8.311174105574419E-2,8.3111741055744273E-2,8.3111741055744245E-2,8.3111741055744218E-2,8.3111741055744232E-2,8.3111741055744273E-2,8.3111741055744301E-2,8.3111741055744204E-2,8.3111741055744204E-2,8.3111741055744301E-2,8.311174105574419E-2,8.3111741055744232E-2,8.3111741055744218E-2,8.3111741055744259E-2,8.3111741055744301E-2,8.3111741055744273E-2,8.3111741055744162E-2,8.311174105574419E-2,-1.2660479891479221E-2,-1.2660479891479478E-2,-1.2660479891479341E-2,-1.2660479891479096E-2,-1.2660479891479288E-2,-1.2660479891479294E-2,-1.2660479891479377E-2,-1.2660479891479254E-2,-1.2660479891479431E-2,-1.2660479891479485E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel","%",null,5.0374798939658731E-2,5.0374798939658731E-2,5.0374798939658877E-2,5.0374798939658745E-2,5.0374798939658821E-2,5.0374798939658738E-2,5.0374798939658738E-2,5.037479893965878E-2,5.0374798939658849E-2,5.0374798939658752E-2,5.0374798939658821E-2,5.0374798939658696E-2,5.0374798939658766E-2,5.0374798939658787E-2,5.0374798939658863E-2,5.037479893965878E-2,5.0374798939658766E-2,5.037479893965887E-2,5.0374798939658794E-2,-1.2660479891479323E-2,-1.2660479891479394E-2,-1.2660479891479321E-2,-1.2660479891479219E-2,-1.2660479891479257E-2,-1.266047989147936E-2,-1.2660479891479205E-2,-1.2660479891479261E-2,-1.2660479891479479E-2,-1.2660479891479351E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Jet fuel","%",null,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,6.8616914887167403E-3,-1.2660479891479297E-2,-1.2660479891479325E-2,-1.2660479891479497E-2,-1.2660479891479101E-2,-1.2660479891479344E-2,-1.266047989147924E-2,-1.2660479891479384E-2,-1.2660479891479287E-2,-1.266047989147933E-2,-1.266047989147938E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kerosene","%",null,-3.2503761975823844E-2,-3.2503761975823824E-2,-3.250376197582374E-2,-3.250376197582381E-2,-3.2503761975823893E-2,-3.2503761975823796E-2,-3.2503761975823803E-2,-3.2503761975823844E-2,-3.2503761975823789E-2,-3.2503761975823775E-2,-3.2503761975823851E-2,-3.2503761975823817E-2,-3.2503761975823831E-2,-3.2503761975823789E-2,-3.2503761975823837E-2,-3.2503761975823775E-2,-3.2503761975823886E-2,-3.2503761975823858E-2,-3.2503761975823803E-2,-1.2660479891479403E-2,-1.2660479891479313E-2,-1.2660479891479512E-2,-1.26604798914792E-2,-1.2660479891479191E-2,-1.2660479891479238E-2,-1.2660479891479313E-2,-1.2660479891479424E-2,-1.2660479891479439E-2,-1.266047989147924E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","%",null,0.13511508848814757,0.13511508848814752,0.13511508848814749,0.13511508848814746,0.13511508848814757,0.13511508848814766,0.1351150884881476,0.13511508848814752,0.1351150884881476,0.13511508848814766,0.1351150884881476,0.13511508848814749,0.13511508848814757,0.13511508848814766,0.13511508848814766,0.13511508848814752,0.13511508848814749,0.1351150884881476,0.13511508848814754,-1.2660479891479358E-2,-1.2660479891479346E-2,-1.2660479891479443E-2,-1.2660479891479223E-2,-1.2660479891479238E-2,-1.2660479891479311E-2,-1.266047989147921E-2,-1.2660479891479398E-2,-1.2660479891479328E-2,-1.2660479891479403E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heavy fuel oil","%",null,-6.9373161833089669E-2,-6.93731618330896E-2,-6.93731618330896E-2,-6.9373161833089544E-2,-6.9373161833089669E-2,-6.9373161833089655E-2,-6.9373161833089572E-2,-6.9373161833089586E-2,-6.9373161833089572E-2,-6.93731618330896E-2,-6.9373161833089558E-2,-6.9373161833089628E-2,-6.9373161833089586E-2,-6.9373161833089586E-2,-6.9373161833089614E-2,-6.9373161833089544E-2,-6.9373161833089586E-2,-6.9373161833089614E-2,-6.9373161833089558E-2,-1.2660479891479391E-2,-1.2660479891479318E-2,-1.2660479891479465E-2,-1.2660479891479216E-2,-1.2660479891479221E-2,-1.2660479891479321E-2,-1.2660479891479315E-2,-1.2660479891479288E-2,-1.2660479891479427E-2,-1.2660479891479361E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Demand scenario 1",{"$f":"D25","v":"Energy Transition Plan"}]
[null,null,"Demand scenario 2",{"$f":"D33","v":"Historical growth"}]
[null,null,"Demand selected scenario",{"$f":"MATCH(Dashboard!D11, D41:D42, 0)","v":1}]
[]
[null,null,"Petrol ","%",null,{"$f":"CHOOSE($D$43, F26, F34)","v":0.10361231603540751},0.10361231603540724,0.10361231603540758,0.1036123160354073,0.10361231603540759,0.10361231603540735,0.10361231603540765,0.10361231603540731,7.7005891115654077E-2,3.2856724920965981E-2,3.2856724920965828E-2,3.2856724920966002E-2,3.2856724920966029E-2,3.2856724920965932E-2,3.2856724920965974E-2,3.2856724920965912E-2,3.2856724920965787E-2,3.2856724920965981E-2,3.2856724920966092E-2,-1.4039771942527556E-2,-1.40397719425266E-2,-1.4039771942526586E-2,-1.4039771942526591E-2,-1.4039771942526655E-2,-1.4039771942526693E-2,-1.403977194252652E-2,-1.4039771942526523E-2,-1.403977194252669E-2,-1.4039771942526633E-2,0,0,0,{"$f":"CHOOSE($D$43, AL26, AL34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, BR26, BR34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel","%",null,{"$f":"CHOOSE($D$43, F27, F35)","v":0.10361231603540756},0.10361231603540746,0.10361231603540741,0.10361231603540734,0.10361231603540753,0.1036123160354074,0.10361231603540763,0.10361231603540738,7.7005891115654285E-2,3.285672492096605E-2,3.2856724920965898E-2,3.2856724920965912E-2,3.2856724920966134E-2,3.2856724920965745E-2,3.2856724920966043E-2,3.285672492096596E-2,3.2856724920965828E-2,3.2856724920965925E-2,3.2856724920966085E-2,-1.4039771942527663E-2,-1.4039771942526581E-2,-1.4039771942526416E-2,-1.4039771942526478E-2,-1.4039771942526506E-2,-1.4039771942526483E-2,-1.4039771942526496E-2,-1.4039771942526371E-2,-1.4039771942526594E-2,-1.403977194252653E-2,0,0,0,{"$f":"CHOOSE($D$43, AL27, AL35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, BR27, BR35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Jet fuel","%",null,{"$f":"CHOOSE($D$43, F28, F36)","v":0.10361231603540748},0.10361231603540735,0.10361231603540742,0.10361231603540746,0.10361231603540741,0.10361231603540749,0.10361231603540759,0.10361231603540744,7.7005891115653993E-2,3.2856724920965946E-2,3.2856724920965932E-2,3.2856724920966036E-2,3.2856724920966023E-2,3.2856724920965794E-2,3.2856724920966043E-2,3.2856724920965912E-2,3.2856724920965794E-2,3.2856724920965939E-2,3.285672492096612E-2,-1.4039771942526159E-2,-1.4039771942526855E-2,-1.4039771942526721E-2,-1.4039771942526647E-2,-1.4039771942526631E-2,-1.4039771942526759E-2,-1.4039771942526803E-2,-1.4039771942526771E-2,-1.4039771942526669E-2,-1.4039771942526657E-2,0,0,0,{"$f":"CHOOSE($D$43, AL28, AL36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, BR28, BR36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kerosene","%",null,{"$f":"CHOOSE($D$43, F29, F37)","v":0.10361231603540742},0.10361231603540741,0.10361231603540751,0.1036123160354074,0.10361231603540751,0.10361231603540742,0.10361231603540758,0.10361231603540741,7.7005891115653882E-2,3.2856724920965932E-2,3.285672492096587E-2,3.2856724920966023E-2,3.2856724920966002E-2,3.2856724920965912E-2,3.285672492096596E-2,3.285672492096587E-2,3.2856724920965891E-2,3.2856724920966002E-2,3.285672492096605E-2,-1.4039771942526624E-2,-1.4039771942526782E-2,-1.4039771942526685E-2,-1.403977194252679E-2,-1.4039771942526653E-2,-1.4039771942526756E-2,-1.4039771942526764E-2,-1.4039771942526789E-2,-1.403977194252664E-2,-1.4039771942526666E-2,0,0,0,{"$f":"CHOOSE($D$43, AL29, AL37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, BR29, BR37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","%",null,{"$f":"CHOOSE($D$43, F30, F38)","v":0.24028187267185266},0.24028187267185233,0.2402818726718528,0.2402818726718525,0.24028187267185247,0.24028187267185253,0.24028187267185269,0.24028187267185247,0.24028187267185236,4.1442568815211696E-2,4.1442568815211404E-2,4.144256881521164E-2,4.144256881521162E-2,4.1442568815211647E-2,4.1442568815211502E-2,4.1442568815211626E-2,4.1442568815211529E-2,4.144256881521164E-2,4.1442568815211168E-2,-2.4818277039817746E-2,-2.4818277039817687E-2,-2.4818277039817711E-2,-2.4818277039817819E-2,-2.4818277039817756E-2,-2.4818277039817725E-2,-2.481827703981777E-2,-2.4818277039817763E-2,-2.481827703981776E-2,-2.4818277039817805E-2,0,0,0,{"$f":"CHOOSE($D$43, AL30, AL38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, BR30, BR38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heavy fuel oil","%",null,{"$f":"CHOOSE($D$43, F31, F39)","v":0},0,0,0,0,0,0,0,2.552462810771984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, AL31, AL39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($D$43, BR31, BR39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Petrol","Thousand barrels per day",{"$f":"E15","v":16.854043408344438},{"$f":"E52 * (1 + F45)","v":18.600329880444299},20.527553138379723,22.654460461587146,25.001741578544749,27.592229928416518,30.451124775881237,33.606236339793476,37.088256320192741,39.944270548054973,41.256708457621059,42.612268778557599,44.012368372072928,45.458470652794361,46.952087118361028,48.494778929274247,50.088158540656465,51.733891387624531,53.433697626038835,55.189353930447673,54.414507987608751,53.650540705097931,52.897299349005117,52.154633329769524,51.42239417207346,50.700435485158835,49.988612933560425,49.286784208250005,48.594808998185648,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,{"$f":"AK52 * (1 + AL45)","v":47.91254896226048},47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,{"$f":"BQ52 * (1 + BR45)","v":47.91254896226048},47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048,47.91254896226048]
[null,null,"Diesel","Thousand barrels per day",18.2697076931066,{"$f":"E53 * (1 + F46)","v":20.162674420479281},22.251775814653005,24.557333842709866,27.101776077807727,29.909853865902388,33.008883097229116,36.429009924675043,40.203504013847464,43.299410666405578,44.722087491911616,46.191508818524724,47.709210517459361,49.276778923627987,50.895852493712873,52.568123518716867,54.295339892782707,56.079306940130216,57.921889302020489,59.82501288571963,58.985083348345348,58.156946230123658,57.340435968178951,56.535389324100677,55.741645351308357,54.959045362874797,54.187432899801067,53.42665369973691,52.67655566614026,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,{"$f":"AK53 * (1 + AL46)","v":51.936988837869848},51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,{"$f":"BQ53 * (1 + BR46)","v":51.936988837869848},51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848,51.936988837869848]
[null,null,"Jet fuel","Thousand barrels per day",2.5826230670455637,{"$f":"E54 * (1 + F47)","v":2.8502146244686219},3.1455319629078051,3.4714478147480841,3.8311325628301871,4.2280850807036892,4.6661667683101511,5.1496391141822189,5.6832051495491624,6.1208454264832692,6.3219563609449825,6.5296751420589025,6.7442188820248026,6.9658118266382756,7.1946855896773387,7.4310793949902063,7.6752403265372573,7.9274235866485947,8.1878927627670848,8.4569201029556922,8.3381868733740294,8.221120631257687,8.1056979724828278,7.9918958215141673,7.8796914267916769,7.7690623561820384,7.6599864924939727,7.5524420290565217,7.4464074653594148,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,{"$f":"AK54 * (1 + AL47)","v":7.3418616027546406},7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,{"$f":"BQ54 * (1 + BR47)","v":7.3418616027546406},7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406,7.3418616027546406]
[null,null,"Kerosene","Thousand barrels per day",1.2354253557165955,{"$f":"E55 * (1 + F48)","v":1.3634306381112591},1.5046988442796001,1.6606041764712103,1.8326632212134628,2.0225497020762999,2.2321107610051487,2.4633849266004484,2.718621944132233,2.9279718495467071,3.0241754151835951,3.1235399149130303,3.2261692066769849,3.3321705608492613,3.4416547723568263,3.5547362764850843,3.6715332684881332,3.7921678271290227,3.9167660422791379,4.045458146710085,3.9886608369272389,3.9326609484206925,3.8774472855775852,3.8230088099689064,3.7693346381426727,3.7164140394480834,3.6642364338902276,3.6127913900149111,3.5620686228231779,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,{"$f":"AK55 * (1 + AL48)","v":3.5120579917151105},3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,{"$f":"BQ55 * (1 + BR48)","v":3.5120579917151105},3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105,3.5120579917151105]
[null,null,"Liquefied petroleum gas","Thousand barrels per day",1.3727859087429457,{"$f":"E56 * (1 + F49)","v":1.7026414776732319},2.1117553604173258,2.6191718930432244,3.2485114203531316,4.0290698278314814,4.9971822711884881,6.1979145853922404,7.6871611086304767,9.5342465753424399,9.9293702451422661,10.340868854818286,10.76942102394317,11.215733495827921,11.680542303041843,12.164613981234645,12.668746833262446,13.193772245702419,13.740556059927171,14.309999999999969,13.954850455560177,13.608515110904859,13.270775212781876,12.941417437017908,12.620233753778068,12.307021296169545,12.001582232106271,11.703723639353703,11.413257383674758,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,{"$f":"AK56 * (1 + AL49)","v":11.129999999999972},11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,{"$f":"BQ56 * (1 + BR49)","v":11.129999999999972},11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972,11.129999999999972]
[null,null,"Heavy fuel oil","Thousand barrels per day",0.89325493416706103,{"$f":"E57 * (1 + F50)","v":0.89325493416706103},0.89325493416706103,0.89325493416706103,0.89325493416706103,0.89325493416706103,0.89325493416706103,0.89325493416706103,0.89325493416706103,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,{"$f":"AK57 * (1 + AL50)","v":3.1732549341670611},3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,{"$f":"BQ57 * (1 + BR50)","v":3.1732549341670611},3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611,3.1732549341670611]
[null,null,"Total","Thousand barrels per day",{"$f":"SUM(E52:E57)","v":41.207840367123197},{"$f":"SUM(F52:F57)","v":45.572545975343758},50.434570054804524,55.856273122726591,61.909079794916323,68.675043339097442,76.248722607781204,84.739439824810503,94.274003470519148,105.00000000000003,108.42755290497057,111.97111644303961,115.63464293634429,119.42222039390487,123.33807721131697,127.38658703486811,131.57227379589409,135.89981692140185,140.37405672719979,145.00000000000011,142.8545444359826,140.74303855997189,138.66491072219344,136.61959965653824,134.60655427626131,132.62523347400037,130.675105926019,128.7556499005791,126.86635307035033,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,{"$f":"SUM(BR52:BR57)","v":125.00671232876711},125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711,125.00671232876711]
[]
[null,null,"Refinery configuration"]
[]
[null,null,"Year of FID",2024]
[]
[null,null,"Refinery capacity"]
[]
[null,null,"Refining capacity starting production","Thousand barrels per day",null,null,null,null,null,null,null,30,30]
[null,null,"Refining capacity in operation","Thousand barrels per day",{"$f":"SUM($E$66:E66)","v":0},{"$f":"SUM($E$66:F66)","v":0},{"$f":"SUM($E$66:G66)","v":0},{"$f":"SUM($E$66:H66)","v":0},{"$f":"SUM($E$66:I66)","v":0},{"$f":"SUM($E$66:J66)","v":0},{"$f":"SUM($E$66:K66)","v":0},{"$f":"SUM($E$66:L66)","v":30},{"$f":"SUM($E$66:M66)","v":60},{"$f":"SUM($E$66:N66)","v":60},{"$f":"SUM($E$66:O66)","v":60},{"$f":"SUM($E$66:P66)","v":60},{"$f":"SUM($E$66:Q66)","v":60},{"$f":"SUM($E$66:R66)","v":60},{"$f":"SUM($E$66:S66)","v":60},{"$f":"SUM($E$66:T66)","v":60},{"$f":"SUM($E$66:U66)","v":60},{"$f":"SUM($E$66:V66)","v":60},{"$f":"SUM($E$66:W66)","v":60},{"$f":"SUM($E$66:X66)","v":60},{"$f":"SUM($E$66:Y66)","v":60},{"$f":"SUM($E$66:Z66)","v":60},{"$f":"SUM($E$66:AA66)","v":60},{"$f":"SUM($E$66:AB66)","v":60},{"$f":"SUM($E$66:AC66)","v":60},{"$f":"SUM($E$66:AD66)","v":60},{"$f":"SUM($E$66:AE66)","v":60},{"$f":"SUM($E$66:AF66)","v":60},{"$f":"SUM($E$66:AG66)","v":60},{"$f":"SUM($E$66:AH66)","v":60},{"$f":"SUM($E$66:AI66)","v":60},{"$f":"SUM($E$66:AJ66)","v":60},{"$f":"SUM($E$66:AK66)","v":60},{"$f":"SUM($E$66:AL66)","v":60},{"$f":"SUM($E$66:AM66)","v":60},{"$f":"SUM($E$66:AN66)","v":60},{"$f":"SUM($E$66:AO66)","v":60},{"$f":"SUM($E$66:AP66)","v":60},{"$f":"SUM($E$66:AQ66)","v":60},{"$f":"SUM($E$66:AR66)","v":60},{"$f":"SUM($E$66:AS66)","v":60},{"$f":"SUM($E$66:AT66)","v":60},{"$f":"SUM($E$66:AU66)","v":60},{"$f":"SUM($E$66:AV66)","v":60},{"$f":"SUM($E$66:AW66)","v":60},{"$f":"SUM($E$66:AX66)","v":60},{"$f":"SUM($E$66:AY66)","v":60},{"$f":"SUM($E$66:AZ66)","v":60},{"$f":"SUM($E$66:BA66)","v":60},{"$f":"SUM($E$66:BB66)","v":60},{"$f":"SUM($E$66:BC66)","v":60},{"$f":"SUM($E$66:BD66)","v":60},{"$f":"SUM($E$66:BE66)","v":60},{"$f":"SUM($E$66:BF66)","v":60},{"$f":"SUM($E$66:BG66)","v":60},{"$f":"SUM($E$66:BH66)","v":60},{"$f":"SUM($E$66:BI66)","v":60},{"$f":"SUM($E$66:BJ66)","v":60},{"$f":"SUM($E$66:BK66)","v":60},{"$f":"SUM($E$66:BL66)","v":60},{"$f":"SUM($E$66:BM66)","v":60},{"$f":"SUM($E$66:BN66)","v":60},{"$f":"SUM($E$66:BO66)","v":60},{"$f":"SUM($E$66:BP66)","v":60},{"$f":"SUM($E$66:BQ66)","v":60},{"$f":"SUM($E$66:BR66)","v":60},{"$f":"SUM($E$66:BS66)","v":60},{"$f":"SUM($E$66:BT66)","v":60},{"$f":"SUM($E$66:BU66)","v":60},{"$f":"SUM($E$66:BV66)","v":60},{"$f":"SUM($E$66:BW66)","v":60},{"$f":"SUM($E$66:BX66)","v":60},{"$f":"SUM($E$66:BY66)","v":60},{"$f":"SUM($E$66:BZ66)","v":60},{"$f":"SUM($E$66:CA66)","v":60},{"$f":"SUM($E$66:CB66)","v":60},{"$f":"SUM($E$66:CC66)","v":60},{"$f":"SUM($E$66:CD66)","v":60},{"$f":"SUM($E$66:CE66)","v":60},{"$f":"SUM($E$66:CF66)","v":60}]
[]
[null,null,"Utilization rate",0.95]
[]
[null,null,"Refining capacity being utilized","Thousand barrels per day",{"$f":"E67 * $D$69","v":0},0,0,0,0,0,0,28.5,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"AK67 * $D$69","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"BQ67 * $D$69","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
[null,null,"Refining capacity being utilized","Thousand barrels per day",{"$f":"(E71 * 365)/1000","v":0},{"$f":"(F71 * 365)/1000","v":0},0,0,0,0,0,10.4025,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,{"$f":"(BR71 * 365)/1000","v":20.805},20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805]
[]
[null,null,"Refinery uield"]
[]
[null,null,null,null,1,2,3,4,5]
[null,null,null,4,"Simple: CLOV (Angola)","Simple: Girassol (Angola)","Simple: Saxi Batuque (Angola)","Complex: In FEED","User defined"]
[null,null,"Petrol",{"$f":"INDEX(E78:I78, $D$77)","v":0.55000000000000004},0.21,0.16600000000000001,0.24099999999999999,0.55000000000000004]
[null,null,"Diesel",{"$f":"INDEX(E79:I79, $D$77)","v":0.24},0.25800000000000001,0.26700000000000002,0.26100000000000001,0.24]
[null,null,"Jet fuel",{"$f":"INDEX(E80:I80, $D$77)","v":0.04},0.08,7.5240000000000001E-2,9.1079999999999994E-2,0.04]
[null,null,"Kerosene",{"$f":"INDEX(E81:I81, $D$77)","v":0},2.1000000000000001E-2,1.976E-2,2.3920000000000011E-2,0]
[null,null,"Liquefied petroleum gas",{"$f":"INDEX(E82:I82, $D$77)","v":0.13},1.2999999999999999E-2,1.0999999999999999E-2,1.4E-2,0.13]
[null,null,"Heavy fuel oil",{"$f":"INDEX(E83:I83, $D$77)","v":0.04},0.41399999999999998,0.45900000000000002,0.36299999999999999,0.04]
[null,null,"Off gas (loss/burned)",{"$f":"INDEX(E84:I84, $D$77)","v":0},4.0000000000000001E-3,2E-3,6.0000000000000001E-3,0]
[null,null,"Total",{"$f":"SUM(D78:D84)","v":1},{"$f":"SUM(E78:E84)","v":1},1,1,1,0]
[]
[null,null,"Petrol","Thousand barrels per day",{"$f":"$D78*E$71","v":0},0,0,0,0,0,0,15.675000000000001,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,{"$f":"$D78*AK$71","v":31.35},31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,{"$f":"$D78*BQ$71","v":31.35},31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35]
[null,null,"Diesel","Thousand barrels per day",{"$f":"$D79*E$71","v":0},0,0,0,0,0,0,6.84,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,{"$f":"$D79*AK$71","v":13.68},13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,{"$f":"$D79*BQ$71","v":13.68},13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68]
[null,null,"Jet fuel","Thousand barrels per day",{"$f":"$D80*E$71","v":0},0,0,0,0,0,0,1.1400000000000001,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"$D80*AK$71","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"$D80*BQ$71","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002]
[null,null,"Kerosene","Thousand barrels per day",{"$f":"$D81*E$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D81*AK$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D81*BQ$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","Thousand barrels per day",{"$f":"$D82*E$71","v":0},0,0,0,0,0,0,3.7050000000000001,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,{"$f":"$D82*AK$71","v":7.41},7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,{"$f":"$D82*BQ$71","v":7.41},7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41]
[null,null,"Heavy fuel oil","Thousand barrels per day",{"$f":"$D83*E$71","v":0},0,0,0,0,0,0,1.1400000000000001,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"$D83*AK$71","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"$D83*BQ$71","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002]
[null,null,"Off gas (loss/burned)","Thousand barrels per day",{"$f":"$D84*E$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D84*AK$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D84*BQ$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Thousand barrels per day",{"$f":"$D85*E$71","v":0},0,0,0,0,0,0,28.5,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"$D85*AK$71","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"$D85*BQ$71","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
[]
[null,null,"Petrol","Million barrels per year",{"$f":"(E87 / 1000) * 365","v":0},0,0,0,0,0,0,5.7213750000000001,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,{"$f":"(AK87 / 1000) * 365","v":11.44275},11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,{"$f":"(BQ87 / 1000) * 365","v":11.44275},11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275]
[null,null,"Diesel","Million barrels per year",{"$f":"(E88 / 1000) * 365","v":0},0,0,0,0,0,0,2.4965999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,{"$f":"(AK88 / 1000) * 365","v":4.9931999999999999},4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,{"$f":"(BQ88 / 1000) * 365","v":4.9931999999999999},4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999]
[null,null,"Jet fuel","Million barrels per year",{"$f":"(E89 / 1000) * 365","v":0},0,0,0,0,0,0,0.41610000000000008,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(AK89 / 1000) * 365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(BQ89 / 1000) * 365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016]
[null,null,"Kerosene","Million barrels per year",{"$f":"(E90 / 1000) * 365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AK90 / 1000) * 365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ90 / 1000) * 365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","Million barrels per year",{"$f":"(E91 / 1000) * 365","v":0},0,0,0,0,0,0,1.352325,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,{"$f":"(AK91 / 1000) * 365","v":2.70465},2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,{"$f":"(BQ91 / 1000) * 365","v":2.70465},2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465]
[null,null,"Heavy fuel oil","Million barrels per year",{"$f":"(E92 / 1000) * 365","v":0},0,0,0,0,0,0,0.41610000000000008,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(AK92 / 1000) * 365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(BQ92 / 1000) * 365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016]
[null,null,"Off gas (loss/burned)","Million barrels per year",{"$f":"(E93 / 1000) * 365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AK93 / 1000) * 365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ93 / 1000) * 365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Million barrels per year",{"$f":"(E94 / 1000) * 365","v":0},0,0,0,0,0,0,10.4025,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,{"$f":"(AK94 / 1000) * 365","v":20.805},20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,{"$f":"(BQ94 / 1000) * 365","v":20.805},20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805]
[]
[null,null,"Production"]
[]
[null,null,"Petroleum product production from other domestic sources"]
[]
[null,null,"Liquefied petroleum gas from Lake Albert project","Thousand barrels per day",null,null,null,null,null,1,2,3,3,3,{"$f":"N109 * (1 - 6%)","v":2.82},{"$f":"O109 * (1 - 6%)","v":2.6507999999999998},2.4917519999999995,2.3422468799999994,2.2017120671999995,2.0696093431679992,1.9454327825779192,1.828706815623244,1.7189844066858493,1.6158453422846983,1.5188946217476162,1.4277609444427592,1.3420952877761936,1.2615695705096219,1.1858753962790445,1.1147228725023017,1.0478395001521636,0.98496913014303378,0.92587098233445175,0.87031872339438465,0.81809959999072157,0.76901362399127826]
[]
[null,null,"Potential sales"]
[]
[null,null,"Domestic demand (as percentage of refinery capacity)"]
[null,null,"Petrol ",{"$f":"IFERROR(AVERAGEIF(E114:AI114, \">0\"), \"-\")","v":1.5715203328475729},{"$f":"IFERROR(E52/E87,\"-\")","v":"-"},"-","-","-","-","-","-",2.1439385224748628,1.183038479113006,1.2741394114212112,1.3160034595732395,1.3592430232394768,1.4039032973547982,1.4500309618116223,1.4976742302507504,1.5468829004553188,1.5977084064005251,1.6502038720135417,1.7044241666998032,1.7604259626937055,1.7357099836557814,1.7113410113268877,1.6873141738119655,1.6636246676162527,1.6402677566849588,1.617238771456422,1.5945331079285621,1.5721462267384372,1.5500736522547256,1.5283109716829499,1.5283109716829499,1.5283109716829499,{"$f":"IFERROR(AK52/AK87,\"-\")","v":1.5283109716829499},1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,{"$f":"IFERROR(BQ52/BQ87,\"-\")","v":1.5283109716829499},1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499,1.5283109716829499]
[null,null,"Diesel",3.9039023234666161,{"$f":"IFERROR(E53/E88,\"-\")","v":"-"},"-","-","-","-","-","-",5.3258786439583394,2.938852632591189,3.1651615984214603,3.2691584423912001,3.3765722820559008,3.4875153887031698,3.6021037224874259,3.7204570536339818,3.8426990876255021,3.96895759450166,4.0993645424071801,4.234056235527814,4.3731734565584528,4.3117750985632561,4.2512387595119634,4.191552336855187,4.1327038979605764,4.0746816777272192,4.0174740762335377,3.9610696564182066,3.9054571417936339,3.8506254141915397,3.7965635115401937,3.7965635115401937,3.7965635115401937,{"$f":"IFERROR(AK53/AK88,\"-\")","v":3.7965635115401937},3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,{"$f":"IFERROR(BQ53/BQ88,\"-\")","v":3.7965635115401937},3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937,3.7965635115401937]
[null,null,"Jet fuel",3.3111558306590205,{"$f":"IFERROR(E54/E89,\"-\")","v":"-"},"-","-","-","-","-","-",4.5172272931422963,2.4926338375215624,2.6845813274049424,2.7727878776074482,2.8638926061661851,2.9579907377301762,3.0551806257185414,3.1555638551216396,3.2592453486799147,3.3663334765514281,3.4769401695827167,3.5911810363013528,3.7091754837524959,3.6570995058658018,3.6057546628323185,3.5551306896854502,3.5052174655763886,3.4560050117507353,3.4074834895535253,3.3596431984622686,3.3124745741475969,3.2659681865611465,3.2201147380502806,3.2201147380502806,3.2201147380502806,{"$f":"IFERROR(AK54/AK89,\"-\")","v":3.2201147380502806},3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,{"$f":"IFERROR(BQ54/BQ89,\"-\")","v":3.2201147380502806},3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806,3.2201147380502806]
[null,null,"Kerosene","-",{"$f":"IFERROR(E55/E90,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AK55/AK90,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(BQ55/BQ90,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,"Liquefied petroleum gas",1.3468799603699537,{"$f":"IFERROR((E56 - E109)/E91,\"-\")","v":"-"},"-","-","-","-","-","-",0.8631348408616033,0.63254535878953799,0.88181465254283942,0.95942918288019774,1.0377960667770965,1.1170943352150027,1.1975015675881135,1.279194363811315,1.3623488040575771,1.4471408975282762,1.5337470216031275,1.6223443526641457,1.7131112898401173,1.6782666442392118,1.6438264732067611,1.6098083569508341,1.5762277822548294,1.5430982938595172,1.5104316361224348,1.4782378855538607,1.446525574792263,1.4153018085479494,1.3845723720115501,1.3916194871807355,1.3982437754397699,{"$f":"IFERROR((AK56 - AL109)/AK91,\"-\")","v":1.502024291497972},1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972,1.502024291497972]
[null,null,"Heavy fuel oil",1.3247692498935768,{"$f":"IFERROR(E57/E92,\"-\")","v":"-"},"-","-","-","-","-","-",0.78355695979566753,0.39177847989783376,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,{"$f":"IFERROR(AK57/AK92,\"-\")","v":1.3917784798978337},1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,{"$f":"IFERROR(BQ57/BQ92,\"-\")","v":1.3917784798978337},1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337,1.3917784798978337]
[null,null,"Total",2.2589207910588534,{"$f":"IFERROR(E58/E94,\"-\")","v":"-"},"-","-","-","-","-","-",2.9733136780635263,1.6539298854477043,1.8421052631578951,1.9022377702626416,1.9644055516322738,2.0286779462516544,2.0951266735772784,2.1638259159880171,2.2348524041204931,2.3082855051911242,2.3842073144105589,2.4627027495999965,2.5438596491228092,2.5062200778242563,2.469176115087226,2.4327177319683058,2.3968350816936534,2.3615184960747597,2.3267584820000065,2.2925457180003335,2.2588710508873526,2.2257254924622867,2.1931002162941597,2.1931002162941597,2.1931002162941597,{"$f":"IFERROR(AK58/AK94,\"-\")","v":2.1931002162941597},2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,{"$f":"IFERROR(BQ58/BQ94,\"-\")","v":2.1931002162941597},2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597,2.1931002162941597]
[]
[null,null,"Sales implied by domestic demand"]
[null,null,"Petrol ","Thousand barrels per day",{"$f":"MIN(E52,E87)","v":0},0,0,0,0,0,0,15.675000000000001,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,{"$f":"MIN(AK52,AK87)","v":31.35},31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,{"$f":"MIN(BQ52,BQ87)","v":31.35},31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35]
[null,null,"Diesel","Thousand barrels per day",{"$f":"MIN(E53,E88)","v":0},0,0,0,0,0,0,6.84,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,{"$f":"MIN(AK53,AK88)","v":13.68},13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,{"$f":"MIN(BQ53,BQ88)","v":13.68},13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68]
[null,null,"Jet fuel","Thousand barrels per day",{"$f":"MIN(E54,E89)","v":0},0,0,0,0,0,0,1.1400000000000001,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(AK54,AK89)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(BQ54,BQ89)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002]
[null,null,"Kerosene","Thousand barrels per day",{"$f":"MIN(E55,E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AK55,AK90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BQ55,BQ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","Thousand barrels per day",{"$f":"MIN(E56 - E109, E91)","v":0},0,0,0,0,0,0,3.1979145853922404,4.6871611086304767,6.5342465753424399,7.1093702451422658,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,{"$f":"MIN(AK56 - AL109, AK91)","v":7.41},7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41]
[null,null,"Heavy fuel oil","Thousand barrels per day",{"$f":"MIN(E57,E92)","v":0},0,0,0,0,0,0,0.89325493416706103,0.89325493416706103,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(AK57,AK92)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(BQ57,BQ92)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002]
[null,null,"Total","Thousand barrels per day",{"$f":"SUM(E123:E128)","v":0},0,0,0,0,0,{"$f":"SUM(K123:K128)","v":0},{"$f":"SUM(L123:L128)","v":27.746169519559302},52.89041604279754,56.12424657534244,56.699370245142269,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"SUM(AT123:AT128)","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"SUM(CA123:CA128)","v":57},57,57,57,57,57]
[]
[null,null,"Sales implied by domestic demand (as percentage of refinery capacity)"]
[null,null,"Petrol ",{"$f":"IFERROR(AVERAGEIF(E132:AI132, \">0\"), \"-\")","v":1},{"$f":"IFERROR(E123/E87,\"-\")","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,{"$f":"IFERROR(AK123/AK87,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BQ123/BQ87,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Diesel",1,{"$f":"IFERROR(E124/E88,\"-\")","v":"-"},"-","-","-","-","-","-",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AK124/AK88,\"-\")","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,{"$f":"IFERROR(BQ124/BQ88,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Jet fuel",1,{"$f":"IFERROR(E125/E89,\"-\")","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,{"$f":"IFERROR(AK125/AK89,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BQ125/BQ89,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Kerosene","-",{"$f":"IFERROR(E126/E90,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(AK126/AK90,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IFERROR(BQ126/BQ90,\"-\")","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,null,"Liquefied petroleum gas",0.97237183479475731,{"$f":"IFERROR(E127/E91,\"-\")","v":"-"},"-","-","-","-","-","-",0.8631348408616033,0.63254535878953799,0.88181465254283942,0.95942918288019774,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AK127/AK91,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BQ127/BQ91,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Heavy fuel oil",0.96563897665389586,{"$f":"IFERROR(E128/E92,\"-\")","v":"-"},"-","-","-","-","-","-",0.78355695979566753,0.39177847989783376,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AK128/AK92,\"-\")","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,{"$f":"IFERROR(BQ128/BQ92,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total",0.99503389758947425,{"$f":"IFERROR(E129/E94,\"-\")","v":"-"},"-","-","-","-","-","-",0.97354980770383515,0.92790203583855335,0.98463590483056906,0.99472579377442583,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AK129/AK94,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BQ129/BQ94,\"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Surplus needing to be sold to region"]
[null,null,"Petrol","Thousand barrels per day",{"$f":"E87 - E123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK87 - AK123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ87 - BQ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel","Thousand barrels per day",{"$f":"E88 - E124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK88 - AK124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ88 - BQ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Jet fuel","Thousand barrels per day",{"$f":"E89 - E125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK89 - AK125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ89 - BQ125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kerosene","Thousand barrels per day",{"$f":"E90 - E126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK90 - AK126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ90 - BQ126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LPG","Thousand barrels per day",{"$f":"E91 - E127","v":0},0,0,0,0,0,0,0.50708541460775969,2.7228388913695234,0.87575342465756023,0.30062975485773435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK91 - AK127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ91 - BQ127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heavy fuel oil","Thousand barrels per day",{"$f":"E92 - E128","v":0},0,0,0,0,0,0,0.24674506583293909,1.3867450658329392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK92 - AK128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ92 - BQ128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Thousand barrels per day",{"$f":"E94 - E129","v":0},0,0,0,0,0,0,0.75383048044069767,4.1095839572024602,0.87575342465756023,0.3006297548577308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK94 - AK129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ94 - BQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"% of any surplus sold to region",{"$f":"Dashboard!D12","v":1}]
[]
[null,null,"Total sales"]
[null,null,"Petrol ","Thousand barrels per day",{"$f":"MIN(E123 + (E141 * $D$149), E87)","v":0},0,0,0,0,0,0,15.675000000000001,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,{"$f":"MIN(AK123 + (AK141 * $D$149), AK87)","v":31.35},31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,{"$f":"MIN(BQ123 + (BQ141 * $D$149), BQ87)","v":31.35},31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35,31.35]
[null,null,"Diesel","Thousand barrels per day",{"$f":"MIN(E124 + (E142 * $D$149), E88)","v":0},0,0,0,0,0,0,6.84,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,{"$f":"MIN(AK124 + (AK142 * $D$149), AK88)","v":13.68},13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,{"$f":"MIN(BQ124 + (BQ142 * $D$149), BQ88)","v":13.68},13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68,13.68]
[null,null,"Jet fuel","Thousand barrels per day",{"$f":"MIN(E125 + (E143 * $D$149), E89)","v":0},0,0,0,0,0,0,1.1400000000000001,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(AK125 + (AK143 * $D$149), AK89)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(BQ125 + (BQ143 * $D$149), BQ89)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002]
[null,null,"Kerosene","Thousand barrels per day",{"$f":"MIN(E126 + (E144 * $D$149), E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AK126 + (AK144 * $D$149), AK90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BQ126 + (BQ144 * $D$149), BQ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Liquefied petroleum gas","Thousand barrels per day",{"$f":"MIN(E127 + (E145 * $D$149), E91)","v":0},0,0,0,0,0,0,3.7050000000000001,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,{"$f":"MIN(AK127 + (AK145 * $D$149), AK91)","v":7.41},7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,{"$f":"MIN(BQ127 + (BQ145 * $D$149), BQ91)","v":7.41},7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41,7.41]
[null,null,"Heavy fuel oil","Thousand barrels per day",{"$f":"MIN(E128 + (E146 * $D$149), E92)","v":0},0,0,0,0,0,0,1.1400000000000001,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(AK128 + (AK146 * $D$149), AK92)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,{"$f":"MIN(BQ128 + (BQ146 * $D$149), BQ92)","v":2.2800000000000002},2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002,2.2800000000000002]
[null,null,"Total","Thousand barrels per day",{"$f":"MIN(E129 + (E147 * $D$149), E94)","v":0},0,0,0,0,0,0,28.5,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"MIN(AK129 + (AK147 * $D$149), AK94)","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"MIN(BQ129 + (BQ147 * $D$149), BQ94)","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
[]
[null,null,"Total sales"]
[null,null,"Petrol ","Million barrels per year",{"$f":"(E152/1000)*365","v":0},{"$f":"(F152/1000)*365","v":0},0,0,0,0,0,5.7213750000000001,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,{"$f":"(AT152/1000)*365","v":11.44275},11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,{"$f":"(CA152/1000)*365","v":11.44275},11.44275,11.44275,11.44275,11.44275,11.44275]
[null,null,"Diesel","Million barrels per year",0,{"$f":"(F153/1000)*365","v":0},0,0,0,0,0,2.4965999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,{"$f":"(AT153/1000)*365","v":4.9931999999999999},4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,{"$f":"(CA153/1000)*365","v":4.9931999999999999},4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999]
[null,null,"Jet fuel","Million barrels per year",0,0,0,0,0,0,0,0.41610000000000008,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(AT154/1000)*365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(CA154/1000)*365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016]
[null,null,"Kerosene","Million barrels per year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AT155/1000)*365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA155/1000)*365","v":0},0,0,0,0,0]
[null,null,"Liquefied petroleum gas","Million barrels per year",0,0,0,0,0,0,0,1.352325,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,{"$f":"(AT156/1000)*365","v":2.70465},2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,{"$f":"(CA156/1000)*365","v":2.70465},2.70465,2.70465,2.70465,2.70465,2.70465]
[null,null,"Heavy fuel oil","Million barrels per year",0,0,0,0,0,0,0,0.41610000000000008,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(AT157/1000)*365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,{"$f":"(CA157/1000)*365","v":0.83220000000000016},0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016,0.83220000000000016]
[null,null,"Total","Million barrels per year",{"$f":"SUM(E161:E166)","v":0},0,0,0,0,0,0,10.4025,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,{"$f":"SUM(AK161:AK166)","v":20.805},20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,{"$f":"SUM(BQ161:BQ166)","v":20.805},20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805]
[]
[null,null,"Sales volume as percentage of refinery capacity",null,{"$f":"IFERROR(E158 / E71, \"-\")","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,{"$f":"IFERROR(AK158 / AK71, \"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(BQ158 / BQ71, \"-\")","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Production"]
[]
[null,null,"Year that crude for refining is available from",2026]
[null,null,"Crude used as fuel in refining process",0.03]
[]
[null,null,"Crude available to refinery","Million barrels",{"$f":"Dashboard!D7","v":490}]
[]
[null,null,"Crude refined","Million barrels per year",{"$f":"IF(AND(E176 > 0, E9 >= $D$173), IFERROR(MIN((E72 * E169) * (1 + $D$174), E176), 0), 0)","v":0},{"$f":"IF(AND(E181 > 0, F9 >= $D$173), IFERROR(MIN((F72 * F169) * (1 + $D$174), E181), 0), 0)","v":0},0,0,0,0,0,10.714575,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,21.42915,7.8441250000001119,0,0,{"$f":"IF(AND(AK181 > 0, AL9 >= $D$173), IFERROR(MIN((AL72 * AL169) * (1 + $D$174), AK181), 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ181 > 0, BR9 >= $D$173), IFERROR(MIN((BR72 * BR169) * (1 + $D$174), BQ181), 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Crude used as fuel in refining process","Million barrels per year",{"$f":"E178 - (E178 * (1 / (1 + $D$174)))","v":0},0,0,0,0,0,0,0.3120750000000001,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.6241500000000002,0.22846966019417803,0,{"$f":"AK178 - (AK178 * (1 / (1 + $D$174)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ178 - (BQ178 * (1 / (1 + $D$174)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Crude refined into products","Million barrels per year",{"$f":"E178 - E179","v":0},{"$f":"F178 - F179","v":0},0,0,0,0,0,10.4025,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,7.6156553398059339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR178 - BR179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining crude","Million barrels per year",{"$f":"E176 - E178","v":490},{"$f":"E181 - F178","v":490},490,490,490,490,490,479.28542499999998,457.85627499999998,436.42712499999999,414.997975,393.568825,372.13967500000001,350.71052500000002,329.28137500000003,307.85222500000003,286.42307500000004,264.99392500000005,243.56477500000005,222.13562500000006,200.70647500000007,179.27732500000008,157.84817500000008,136.41902500000009,114.9898750000001,93.560725000000105,72.131575000000112,50.702425000000112,29.273275000000112,7.8441250000001119,0,0,{"$f":"AJ181 - AK178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP181 - BQ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Products produced"]
[null,null,"Petrol",null,{"$f":"E$180 *$D78","v":0},0,0,0,0,0,0,5.7213750000000001,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,11.44275,4.1886104368932644,0,{"$f":"AK$180 *$D78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$180 *$D78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Diesel",null,{"$f":"E$180 *$D79","v":0},0,0,0,0,0,0,2.4965999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,4.9931999999999999,1.827757281553424,0,{"$f":"AK$180 *$D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$180 *$D79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Jet fuel",null,{"$f":"E$180 *$D80","v":0},0,0,0,0,0,0,0.41610000000000003,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.30462621359223735,0,{"$f":"AK$180 *$D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$180 *$D80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Kerosene",null,{"$f":"E$180 *$D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$180 *$D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$180 *$D81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LPG",null,{"$f":"E$180 *$D82","v":0},0,0,0,0,0,0,1.352325,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,2.70465,0.99003519417477148,0,{"$f":"AK$180 *$D82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$180 *$D82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heavy fuel oil",null,{"$f":"E$180 *$D83","v":0},0,0,0,0,0,0,0.41610000000000003,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.83220000000000005,0.30462621359223735,0,{"$f":"AK$180 *$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ$180 *$D83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"SUM(E184:E189)","v":0},0,0,0,0,0,0,10.4025,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,20.805,7.6156553398059339,0,{"$f":"SUM(AK184:AK189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ184:BQ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Production year",null,{"$f":"(E178 > 0) * 1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,{"$f":"(AK178 > 0) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BQ178 > 0) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative production years",null,{"$f":"D193 + E192","v":0},{"$f":"E193 + F192","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"BQ193 + BR192","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[null,null,"First production year",{"$f":"SUMPRODUCT(E9:AS9, E194:AS194)","v":2028},{"$f":"AND(D192 = 0, E192 = 1) * 1","v":0},{"$f":"AND(E192 = 0, F192 = 1) * 1","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BQ192 = 0, BR192 = 1) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Final production year",{"$f":"SUMPRODUCT(E9:AS9, E195:AS195)","v":2051},{"$f":"AND(E192 = 1, F192 = 0) * 1","v":0},{"$f":"AND(F192 = 1, G192 = 0) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BR192 = 1, BS192 = 0) * 1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(CF192 = 1, CG192 = 0) * 1","v":0}]
[]
[null,null,"Costs"]
[]
[null,null,"Crude feedstock cost"]
[]
[null,null,"Global crude price scenario 1","Rystad base case",70.949996948242202,99.040000915527301,90,80.975609756097597,70.434265318262902,61.287561120703401,51.249627699847899,46.128354056551601,41.002215318541701,35.871549110489397,35.874831858824301,35.872629996338098,40.997291764961901,46.125002565897802,51.253307383088398,56.372416727927003,60.001110792604699,60.001457942874701,59.999772621400098,60.001910716509798,60.000306970146099,60.000617414619001,60.001838915640299,60.003029147661699,60.003322079444402,60.001902007210603,60.003561514856898,60.001808018075302,60.001281169081501,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897]
[null,null,"Global crude price scenario 2","IEA NZE",70.949996948242202,99.040000915527301,71.75,30.751219958793801,25.6228436181263,20.5034749222615,15.3739818201849,15.379064267241899,15.374753054287799,15.3783290749759,15.3725828956212,15.373985156869599,15.373984784365099,15.372460314545,15.376735929652201,15.3716581475237,15.3718342059486,15.376668266874301,15.3721207769291,15.3717919838545,15.3751582124961,15.3754712221328,15.372725376533801,15.3728737154879,15.3754873893477,15.374495592438,15.375463304631801,15.3726317993045,15.3765781983784,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439,15.3763222515439]
[null,null,"Global crude price scenario 3","OPEC",70.949996948242202,99.040000915527301,92.25,79.951216534870397,76.878045585310105,66.627007733491993,57.074890622384601,57.450528694618598,56.049296287432803,54.682240280422199,53.348527102851001,51.246615153207699,56.371279529362504,61.497464334118597,66.622606165483404,71.751332012501905,81.997273332711401,92.253103470683598,97.372486193374698,102.50271385416301,107.626109933327,112.751370886562,128.126382590812,133.2474525602,138.373582156136,143.499075308296,143.498791429883,143.49947702613699,148.624468514678,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199,153.74781723337199]
[]
[null,null,"Global crude price selected scenario",{"$f":"MATCH(Dashboard!D8, Inputs!D201:D203, 0)","v":1}]
[]
[null,null,"Global crude price",{"$f":"\"$ \"&Inputs!D6&\" per barrel\"","v":"$ 2023 per barrel"},{"$f":"CHOOSE($D$205, E201, E202, E203)","v":70.949996948242202},99.040000915527301,90,80.975609756097597,70.434265318262902,61.287561120703401,51.249627699847899,46.128354056551601,41.002215318541701,35.871549110489397,35.874831858824301,35.872629996338098,40.997291764961901,46.125002565897802,51.253307383088398,56.372416727927003,60.001110792604699,60.001457942874701,59.999772621400098,60.001910716509798,60.000306970146099,60.000617414619001,60.001838915640299,60.003029147661699,60.003322079444402,60.001902007210603,60.003561514856898,60.001808018075302,60.001281169081501,60.001027645846897,60.001027645846897,60.001027645846897,{"$f":"CHOOSE($D$205, AK201, AK202, AK203)","v":60.001027645846897},60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,{"$f":"CHOOSE($D$205, BQ201, BQ202, BQ203)","v":60.001027645846897},60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897,60.001027645846897]
[]
[null,null,"Quality discount",{"$f":"\"$ \"&Inputs!D6&\" per barrel\"","v":"$ 2023 per barrel"},1]
[null,null,"Export costs",{"$f":"\"$ \"&Inputs!D6&\" per barrel\"","v":"$ 2023 per barrel"},17]
[null,null,"Adjustment for foregone export opportunity cost",{"$f":"\"$ \"&Inputs!D6&\" per barrel\"","v":"$ 2023 per barrel"}]
[]
[null,null,"Netback price",{"$f":"\"$ \"&Inputs!D6&\" per barrel\"","v":"$ 2023 per barrel"},{"$f":"E207-$E$209-$E$210+$E$211","v":52.949996948242202},81.040000915527301,72,62.975609756097597,52.434265318262902,43.287561120703401,33.249627699847899,28.128354056551601,23.002215318541701,17.871549110489397,17.874831858824301,17.872629996338098,22.997291764961901,28.125002565897802,33.253307383088398,38.372416727927003,42.001110792604699,42.001457942874701,41.999772621400098,42.001910716509798,42.000306970146099,42.000617414619001,42.001838915640299,42.003029147661699,42.003322079444402,42.001902007210603,42.003561514856898,42.001808018075302,42.001281169081501,42.001027645846897,42.001027645846897,42.001027645846897,{"$f":"AK207-$E$209-$E$210+$E$211","v":42.001027645846897},42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,{"$f":"BQ207-$E$209-$E$210+$E$211","v":42.001027645846897},42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897,42.001027645846897]
[]
[null,null,"Crude oil feedstock cost",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"E213*E178","v":0},0,0,0,0,0,0,301.38335916547635,492.9179223933279,382.97210662104385,383.04245312752477,382.99526908602854,492.81241482513332,602.69489873500891,712.5901119083087,822.28827392525693,900.04810334134493,900.05554247655346,900.01942746987595,900.06524503069591,900.03087810930629,900.03753067048274,900.06370639909335,900.08921205961474,900.095489338726,900.0650583978171,900.10062023609566,900.0630442905383,900.05175436442289,900.04632157700007,329.4613109824835,0,{"$f":"AK213*AK178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ213*BQ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other operating costs"]
[]
[null,null,"Other operating costs",{"$f":"\"$ \"&Inputs!D6&\" per barrel\"","v":"$ 2023 per barrel"},3]
[null,null,"Other operating costs",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"$E$219 * E178","v":0},0,0,0,0,0,0,32.143725000000003,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,23.532375000000336,0,{"$f":"$E$219 * AK178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$219 * BQ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Development cost"]
[]
[null,null,"Refinery initial capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,null,null,null,499.20801079475586,1068.3886925586512,1405.719628723308,724.79154705347401]
[null,null,"Refinery expansion 1 capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"}]
[null,null,"Refinery expansion 2 capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"}]
[null,null,"Product pipeline capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,null,null,null,66.046420672158419,141.35039403267373,185.98008833624522,95.891665159995682]
[null,null,"Storage terminal capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,null,null,null,42.20108957234018,90.317394628669447,118.83403046939303,61.271037998334897]
[]
[null,null,"Capital expenditure overrun",{"$f":"Dashboard!D6","v":0}]
[]
[null,null,"Actual refinery initial capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"E224 * (1 + $D$230)","v":0},0,0,0,499.20801079475586,1068.3886925586512,1405.719628723308,724.79154705347401,{"$f":"N224 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT224 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ224 * (1 + $D$230)","v":0},0,0,0,0,0,0,0]
[null,null,"Actual refinery expansion 1 capital expenditure ",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,0,0,0,0,0,0,0,{"$f":"N225 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT225 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ225 * (1 + $D$230)","v":0},0,0,0,0,0,0,0]
[null,null,"Actual refinery expansion 2 capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,0,0,0,0,0,0,0,{"$f":"N226 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT226 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ226 * (1 + $D$230)","v":0},0,0,0,0,0,0,0]
[null,null,"Actual product pipeline capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,0,0,0,66.046420672158419,141.35039403267373,185.98008833624522,95.891665159995682,{"$f":"N227 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT227 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ227 * (1 + $D$230)","v":0},0,0,0,0,0,0,0]
[null,null,"Actual storage terminal capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,0,0,0,42.20108957234018,90.317394628669447,118.83403046939303,61.271037998334897,{"$f":"N228 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT228 * (1 + $D$230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ228 * (1 + $D$230)","v":0},0,0,0,0,0,0,0]
[null,null,"Total capital expenditure",{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(E232:E236)","v":0},{"$f":"SUM(F232:F236)","v":0},0,0,607.45552103925445,1300.0564812199943,1710.5337475289462,881.95425021180461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR232:BR236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"First year of initial capital expenditure",{"$f":"SUMPRODUCT(E9:AS9, E239:AS239)","v":2025},{"$f":"AND(OR(E224 > 0, E227 > 0, E228 > 0), SUM($D$224:D224) + SUM($D$227:D227) + SUM($D$228:D228) = 0) * 1","v":0},{"$f":"AND(OR(F224 > 0, F227 > 0, F228 > 0), SUM($D$224:E224) + SUM($D$227:E227) + SUM($D$228:E228) = 0) * 1","v":0},{"$f":"AND(OR(G224 > 0, G227 > 0, G228 > 0), SUM($D$224:F224) + SUM($D$227:F227) + SUM($D$228:F228) = 0) * 1","v":0},{"$f":"AND(OR(H224 > 0, H227 > 0, H228 > 0), SUM($D$224:G224) + SUM($D$227:G227) + SUM($D$228:G228) = 0) * 1","v":0},{"$f":"AND(OR(I224 > 0, I227 > 0, I228 > 0), SUM($D$224:H224) + SUM($D$227:H227) + SUM($D$228:H228) = 0) * 1","v":1},{"$f":"AND(OR(J224 > 0, J227 > 0, J228 > 0), SUM($D$224:I224) + SUM($D$227:I227) + SUM($D$228:I228) = 0) * 1","v":0},{"$f":"AND(OR(K224 > 0, K227 > 0, K228 > 0), SUM($D$224:J224) + SUM($D$227:J227) + SUM($D$228:J228) = 0) * 1","v":0},{"$f":"AND(OR(L224 > 0, L227 > 0, L228 > 0), SUM($D$224:K224) + SUM($D$227:K227) + SUM($D$228:K228) = 0) * 1","v":0},{"$f":"AND(OR(N224 > 0, N227 > 0, N228 > 0), SUM($D$224:L224) + SUM($D$227:L227) + SUM($D$228:L228) = 0) * 1","v":0},{"$f":"AND(OR(O224 > 0, O227 > 0, O228 > 0), SUM($D$224:N224) + SUM($D$227:N227) + SUM($D$228:N228) = 0) * 1","v":0},{"$f":"AND(OR(P224 > 0, P227 > 0, P228 > 0), SUM($D$224:O224) + SUM($D$227:O227) + SUM($D$228:O228) = 0) * 1","v":0},{"$f":"AND(OR(Q224 > 0, Q227 > 0, Q228 > 0), SUM($D$224:P224) + SUM($D$227:P227) + SUM($D$228:P228) = 0) * 1","v":0},{"$f":"AND(OR(R224 > 0, R227 > 0, R228 > 0), SUM($D$224:Q224) + SUM($D$227:Q227) + SUM($D$228:Q228) = 0) * 1","v":0},{"$f":"AND(OR(S224 > 0, S227 > 0, S228 > 0), SUM($D$224:R224) + SUM($D$227:R227) + SUM($D$228:R228) = 0) * 1","v":0},{"$f":"AND(OR(T224 > 0, T227 > 0, T228 > 0), SUM($D$224:S224) + SUM($D$227:S227) + SUM($D$228:S228) = 0) * 1","v":0},{"$f":"AND(OR(U224 > 0, U227 > 0, U228 > 0), SUM($D$224:T224) + SUM($D$227:T227) + SUM($D$228:T228) = 0) * 1","v":0},{"$f":"AND(OR(V224 > 0, V227 > 0, V228 > 0), SUM($D$224:U224) + SUM($D$227:U227) + SUM($D$228:U228) = 0) * 1","v":0},{"$f":"AND(OR(W224 > 0, W227 > 0, W228 > 0), SUM($D$224:V224) + SUM($D$227:V227) + SUM($D$228:V228) = 0) * 1","v":0},{"$f":"AND(OR(X224 > 0, X227 > 0, X228 > 0), SUM($D$224:W224) + SUM($D$227:W227) + SUM($D$228:W228) = 0) * 1","v":0},{"$f":"AND(OR(Y224 > 0, Y227 > 0, Y228 > 0), SUM($D$224:X224) + SUM($D$227:X227) + SUM($D$228:X228) = 0) * 1","v":0},{"$f":"AND(OR(Z224 > 0, Z227 > 0, Z228 > 0), SUM($D$224:Y224) + SUM($D$227:Y227) + SUM($D$228:Y228) = 0) * 1","v":0},{"$f":"AND(OR(AA224 > 0, AA227 > 0, AA228 > 0), SUM($D$224:Z224) + SUM($D$227:Z227) + SUM($D$228:Z228) = 0) * 1","v":0},{"$f":"AND(OR(AB224 > 0, AB227 > 0, AB228 > 0), SUM($D$224:AA224) + SUM($D$227:AA227) + SUM($D$228:AA228) = 0) * 1","v":0},{"$f":"AND(OR(AC224 > 0, AC227 > 0, AC228 > 0), SUM($D$224:AB224) + SUM($D$227:AB227) + SUM($D$228:AB228) = 0) * 1","v":0},{"$f":"AND(OR(AD224 > 0, AD227 > 0, AD228 > 0), SUM($D$224:AC224) + SUM($D$227:AC227) + SUM($D$228:AC228) = 0) * 1","v":0},{"$f":"AND(OR(AE224 > 0, AE227 > 0, AE228 > 0), SUM($D$224:AD224) + SUM($D$227:AD227) + SUM($D$228:AD228) = 0) * 1","v":0},{"$f":"AND(OR(AF224 > 0, AF227 > 0, AF228 > 0), SUM($D$224:AE224) + SUM($D$227:AE227) + SUM($D$228:AE228) = 0) * 1","v":0},{"$f":"AND(OR(AG224 > 0, AG227 > 0, AG228 > 0), SUM($D$224:AF224) + SUM($D$227:AF227) + SUM($D$228:AF228) = 0) * 1","v":0},{"$f":"AND(OR(AH224 > 0, AH227 > 0, AH228 > 0), SUM($D$224:AG224) + SUM($D$227:AG227) + SUM($D$228:AG228) = 0) * 1","v":0},{"$f":"AND(OR(AI224 > 0, AI227 > 0, AI228 > 0), SUM($D$224:AH224) + SUM($D$227:AH227) + SUM($D$228:AH228) = 0) * 1","v":0},{"$f":"AND(OR(AJ224 > 0, AJ227 > 0, AJ228 > 0), SUM($D$224:AI224) + SUM($D$227:AI227) + SUM($D$228:AI228) = 0) * 1","v":0},{"$f":"AND(OR(AK224 > 0, AK227 > 0, AK228 > 0), SUM($D$224:AJ224) + SUM($D$227:AJ227) + SUM($D$228:AJ228) = 0) * 1","v":0},{"$f":"AND(OR(AL224 > 0, AL227 > 0, AL228 > 0), SUM($D$224:AK224) + SUM($D$227:AK227) + SUM($D$228:AK228) = 0) * 1","v":0},{"$f":"AND(OR(AM224 > 0, AM227 > 0, AM228 > 0), SUM($D$224:AL224) + SUM($D$227:AL227) + SUM($D$228:AL228) = 0) * 1","v":0},{"$f":"AND(OR(AN224 > 0, AN227 > 0, AN228 > 0), SUM($D$224:AM224) + SUM($D$227:AM227) + SUM($D$228:AM228) = 0) * 1","v":0},{"$f":"AND(OR(AO224 > 0, AO227 > 0, AO228 > 0), SUM($D$224:AN224) + SUM($D$227:AN227) + SUM($D$228:AN228) = 0) * 1","v":0},{"$f":"AND(OR(AP224 > 0, AP227 > 0, AP228 > 0), SUM($D$224:AO224) + SUM($D$227:AO227) + SUM($D$228:AO228) = 0) * 1","v":0},{"$f":"AND(OR(AQ224 > 0, AQ227 > 0, AQ228 > 0), SUM($D$224:AP224) + SUM($D$227:AP227) + SUM($D$228:AP228) = 0) * 1","v":0},{"$f":"AND(OR(AR224 > 0, AR227 > 0, AR228 > 0), SUM($D$224:AQ224) + SUM($D$227:AQ227) + SUM($D$228:AQ228) = 0) * 1","v":0},{"$f":"AND(OR(AS224 > 0, AS227 > 0, AS228 > 0), SUM($D$224:AR224) + SUM($D$227:AR227) + SUM($D$228:AR228) = 0) * 1","v":0},{"$f":"AND(OR(AT224 > 0, AT227 > 0, AT228 > 0), SUM($D$224:AS224) + SUM($D$227:AS227) + SUM($D$228:AS228) = 0) * 1","v":0},{"$f":"AND(OR(AU224 > 0, AU227 > 0, AU228 > 0), SUM($D$224:AT224) + SUM($D$227:AT227) + SUM($D$228:AT228) = 0) * 1","v":0},{"$f":"AND(OR(AV224 > 0, AV227 > 0, AV228 > 0), SUM($D$224:AU224) + SUM($D$227:AU227) + SUM($D$228:AU228) = 0) * 1","v":0},{"$f":"AND(OR(AW224 > 0, AW227 > 0, AW228 > 0), SUM($D$224:AV224) + SUM($D$227:AV227) + SUM($D$228:AV228) = 0) * 1","v":0},{"$f":"AND(OR(AX224 > 0, AX227 > 0, AX228 > 0), SUM($D$224:AW224) + SUM($D$227:AW227) + SUM($D$228:AW228) = 0) * 1","v":0},{"$f":"AND(OR(AY224 > 0, AY227 > 0, AY228 > 0), SUM($D$224:AX224) + SUM($D$227:AX227) + SUM($D$228:AX228) = 0) * 1","v":0},{"$f":"AND(OR(AZ224 > 0, AZ227 > 0, AZ228 > 0), SUM($D$224:AY224) + SUM($D$227:AY227) + SUM($D$228:AY228) = 0) * 1","v":0},{"$f":"AND(OR(BA224 > 0, BA227 > 0, BA228 > 0), SUM($D$224:AZ224) + SUM($D$227:AZ227) + SUM($D$228:AZ228) = 0) * 1","v":0},{"$f":"AND(OR(BB224 > 0, BB227 > 0, BB228 > 0), SUM($D$224:BA224) + SUM($D$227:BA227) + SUM($D$228:BA228) = 0) * 1","v":0},{"$f":"AND(OR(BC224 > 0, BC227 > 0, BC228 > 0), SUM($D$224:BB224) + SUM($D$227:BB227) + SUM($D$228:BB228) = 0) * 1","v":0},{"$f":"AND(OR(BD224 > 0, BD227 > 0, BD228 > 0), SUM($D$224:BC224) + SUM($D$227:BC227) + SUM($D$228:BC228) = 0) * 1","v":0},{"$f":"AND(OR(BE224 > 0, BE227 > 0, BE228 > 0), SUM($D$224:BD224) + SUM($D$227:BD227) + SUM($D$228:BD228) = 0) * 1","v":0},{"$f":"AND(OR(BF224 > 0, BF227 > 0, BF228 > 0), SUM($D$224:BE224) + SUM($D$227:BE227) + SUM($D$228:BE228) = 0) * 1","v":0},{"$f":"AND(OR(BG224 > 0, BG227 > 0, BG228 > 0), SUM($D$224:BF224) + SUM($D$227:BF227) + SUM($D$228:BF228) = 0) * 1","v":0},{"$f":"AND(OR(BH224 > 0, BH227 > 0, BH228 > 0), SUM($D$224:BG224) + SUM($D$227:BG227) + SUM($D$228:BG228) = 0) * 1","v":0},{"$f":"AND(OR(BI224 > 0, BI227 > 0, BI228 > 0), SUM($D$224:BH224) + SUM($D$227:BH227) + SUM($D$228:BH228) = 0) * 1","v":0},{"$f":"AND(OR(BJ224 > 0, BJ227 > 0, BJ228 > 0), SUM($D$224:BI224) + SUM($D$227:BI227) + SUM($D$228:BI228) = 0) * 1","v":0},{"$f":"AND(OR(BK224 > 0, BK227 > 0, BK228 > 0), SUM($D$224:BJ224) + SUM($D$227:BJ227) + SUM($D$228:BJ228) = 0) * 1","v":0},{"$f":"AND(OR(BL224 > 0, BL227 > 0, BL228 > 0), SUM($D$224:BK224) + SUM($D$227:BK227) + SUM($D$228:BK228) = 0) * 1","v":0},{"$f":"AND(OR(BM224 > 0, BM227 > 0, BM228 > 0), SUM($D$224:BL224) + SUM($D$227:BL227) + SUM($D$228:BL228) = 0) * 1","v":0},{"$f":"AND(OR(BN224 > 0, BN227 > 0, BN228 > 0), SUM($D$224:BM224) + SUM($D$227:BM227) + SUM($D$228:BM228) = 0) * 1","v":0},{"$f":"AND(OR(BO224 > 0, BO227 > 0, BO228 > 0), SUM($D$224:BN224) + SUM($D$227:BN227) + SUM($D$228:BN228) = 0) * 1","v":0},{"$f":"AND(OR(BP224 > 0, BP227 > 0, BP228 > 0), SUM($D$224:BO224) + SUM($D$227:BO227) + SUM($D$228:BO228) = 0) * 1","v":0},{"$f":"AND(OR(BQ224 > 0, BQ227 > 0, BQ228 > 0), SUM($D$224:BP224) + SUM($D$227:BP227) + SUM($D$228:BP228) = 0) * 1","v":0},{"$f":"AND(OR(BR224 > 0, BR227 > 0, BR228 > 0), SUM($D$224:BQ224) + SUM($D$227:BQ227) + SUM($D$228:BQ228) = 0) * 1","v":0},{"$f":"AND(OR(BS224 > 0, BS227 > 0, BS228 > 0), SUM($D$224:BR224) + SUM($D$227:BR227) + SUM($D$228:BR228) = 0) * 1","v":0},{"$f":"AND(OR(BT224 > 0, BT227 > 0, BT228 > 0), SUM($D$224:BS224) + SUM($D$227:BS227) + SUM($D$228:BS228) = 0) * 1","v":0},{"$f":"AND(OR(BU224 > 0, BU227 > 0, BU228 > 0), SUM($D$224:BT224) + SUM($D$227:BT227) + SUM($D$228:BT228) = 0) * 1","v":0},{"$f":"AND(OR(BV224 > 0, BV227 > 0, BV228 > 0), SUM($D$224:BU224) + SUM($D$227:BU227) + SUM($D$228:BU228) = 0) * 1","v":0},{"$f":"AND(OR(BW224 > 0, BW227 > 0, BW228 > 0), SUM($D$224:BV224) + SUM($D$227:BV227) + SUM($D$228:BV228) = 0) * 1","v":0},{"$f":"AND(OR(BX224 > 0, BX227 > 0, BX228 > 0), SUM($D$224:BW224) + SUM($D$227:BW227) + SUM($D$228:BW228) = 0) * 1","v":0},{"$f":"AND(OR(BY224 > 0, BY227 > 0, BY228 > 0), SUM($D$224:BX224) + SUM($D$227:BX227) + SUM($D$228:BX228) = 0) * 1","v":0},{"$f":"AND(OR(BZ224 > 0, BZ227 > 0, BZ228 > 0), SUM($D$224:BY224) + SUM($D$227:BY227) + SUM($D$228:BY228) = 0) * 1","v":0},{"$f":"AND(OR(CA224 > 0, CA227 > 0, CA228 > 0), SUM($D$224:BZ224) + SUM($D$227:BZ227) + SUM($D$228:BZ228) = 0) * 1","v":0},{"$f":"AND(OR(CB224 > 0, CB227 > 0, CB228 > 0), SUM($D$224:CA224) + SUM($D$227:CA227) + SUM($D$228:CA228) = 0) * 1","v":0},{"$f":"AND(OR(CC224 > 0, CC227 > 0, CC228 > 0), SUM($D$224:CB224) + SUM($D$227:CB227) + SUM($D$228:CB228) = 0) * 1","v":0},{"$f":"AND(OR(CD224 > 0, CD227 > 0, CD228 > 0), SUM($D$224:CC224) + SUM($D$227:CC227) + SUM($D$228:CC228) = 0) * 1","v":0},{"$f":"AND(OR(CE224 > 0, CE227 > 0, CE228 > 0), SUM($D$224:CD224) + SUM($D$227:CD227) + SUM($D$228:CD228) = 0) * 1","v":0},{"$f":"AND(OR(CF224 > 0, CF227 > 0, CF228 > 0), SUM($D$224:CE224) + SUM($D$227:CE227) + SUM($D$228:CE228) = 0) * 1","v":0},{"$f":"AND(OR(CG224 > 0, CG227 > 0, CG228 > 0), SUM($D$224:CF224) + SUM($D$227:CF227) + SUM($D$228:CF228) = 0) * 1","v":0}]
[null,null,"First year of expansion 1 expenditure",{"$f":"SUMPRODUCT(E9:AS9, E240:AS240)","v":0},{"$f":"AND(E225 > 0, SUM($D$225:D225) = 0) * 1","v":0},{"$f":"AND(F225 > 0, SUM($D$225:E225) = 0) * 1","v":0},{"$f":"AND(G225 > 0, SUM($D$225:F225) = 0) * 1","v":0},{"$f":"AND(H225 > 0, SUM($D$225:G225) = 0) * 1","v":0},{"$f":"AND(I225 > 0, SUM($D$225:H225) = 0) * 1","v":0},{"$f":"AND(J225 > 0, SUM($D$225:I225) = 0) * 1","v":0},{"$f":"AND(K225 > 0, SUM($D$225:J225) = 0) * 1","v":0},{"$f":"AND(L225 > 0, SUM($D$225:K225) = 0) * 1","v":0},{"$f":"AND(N225 > 0, SUM($D$225:L225) = 0) * 1","v":0},{"$f":"AND(O225 > 0, SUM($D$225:N225) = 0) * 1","v":0},{"$f":"AND(P225 > 0, SUM($D$225:O225) = 0) * 1","v":0},{"$f":"AND(Q225 > 0, SUM($D$225:P225) = 0) * 1","v":0},{"$f":"AND(R225 > 0, SUM($D$225:Q225) = 0) * 1","v":0},{"$f":"AND(S225 > 0, SUM($D$225:R225) = 0) * 1","v":0},{"$f":"AND(T225 > 0, SUM($D$225:S225) = 0) * 1","v":0},{"$f":"AND(U225 > 0, SUM($D$225:T225) = 0) * 1","v":0},{"$f":"AND(V225 > 0, SUM($D$225:U225) = 0) * 1","v":0},{"$f":"AND(W225 > 0, SUM($D$225:V225) = 0) * 1","v":0},{"$f":"AND(X225 > 0, SUM($D$225:W225) = 0) * 1","v":0},{"$f":"AND(Y225 > 0, SUM($D$225:X225) = 0) * 1","v":0},{"$f":"AND(Z225 > 0, SUM($D$225:Y225) = 0) * 1","v":0},{"$f":"AND(AA225 > 0, SUM($D$225:Z225) = 0) * 1","v":0},{"$f":"AND(AB225 > 0, SUM($D$225:AA225) = 0) * 1","v":0},{"$f":"AND(AC225 > 0, SUM($D$225:AB225) = 0) * 1","v":0},{"$f":"AND(AD225 > 0, SUM($D$225:AC225) = 0) * 1","v":0},{"$f":"AND(AE225 > 0, SUM($D$225:AD225) = 0) * 1","v":0},{"$f":"AND(AF225 > 0, SUM($D$225:AE225) = 0) * 1","v":0},{"$f":"AND(AG225 > 0, SUM($D$225:AF225) = 0) * 1","v":0},{"$f":"AND(AH225 > 0, SUM($D$225:AG225) = 0) * 1","v":0},{"$f":"AND(AI225 > 0, SUM($D$225:AH225) = 0) * 1","v":0},{"$f":"AND(AJ225 > 0, SUM($D$225:AI225) = 0) * 1","v":0},{"$f":"AND(AK225 > 0, SUM($D$225:AJ225) = 0) * 1","v":0},{"$f":"AND(AL225 > 0, SUM($D$225:AK225) = 0) * 1","v":0},{"$f":"AND(AM225 > 0, SUM($D$225:AL225) = 0) * 1","v":0},{"$f":"AND(AN225 > 0, SUM($D$225:AM225) = 0) * 1","v":0},{"$f":"AND(AO225 > 0, SUM($D$225:AN225) = 0) * 1","v":0},{"$f":"AND(AP225 > 0, SUM($D$225:AO225) = 0) * 1","v":0},{"$f":"AND(AQ225 > 0, SUM($D$225:AP225) = 0) * 1","v":0},{"$f":"AND(AR225 > 0, SUM($D$225:AQ225) = 0) * 1","v":0},{"$f":"AND(AS225 > 0, SUM($D$225:AR225) = 0) * 1","v":0},{"$f":"AND(AT225 > 0, SUM($D$225:AS225) = 0) * 1","v":0},{"$f":"AND(AU225 > 0, SUM($D$225:AT225) = 0) * 1","v":0},{"$f":"AND(AV225 > 0, SUM($D$225:AU225) = 0) * 1","v":0},{"$f":"AND(AW225 > 0, SUM($D$225:AV225) = 0) * 1","v":0},{"$f":"AND(AX225 > 0, SUM($D$225:AW225) = 0) * 1","v":0},{"$f":"AND(AY225 > 0, SUM($D$225:AX225) = 0) * 1","v":0},{"$f":"AND(AZ225 > 0, SUM($D$225:AY225) = 0) * 1","v":0},{"$f":"AND(BA225 > 0, SUM($D$225:AZ225) = 0) * 1","v":0},{"$f":"AND(BB225 > 0, SUM($D$225:BA225) = 0) * 1","v":0},{"$f":"AND(BC225 > 0, SUM($D$225:BB225) = 0) * 1","v":0},{"$f":"AND(BD225 > 0, SUM($D$225:BC225) = 0) * 1","v":0},{"$f":"AND(BE225 > 0, SUM($D$225:BD225) = 0) * 1","v":0},{"$f":"AND(BF225 > 0, SUM($D$225:BE225) = 0) * 1","v":0},{"$f":"AND(BG225 > 0, SUM($D$225:BF225) = 0) * 1","v":0},{"$f":"AND(BH225 > 0, SUM($D$225:BG225) = 0) * 1","v":0},{"$f":"AND(BI225 > 0, SUM($D$225:BH225) = 0) * 1","v":0},{"$f":"AND(BJ225 > 0, SUM($D$225:BI225) = 0) * 1","v":0},{"$f":"AND(BK225 > 0, SUM($D$225:BJ225) = 0) * 1","v":0},{"$f":"AND(BL225 > 0, SUM($D$225:BK225) = 0) * 1","v":0},{"$f":"AND(BM225 > 0, SUM($D$225:BL225) = 0) * 1","v":0},{"$f":"AND(BN225 > 0, SUM($D$225:BM225) = 0) * 1","v":0},{"$f":"AND(BO225 > 0, SUM($D$225:BN225) = 0) * 1","v":0},{"$f":"AND(BP225 > 0, SUM($D$225:BO225) = 0) * 1","v":0},{"$f":"AND(BQ225 > 0, SUM($D$225:BP225) = 0) * 1","v":0},{"$f":"AND(BR225 > 0, SUM($D$225:BQ225) = 0) * 1","v":0},{"$f":"AND(BS225 > 0, SUM($D$225:BR225) = 0) * 1","v":0},{"$f":"AND(BT225 > 0, SUM($D$225:BS225) = 0) * 1","v":0},{"$f":"AND(BU225 > 0, SUM($D$225:BT225) = 0) * 1","v":0},{"$f":"AND(BV225 > 0, SUM($D$225:BU225) = 0) * 1","v":0},{"$f":"AND(BW225 > 0, SUM($D$225:BV225) = 0) * 1","v":0},{"$f":"AND(BX225 > 0, SUM($D$225:BW225) = 0) * 1","v":0},{"$f":"AND(BY225 > 0, SUM($D$225:BX225) = 0) * 1","v":0},{"$f":"AND(BZ225 > 0, SUM($D$225:BY225) = 0) * 1","v":0},{"$f":"AND(CA225 > 0, SUM($D$225:BZ225) = 0) * 1","v":0},{"$f":"AND(CB225 > 0, SUM($D$225:CA225) = 0) * 1","v":0},{"$f":"AND(CC225 > 0, SUM($D$225:CB225) = 0) * 1","v":0},{"$f":"AND(CD225 > 0, SUM($D$225:CC225) = 0) * 1","v":0},{"$f":"AND(CE225 > 0, SUM($D$225:CD225) = 0) * 1","v":0},{"$f":"AND(CF225 > 0, SUM($D$225:CE225) = 0) * 1","v":0},{"$f":"AND(CG225 > 0, SUM($D$225:CF225) = 0) * 1","v":0}]
[null,null,"First year of expansion 2 expenditure",{"$f":"SUMPRODUCT(E9:AS9, E241:AS241)","v":0},{"$f":"AND(E226 > 0, SUM($D$226:D226) = 0) * 1","v":0},{"$f":"AND(F226 > 0, SUM($D$226:E226) = 0) * 1","v":0},{"$f":"AND(G226 > 0, SUM($D$226:F226) = 0) * 1","v":0},{"$f":"AND(H226 > 0, SUM($D$226:G226) = 0) * 1","v":0},{"$f":"AND(I226 > 0, SUM($D$226:H226) = 0) * 1","v":0},{"$f":"AND(J226 > 0, SUM($D$226:I226) = 0) * 1","v":0},{"$f":"AND(K226 > 0, SUM($D$226:J226) = 0) * 1","v":0},{"$f":"AND(L226 > 0, SUM($D$226:K226) = 0) * 1","v":0},{"$f":"AND(N226 > 0, SUM($D$226:L226) = 0) * 1","v":0},{"$f":"AND(O226 > 0, SUM($D$226:N226) = 0) * 1","v":0},{"$f":"AND(P226 > 0, SUM($D$226:O226) = 0) * 1","v":0},{"$f":"AND(Q226 > 0, SUM($D$226:P226) = 0) * 1","v":0},{"$f":"AND(R226 > 0, SUM($D$226:Q226) = 0) * 1","v":0},{"$f":"AND(S226 > 0, SUM($D$226:R226) = 0) * 1","v":0},{"$f":"AND(T226 > 0, SUM($D$226:S226) = 0) * 1","v":0},{"$f":"AND(U226 > 0, SUM($D$226:T226) = 0) * 1","v":0},{"$f":"AND(V226 > 0, SUM($D$226:U226) = 0) * 1","v":0},{"$f":"AND(W226 > 0, SUM($D$226:V226) = 0) * 1","v":0},{"$f":"AND(X226 > 0, SUM($D$226:W226) = 0) * 1","v":0},{"$f":"AND(Y226 > 0, SUM($D$226:X226) = 0) * 1","v":0},{"$f":"AND(Z226 > 0, SUM($D$226:Y226) = 0) * 1","v":0},{"$f":"AND(AA226 > 0, SUM($D$226:Z226) = 0) * 1","v":0},{"$f":"AND(AB226 > 0, SUM($D$226:AA226) = 0) * 1","v":0},{"$f":"AND(AC226 > 0, SUM($D$226:AB226) = 0) * 1","v":0},{"$f":"AND(AD226 > 0, SUM($D$226:AC226) = 0) * 1","v":0},{"$f":"AND(AE226 > 0, SUM($D$226:AD226) = 0) * 1","v":0},{"$f":"AND(AF226 > 0, SUM($D$226:AE226) = 0) * 1","v":0},{"$f":"AND(AG226 > 0, SUM($D$226:AF226) = 0) * 1","v":0},{"$f":"AND(AH226 > 0, SUM($D$226:AG226) = 0) * 1","v":0},{"$f":"AND(AI226 > 0, SUM($D$226:AH226) = 0) * 1","v":0},{"$f":"AND(AJ226 > 0, SUM($D$226:AI226) = 0) * 1","v":0},{"$f":"AND(AK226 > 0, SUM($D$226:AJ226) = 0) * 1","v":0},{"$f":"AND(AL226 > 0, SUM($D$226:AK226) = 0) * 1","v":0},{"$f":"AND(AM226 > 0, SUM($D$226:AL226) = 0) * 1","v":0},{"$f":"AND(AN226 > 0, SUM($D$226:AM226) = 0) * 1","v":0},{"$f":"AND(AO226 > 0, SUM($D$226:AN226) = 0) * 1","v":0},{"$f":"AND(AP226 > 0, SUM($D$226:AO226) = 0) * 1","v":0},{"$f":"AND(AQ226 > 0, SUM($D$226:AP226) = 0) * 1","v":0},{"$f":"AND(AR226 > 0, SUM($D$226:AQ226) = 0) * 1","v":0},{"$f":"AND(AS226 > 0, SUM($D$226:AR226) = 0) * 1","v":0},{"$f":"AND(AT226 > 0, SUM($D$226:AS226) = 0) * 1","v":0},{"$f":"AND(AU226 > 0, SUM($D$226:AT226) = 0) * 1","v":0},{"$f":"AND(AV226 > 0, SUM($D$226:AU226) = 0) * 1","v":0},{"$f":"AND(AW226 > 0, SUM($D$226:AV226) = 0) * 1","v":0},{"$f":"AND(AX226 > 0, SUM($D$226:AW226) = 0) * 1","v":0},{"$f":"AND(AY226 > 0, SUM($D$226:AX226) = 0) * 1","v":0},{"$f":"AND(AZ226 > 0, SUM($D$226:AY226) = 0) * 1","v":0},{"$f":"AND(BA226 > 0, SUM($D$226:AZ226) = 0) * 1","v":0},{"$f":"AND(BB226 > 0, SUM($D$226:BA226) = 0) * 1","v":0},{"$f":"AND(BC226 > 0, SUM($D$226:BB226) = 0) * 1","v":0},{"$f":"AND(BD226 > 0, SUM($D$226:BC226) = 0) * 1","v":0},{"$f":"AND(BE226 > 0, SUM($D$226:BD226) = 0) * 1","v":0},{"$f":"AND(BF226 > 0, SUM($D$226:BE226) = 0) * 1","v":0},{"$f":"AND(BG226 > 0, SUM($D$226:BF226) = 0) * 1","v":0},{"$f":"AND(BH226 > 0, SUM($D$226:BG226) = 0) * 1","v":0},{"$f":"AND(BI226 > 0, SUM($D$226:BH226) = 0) * 1","v":0},{"$f":"AND(BJ226 > 0, SUM($D$226:BI226) = 0) * 1","v":0},{"$f":"AND(BK226 > 0, SUM($D$226:BJ226) = 0) * 1","v":0},{"$f":"AND(BL226 > 0, SUM($D$226:BK226) = 0) * 1","v":0},{"$f":"AND(BM226 > 0, SUM($D$226:BL226) = 0) * 1","v":0},{"$f":"AND(BN226 > 0, SUM($D$226:BM226) = 0) * 1","v":0},{"$f":"AND(BO226 > 0, SUM($D$226:BN226) = 0) * 1","v":0},{"$f":"AND(BP226 > 0, SUM($D$226:BO226) = 0) * 1","v":0},{"$f":"AND(BQ226 > 0, SUM($D$226:BP226) = 0) * 1","v":0},{"$f":"AND(BR226 > 0, SUM($D$226:BQ226) = 0) * 1","v":0},{"$f":"AND(BS226 > 0, SUM($D$226:BR226) = 0) * 1","v":0},{"$f":"AND(BT226 > 0, SUM($D$226:BS226) = 0) * 1","v":0},{"$f":"AND(BU226 > 0, SUM($D$226:BT226) = 0) * 1","v":0},{"$f":"AND(BV226 > 0, SUM($D$226:BU226) = 0) * 1","v":0},{"$f":"AND(BW226 > 0, SUM($D$226:BV226) = 0) * 1","v":0},{"$f":"AND(BX226 > 0, SUM($D$226:BW226) = 0) * 1","v":0},{"$f":"AND(BY226 > 0, SUM($D$226:BX226) = 0) * 1","v":0},{"$f":"AND(BZ226 > 0, SUM($D$226:BY226) = 0) * 1","v":0},{"$f":"AND(CA226 > 0, SUM($D$226:BZ226) = 0) * 1","v":0},{"$f":"AND(CB226 > 0, SUM($D$226:CA226) = 0) * 1","v":0},{"$f":"AND(CC226 > 0, SUM($D$226:CB226) = 0) * 1","v":0},{"$f":"AND(CD226 > 0, SUM($D$226:CC226) = 0) * 1","v":0},{"$f":"AND(CE226 > 0, SUM($D$226:CD226) = 0) * 1","v":0},{"$f":"AND(CF226 > 0, SUM($D$226:CE226) = 0) * 1","v":0},{"$f":"AND(CG226 > 0, SUM($D$226:CF226) = 0) * 1","v":0}]
[]
[null,null,"Petroleum product prices"]
[]
[null,null,null,"Margin above crude price per barrel"]
[null,null,"Petrol",0.35,{"$f":"E$207 * (1 + $D246)","v":95.782495880126973},133.70400123596187,121.50000000000001,109.31707317073176,95.086258179654919,82.7382075129496,69.186997394794673,62.273277976344666,55.352990680031297,48.426591299160691,{"$f":"O$207 * (1 + $D246)","v":48.431023009412812},48.428050495056432,55.346343882698569,62.268753463962035,69.191964967169341,76.102762582701459,81.00149957001635,81.001968222880848,80.999693038890143,81.002579467288228,{"$f":"Y$207 * (1 + $D246)","v":81.000414409697242},81.000833509735656,81.002482536114414,81.004089349343303,81.004484807249952,81.002567709734322,81.004808045056819,81.00244082440166,81.001729578260026,81.001387321893318,{"$f":"AI$207 * (1 + $D246)","v":81.001387321893318},81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,{"$f":"AS$207 * (1 + $D246)","v":81.001387321893318},81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,{"$f":"BC$207 * (1 + $D246)","v":81.001387321893318},81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,{"$f":"BM$207 * (1 + $D246)","v":81.001387321893318},81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,{"$f":"BW$207 * (1 + $D246)","v":81.001387321893318},81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318,81.001387321893318]
[null,null,"Diesel",0.37,97.201495819091818,135.6848012542724,123.30000000000001,110.93658536585372,96.49494348602019,83.963958735363661,70.211989948791626,63.195845057475701,56.173034986402136,49.144022281370475,49.148519646589293,49.145503094983198,56.166289717997806,63.191253515279996,70.217031114831116,77.230210917259996,82.201521785868451,82.201997381738352,82.199688491318142,82.202617681618435,82.200420549100158,82.200845858028032,82.202519314427221,82.204149932296531,82.20455124883884,82.202605749878529,82.20487927535396,82.202476984763166,82.20175520164166,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258,82.201407874810258]
[null,null,"Jet fuel",0.64,116.35799499511722,162.4256015014648,147.60000000000002,132.80000000000007,115.51219512195117,100.51160023795359,84.049389427750555,75.650500652744626,67.243633122408397,58.829340541202619,58.834724248471858,58.831113193994483,67.235558494537528,75.645004208072407,84.055424108264972,92.45076343380029,98.401821699871718,98.402391026314518,98.399627099096165,98.403133575076069,98.40050343103961,98.401012559975172,98.403015821650101,98.404967802165189,98.405448210288824,98.403119291825391,98.405840884365318,98.402965149643506,98.402101117293668,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916,98.401685339188916]
[null,null,"Kerosene",0.24,87.977996215820326,122.80960113525386,111.6,100.40975609756102,87.338488994645999,75.996575789672221,63.549538347811392,57.199159030123987,50.842746994991707,44.480720897006854,44.48479150494213,44.482061195459238,50.836641788552754,57.195003181713275,63.554101155029613,69.901796742629486,74.401377382829821,74.401807849164626,74.399718050536123,74.402369288472144,74.400380642981162,74.400765594127563,74.402280255393975,74.403756143100509,74.404119378511055,74.402358488941147,74.404416278422559,74.402241942413369,74.401588649661065,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146,74.401274280850146]
[null,null,"LPG",0.6,113.51999511718753,158.4640014648437,144,129.56097560975616,112.69482450922065,98.06009779312545,81.99940431975665,73.805366490482569,65.603544509666719,57.394478576783037,57.399730974118881,57.396207994140958,65.595666823939041,73.800004105436486,82.005291812941437,90.195866764683217,96.00177726816753,96.002332708599525,95.999636194240168,96.003057146415685,96.000491152233764,96.000987863390407,96.002942265024487,96.004846636258719,96.005315327111049,96.003043211536976,96.005698423771037,96.002892828920494,96.002049870530414,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037,96.001644233355037]
[null,null,"Heavy fuel oil",-0.13,61.726497344970717,86.164800796508757,78.3,70.44878048780491,61.277810826888725,53.320178175011961,44.587176098867673,40.131668029199894,35.671927327131279,31.208247726125776,31.211103717177142,31.209188096814145,35.667643835516856,40.128752232331088,44.590377423286903,49.044002553296494,52.200966389566091,52.20126841030099,52.199802180618086,52.201662323363522,52.200267064027109,52.200537150718532,52.201599856607061,52.202635358465677,52.202890209116632,52.201654746273228,52.203098517925504,52.201572975725512,52.201114617100906,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799,52.200894051886799]
[]
[null,null,"Govt caps product prices","1 = Yes, 2 = No",{"$f":"MATCH(Dashboard!D9, Miscellaneous!B14:B15, 0)","v":2}]
[null,null,"Government cap","% of market price",{"$f":"Dashboard!D10","v":0.1}]
[]
[null,null,"Financing"]
[]
[null,null,"Debt","%",0.7]
[null,null,"Equity","%",{"$f":"1-E258","v":0.30000000000000004}]
[null,null,"Loan repayment term ","Years",10]
[null,null,"Loan repayment commencement","Years after receipt",7]
[null,null,"Nominal interest rate","%",0.08]
[null,null,"Real discount rate","%",0.08]
[]
[null,null,"State equity"]
[]
[null,null,"Govt fully paid equity","%",0.4]
[null,null,"Equity contribution financed by debt","%",1]
[null,null,"Loan repayment term","Years",10]
[null,null,"Loan repayment start","Years after receipt",7]
[null,null,"Nominal interest rate","%",0.08]
[null,null,"Real discount rate","%",0.08]
[]
[null,null,"Fiscal regime"]
[]
[null,null,"Corporate income tax","%",0.3]
[]
[null,null,"Capital allowance (declining balance)"]
[null,null,"Initial allowance","%",0.5]
[null,null,"Depreciation factor in subsequent years","%",0.3]
[null,null,"Asset life for tax purposes","Years",20]
[]
[null,null,"Dividend withholding tax","%",0.1]
[]
[null,null,"Global macroeconomic conditions"]
[]
[null,null,"Global inflation","%",0.02]

{"sheet":"Model","index":3,"n_rows":373,"n_cols":86,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model"]
[]
[]
[null,null,null,null,null,null,{"$f":"Inputs!E8","v":1},{"$f":"Inputs!F8","v":2},{"$f":"Inputs!G8","v":3},{"$f":"Inputs!H8","v":4},{"$f":"Inputs!I8","v":5},{"$f":"Inputs!J8","v":6},{"$f":"Inputs!K8","v":7},{"$f":"Inputs!L8","v":8},{"$f":"Inputs!M8","v":9},{"$f":"Inputs!N8","v":10},{"$f":"Inputs!O8","v":11},{"$f":"Inputs!P8","v":12},{"$f":"Inputs!Q8","v":13},{"$f":"Inputs!R8","v":14},{"$f":"Inputs!S8","v":15},{"$f":"Inputs!T8","v":16},{"$f":"Inputs!U8","v":17},{"$f":"Inputs!V8","v":18},{"$f":"Inputs!W8","v":19},{"$f":"Inputs!X8","v":20},{"$f":"Inputs!Y8","v":21},{"$f":"Inputs!Z8","v":22},{"$f":"Inputs!AA8","v":23},{"$f":"Inputs!AB8","v":24},{"$f":"Inputs!AC8","v":25},{"$f":"Inputs!AD8","v":26},{"$f":"Inputs!AE8","v":27},{"$f":"Inputs!AF8","v":28},{"$f":"Inputs!AG8","v":29},{"$f":"Inputs!AH8","v":30},{"$f":"Inputs!AI8","v":31},{"$f":"Inputs!AJ8","v":32},{"$f":"Inputs!AK8","v":33},{"$f":"Inputs!AL8","v":34},{"$f":"Inputs!AM8","v":35},{"$f":"Inputs!AN8","v":36},{"$f":"Inputs!AO8","v":37},{"$f":"Inputs!AP8","v":38},{"$f":"Inputs!AQ8","v":39},{"$f":"Inputs!AR8","v":40},{"$f":"Inputs!AS8","v":41},{"$f":"Inputs!AT8","v":42},{"$f":"Inputs!AU8","v":43},{"$f":"Inputs!AV8","v":44},{"$f":"Inputs!AW8","v":45},{"$f":"Inputs!AX8","v":46},{"$f":"Inputs!AY8","v":47},{"$f":"Inputs!AZ8","v":48},{"$f":"Inputs!BA8","v":49},{"$f":"Inputs!BB8","v":50},{"$f":"Inputs!BC8","v":51},{"$f":"Inputs!BD8","v":52},{"$f":"Inputs!BE8","v":53},{"$f":"Inputs!BF8","v":54},{"$f":"Inputs!BG8","v":55},{"$f":"Inputs!BH8","v":56},{"$f":"Inputs!BI8","v":57},{"$f":"Inputs!BJ8","v":58},{"$f":"Inputs!BK8","v":59},{"$f":"Inputs!BL8","v":60},{"$f":"Inputs!BM8","v":61},{"$f":"Inputs!BN8","v":62},{"$f":"Inputs!BO8","v":63},{"$f":"Inputs!BP8","v":64},{"$f":"Inputs!BQ8","v":65},{"$f":"Inputs!BR8","v":66},{"$f":"Inputs!BS8","v":67},{"$f":"Inputs!BT8","v":68},{"$f":"Inputs!BU8","v":69},{"$f":"Inputs!BV8","v":70},{"$f":"Inputs!BW8","v":71},{"$f":"Inputs!BX8","v":72},{"$f":"Inputs!BY8","v":73},{"$f":"Inputs!BZ8","v":74},{"$f":"Inputs!CA8","v":75},{"$f":"Inputs!CB8","v":76},{"$f":"Inputs!CC8","v":77},{"$f":"Inputs!CD8","v":78},{"$f":"Inputs!CE8","v":79},{"$f":"Inputs!CF8","v":80}]
[null,null,null,null,null,null,{"$f":"Inputs!E9","v":2021},{"$f":"Inputs!F9","v":2022},{"$f":"Inputs!G9","v":2023},{"$f":"Inputs!H9","v":2024},{"$f":"Inputs!I9","v":2025},{"$f":"Inputs!J9","v":2026},{"$f":"Inputs!K9","v":2027},{"$f":"Inputs!L9","v":2028},{"$f":"Inputs!M9","v":2029},{"$f":"Inputs!N9","v":2030},{"$f":"Inputs!O9","v":2031},{"$f":"Inputs!P9","v":2032},{"$f":"Inputs!Q9","v":2033},{"$f":"Inputs!R9","v":2034},{"$f":"Inputs!S9","v":2035},{"$f":"Inputs!T9","v":2036},{"$f":"Inputs!U9","v":2037},{"$f":"Inputs!V9","v":2038},{"$f":"Inputs!W9","v":2039},{"$f":"Inputs!X9","v":2040},{"$f":"Inputs!Y9","v":2041},{"$f":"Inputs!Z9","v":2042},{"$f":"Inputs!AA9","v":2043},{"$f":"Inputs!AB9","v":2044},{"$f":"Inputs!AC9","v":2045},{"$f":"Inputs!AD9","v":2046},{"$f":"Inputs!AE9","v":2047},{"$f":"Inputs!AF9","v":2048},{"$f":"Inputs!AG9","v":2049},{"$f":"Inputs!AH9","v":2050},{"$f":"Inputs!AI9","v":2051},{"$f":"Inputs!AJ9","v":2052},{"$f":"Inputs!AK9","v":2053},{"$f":"Inputs!AL9","v":2054},{"$f":"Inputs!AM9","v":2055},{"$f":"Inputs!AN9","v":2056},{"$f":"Inputs!AO9","v":2057},{"$f":"Inputs!AP9","v":2058},{"$f":"Inputs!AQ9","v":2059},{"$f":"Inputs!AR9","v":2060},{"$f":"Inputs!AS9","v":2061},{"$f":"Inputs!AT9","v":2062},{"$f":"Inputs!AU9","v":2063},{"$f":"Inputs!AV9","v":2064},{"$f":"Inputs!AW9","v":2065},{"$f":"Inputs!AX9","v":2066},{"$f":"Inputs!AY9","v":2067},{"$f":"Inputs!AZ9","v":2068},{"$f":"Inputs!BA9","v":2069},{"$f":"Inputs!BB9","v":2070},{"$f":"Inputs!BC9","v":2071},{"$f":"Inputs!BD9","v":2072},{"$f":"Inputs!BE9","v":2073},{"$f":"Inputs!BF9","v":2074},{"$f":"Inputs!BG9","v":2075},{"$f":"Inputs!BH9","v":2076},{"$f":"Inputs!BI9","v":2077},{"$f":"Inputs!BJ9","v":2078},{"$f":"Inputs!BK9","v":2079},{"$f":"Inputs!BL9","v":2080},{"$f":"Inputs!BM9","v":2081},{"$f":"Inputs!BN9","v":2082},{"$f":"Inputs!BO9","v":2083},{"$f":"Inputs!BP9","v":2084},{"$f":"Inputs!BQ9","v":2085},{"$f":"Inputs!BR9","v":2086},{"$f":"Inputs!BS9","v":2087},{"$f":"Inputs!BT9","v":2088},{"$f":"Inputs!BU9","v":2089},{"$f":"Inputs!BV9","v":2090},{"$f":"Inputs!BW9","v":2091},{"$f":"Inputs!BX9","v":2092},{"$f":"Inputs!BY9","v":2093},{"$f":"Inputs!BZ9","v":2094},{"$f":"Inputs!CA9","v":2095},{"$f":"Inputs!CB9","v":2096},{"$f":"Inputs!CC9","v":2097},{"$f":"Inputs!CD9","v":2098},{"$f":"Inputs!CE9","v":2099},{"$f":"Inputs!CF9","v":2100}]
[]
[null,null,null,"Input","Units","Total"]
[null,null,"Revenue"]
[]
[null,null,{"$f":"Inputs!C161","v":"Petrol "},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G11:AU11)","v":18976.274383970282},{"$f":"Inputs!E184*IF(Inputs!$E$253 = 2, Inputs!E246, Inputs!E246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!F184*IF(Inputs!$E$253 = 2, Inputs!F246, Inputs!F246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!G184*IF(Inputs!$E$253 = 2, Inputs!G246, Inputs!G246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!H184*IF(Inputs!$E$253 = 2, Inputs!H246, Inputs!H246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!I184*IF(Inputs!$E$253 = 2, Inputs!I246, Inputs!I246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!J184*IF(Inputs!$E$253 = 2, Inputs!J246, Inputs!J246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!K184*IF(Inputs!$E$253 = 2, Inputs!K246, Inputs!K246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!L184*IF(Inputs!$E$253 = 2, Inputs!L246, Inputs!L246 * (1-Inputs!$E$254))","v":356.28877578190895},{"$f":"Inputs!M184*IF(Inputs!$E$253 = 2, Inputs!M246, Inputs!M246 * (1-Inputs!$E$254))","v":633.3904341039281},{"$f":"Inputs!N184*IF(Inputs!$E$253 = 2, Inputs!N246, Inputs!N246 * (1-Inputs!$E$254))","v":554.13337758847103},{"$f":"Inputs!O184*IF(Inputs!$E$253 = 2, Inputs!O246, Inputs!O246 * (1-Inputs!$E$254))","v":554.18408854095844},{"$f":"Inputs!P184*IF(Inputs!$E$253 = 2, Inputs!P246, Inputs!P246 * (1-Inputs!$E$254))","v":554.15007480230702},{"$f":"Inputs!Q184*IF(Inputs!$E$253 = 2, Inputs!Q246, Inputs!Q246 * (1-Inputs!$E$254))","v":633.31437646374911},{"$f":"Inputs!R184*IF(Inputs!$E$253 = 2, Inputs!R246, Inputs!R246 * (1-Inputs!$E$254))","v":712.52577869975164},{"$f":"Inputs!S184*IF(Inputs!$E$253 = 2, Inputs!S246, Inputs!S246 * (1-Inputs!$E$254))","v":791.74635712807697},{"$f":"Inputs!T184*IF(Inputs!$E$253 = 2, Inputs!T246, Inputs!T246 * (1-Inputs!$E$254))","v":870.82488654320719},{"$f":"Inputs!U184*IF(Inputs!$E$253 = 2, Inputs!U246, Inputs!U246 * (1-Inputs!$E$254))","v":926.87990920480456},{"$f":"Inputs!V184*IF(Inputs!$E$253 = 2, Inputs!V246, Inputs!V246 * (1-Inputs!$E$254))","v":926.88527188236981},{"$f":"Inputs!W184*IF(Inputs!$E$253 = 2, Inputs!W246, Inputs!W246 * (1-Inputs!$E$254))","v":926.85923752076019},{"$f":"Inputs!X184*IF(Inputs!$E$253 = 2, Inputs!X246, Inputs!X246 * (1-Inputs!$E$254))","v":926.89226619931242},{"$f":"Inputs!Y184*IF(Inputs!$E$253 = 2, Inputs!Y246, Inputs!Y246 * (1-Inputs!$E$254))","v":926.8674919865631},{"$f":"Inputs!Z184*IF(Inputs!$E$253 = 2, Inputs!Z246, Inputs!Z246 * (1-Inputs!$E$254))","v":926.87228764352767},{"$f":"Inputs!AA184*IF(Inputs!$E$253 = 2, Inputs!AA246, Inputs!AA246 * (1-Inputs!$E$254))","v":926.89115704012318},{"$f":"Inputs!AB184*IF(Inputs!$E$253 = 2, Inputs!AB246, Inputs!AB246 * (1-Inputs!$E$254))","v":926.9095434021981},{"$f":"Inputs!AC184*IF(Inputs!$E$253 = 2, Inputs!AC246, Inputs!AC246 * (1-Inputs!$E$254))","v":926.91406852815942},{"$f":"Inputs!AD184*IF(Inputs!$E$253 = 2, Inputs!AD246, Inputs!AD246 * (1-Inputs!$E$254))","v":926.89213166056243},{"$f":"Inputs!AE184*IF(Inputs!$E$253 = 2, Inputs!AE246, Inputs!AE246 * (1-Inputs!$E$254))","v":926.91776725757393},{"$f":"Inputs!AF184*IF(Inputs!$E$253 = 2, Inputs!AF246, Inputs!AF246 * (1-Inputs!$E$254))","v":926.89067974342208},{"$f":"Inputs!AG184*IF(Inputs!$E$253 = 2, Inputs!AG246, Inputs!AG246 * (1-Inputs!$E$254))","v":926.88254113163498},{"$f":"Inputs!AH184*IF(Inputs!$E$253 = 2, Inputs!AH246, Inputs!AH246 * (1-Inputs!$E$254))","v":926.87862477759484},{"$f":"Inputs!AI184*IF(Inputs!$E$253 = 2, Inputs!AI246, Inputs!AI246 * (1-Inputs!$E$254))","v":339.2832563393161},{"$f":"Inputs!AJ184*IF(Inputs!$E$253 = 2, Inputs!AJ246, Inputs!AJ246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AK184*IF(Inputs!$E$253 = 2, Inputs!AK246, Inputs!AK246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AL184*IF(Inputs!$E$253 = 2, Inputs!AL246, Inputs!AL246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AM184*IF(Inputs!$E$253 = 2, Inputs!AM246, Inputs!AM246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AN184*IF(Inputs!$E$253 = 2, Inputs!AN246, Inputs!AN246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AO184*IF(Inputs!$E$253 = 2, Inputs!AO246, Inputs!AO246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AP184*IF(Inputs!$E$253 = 2, Inputs!AP246, Inputs!AP246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AQ184*IF(Inputs!$E$253 = 2, Inputs!AQ246, Inputs!AQ246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AR184*IF(Inputs!$E$253 = 2, Inputs!AR246, Inputs!AR246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AS184*IF(Inputs!$E$253 = 2, Inputs!AS246, Inputs!AS246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AT184*IF(Inputs!$E$253 = 2, Inputs!AT246, Inputs!AT246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AU184*IF(Inputs!$E$253 = 2, Inputs!AU246, Inputs!AU246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AV184*IF(Inputs!$E$253 = 2, Inputs!AV246, Inputs!AV246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AW184*IF(Inputs!$E$253 = 2, Inputs!AW246, Inputs!AW246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AX184*IF(Inputs!$E$253 = 2, Inputs!AX246, Inputs!AX246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AY184*IF(Inputs!$E$253 = 2, Inputs!AY246, Inputs!AY246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AZ184*IF(Inputs!$E$253 = 2, Inputs!AZ246, Inputs!AZ246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BA184*IF(Inputs!$E$253 = 2, Inputs!BA246, Inputs!BA246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BB184*IF(Inputs!$E$253 = 2, Inputs!BB246, Inputs!BB246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BC184*IF(Inputs!$E$253 = 2, Inputs!BC246, Inputs!BC246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BD184*IF(Inputs!$E$253 = 2, Inputs!BD246, Inputs!BD246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BE184*IF(Inputs!$E$253 = 2, Inputs!BE246, Inputs!BE246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BF184*IF(Inputs!$E$253 = 2, Inputs!BF246, Inputs!BF246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BG184*IF(Inputs!$E$253 = 2, Inputs!BG246, Inputs!BG246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BH184*IF(Inputs!$E$253 = 2, Inputs!BH246, Inputs!BH246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BI184*IF(Inputs!$E$253 = 2, Inputs!BI246, Inputs!BI246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BJ184*IF(Inputs!$E$253 = 2, Inputs!BJ246, Inputs!BJ246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BK184*IF(Inputs!$E$253 = 2, Inputs!BK246, Inputs!BK246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BL184*IF(Inputs!$E$253 = 2, Inputs!BL246, Inputs!BL246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BM184*IF(Inputs!$E$253 = 2, Inputs!BM246, Inputs!BM246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BN184*IF(Inputs!$E$253 = 2, Inputs!BN246, Inputs!BN246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BO184*IF(Inputs!$E$253 = 2, Inputs!BO246, Inputs!BO246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BP184*IF(Inputs!$E$253 = 2, Inputs!BP246, Inputs!BP246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BQ184*IF(Inputs!$E$253 = 2, Inputs!BQ246, Inputs!BQ246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BR184*IF(Inputs!$E$253 = 2, Inputs!BR246, Inputs!BR246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BS184*IF(Inputs!$E$253 = 2, Inputs!BS246, Inputs!BS246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BT184*IF(Inputs!$E$253 = 2, Inputs!BT246, Inputs!BT246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BU184*IF(Inputs!$E$253 = 2, Inputs!BU246, Inputs!BU246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BV184*IF(Inputs!$E$253 = 2, Inputs!BV246, Inputs!BV246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BW184*IF(Inputs!$E$253 = 2, Inputs!BW246, Inputs!BW246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BX184*IF(Inputs!$E$253 = 2, Inputs!BX246, Inputs!BX246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BY184*IF(Inputs!$E$253 = 2, Inputs!BY246, Inputs!BY246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BZ184*IF(Inputs!$E$253 = 2, Inputs!BZ246, Inputs!BZ246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CA184*IF(Inputs!$E$253 = 2, Inputs!CA246, Inputs!CA246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CB184*IF(Inputs!$E$253 = 2, Inputs!CB246, Inputs!CB246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CC184*IF(Inputs!$E$253 = 2, Inputs!CC246, Inputs!CC246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CD184*IF(Inputs!$E$253 = 2, Inputs!CD246, Inputs!CD246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CE184*IF(Inputs!$E$253 = 2, Inputs!CE246, Inputs!CE246 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CF184*IF(Inputs!$E$253 = 2, Inputs!CF246, Inputs!CF246 * (1-Inputs!$E$254))","v":0}]
[null,null,{"$f":"Inputs!C162","v":"Diesel"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},8403.2309999318895,{"$f":"Inputs!E185*IF(Inputs!$E$253 = 2, Inputs!E247, Inputs!E247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!F185*IF(Inputs!$E$253 = 2, Inputs!F247, Inputs!F247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!G185*IF(Inputs!$E$253 = 2, Inputs!G247, Inputs!G247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!H185*IF(Inputs!$E$253 = 2, Inputs!H247, Inputs!H247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!I185*IF(Inputs!$E$253 = 2, Inputs!I247, Inputs!I247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!J185*IF(Inputs!$E$253 = 2, Inputs!J247, Inputs!J247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!K185*IF(Inputs!$E$253 = 2, Inputs!K247, Inputs!K247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!L185*IF(Inputs!$E$253 = 2, Inputs!L247, Inputs!L247 * (1-Inputs!$E$254))","v":157.77474677049383},{"$f":"Inputs!M185*IF(Inputs!$E$253 = 2, Inputs!M247, Inputs!M247 * (1-Inputs!$E$254))","v":280.48319829410315},{"$f":"Inputs!N185*IF(Inputs!$E$253 = 2, Inputs!N247, Inputs!N247 * (1-Inputs!$E$254))","v":245.38593205533905},{"$f":"Inputs!O185*IF(Inputs!$E$253 = 2, Inputs!O247, Inputs!O247 * (1-Inputs!$E$254))","v":245.40838829934964},{"$f":"Inputs!P185*IF(Inputs!$E$253 = 2, Inputs!P247, Inputs!P247 * (1-Inputs!$E$254))","v":245.39332605387008},{"$f":"Inputs!Q185*IF(Inputs!$E$253 = 2, Inputs!Q247, Inputs!Q247 * (1-Inputs!$E$254))","v":280.44951781990665},{"$f":"Inputs!R185*IF(Inputs!$E$253 = 2, Inputs!R247, Inputs!R247 * (1-Inputs!$E$254))","v":315.52656705249609},{"$f":"Inputs!S185*IF(Inputs!$E$253 = 2, Inputs!S247, Inputs!S247 * (1-Inputs!$E$254))","v":350.60767976257472},{"$f":"Inputs!T185*IF(Inputs!$E$253 = 2, Inputs!T247, Inputs!T247 * (1-Inputs!$E$254))","v":385.6258891520626},{"$f":"Inputs!U185*IF(Inputs!$E$253 = 2, Inputs!U247, Inputs!U247 * (1-Inputs!$E$254))","v":410.44863858119834},{"$f":"Inputs!V185*IF(Inputs!$E$253 = 2, Inputs!V247, Inputs!V247 * (1-Inputs!$E$254))","v":410.45101332649591},{"$f":"Inputs!W185*IF(Inputs!$E$253 = 2, Inputs!W247, Inputs!W247 * (1-Inputs!$E$254))","v":410.43948457484976},{"$f":"Inputs!X185*IF(Inputs!$E$253 = 2, Inputs!X247, Inputs!X247 * (1-Inputs!$E$254))","v":410.45411060785716},{"$f":"Inputs!Y185*IF(Inputs!$E$253 = 2, Inputs!Y247, Inputs!Y247 * (1-Inputs!$E$254))","v":410.44313988576693},{"$f":"Inputs!Z185*IF(Inputs!$E$253 = 2, Inputs!Z247, Inputs!Z247 * (1-Inputs!$E$254))","v":410.44526353830554},{"$f":"Inputs!AA185*IF(Inputs!$E$253 = 2, Inputs!AA247, Inputs!AA247 * (1-Inputs!$E$254))","v":410.45361944079798},{"$f":"Inputs!AB185*IF(Inputs!$E$253 = 2, Inputs!AB247, Inputs!AB247 * (1-Inputs!$E$254))","v":410.46176144194305},{"$f":"Inputs!AC185*IF(Inputs!$E$253 = 2, Inputs!AC247, Inputs!AC247 * (1-Inputs!$E$254))","v":410.4637652957021},{"$f":"Inputs!AD185*IF(Inputs!$E$253 = 2, Inputs!AD247, Inputs!AD247 * (1-Inputs!$E$254))","v":410.45405103029344},{"$f":"Inputs!AE185*IF(Inputs!$E$253 = 2, Inputs!AE247, Inputs!AE247 * (1-Inputs!$E$254))","v":410.46540319769736},{"$f":"Inputs!AF185*IF(Inputs!$E$253 = 2, Inputs!AF247, Inputs!AF247 * (1-Inputs!$E$254))","v":410.45340808031943},{"$f":"Inputs!AG185*IF(Inputs!$E$253 = 2, Inputs!AG247, Inputs!AG247 * (1-Inputs!$E$254))","v":410.44980407283714},{"$f":"Inputs!AH185*IF(Inputs!$E$253 = 2, Inputs!AH247, Inputs!AH247 * (1-Inputs!$E$254))","v":410.44806980050259},{"$f":"Inputs!AI185*IF(Inputs!$E$253 = 2, Inputs!AI247, Inputs!AI247 * (1-Inputs!$E$254))","v":150.24422179712741},{"$f":"Inputs!AJ185*IF(Inputs!$E$253 = 2, Inputs!AJ247, Inputs!AJ247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AK185*IF(Inputs!$E$253 = 2, Inputs!AK247, Inputs!AK247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AL185*IF(Inputs!$E$253 = 2, Inputs!AL247, Inputs!AL247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AM185*IF(Inputs!$E$253 = 2, Inputs!AM247, Inputs!AM247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AN185*IF(Inputs!$E$253 = 2, Inputs!AN247, Inputs!AN247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AO185*IF(Inputs!$E$253 = 2, Inputs!AO247, Inputs!AO247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AP185*IF(Inputs!$E$253 = 2, Inputs!AP247, Inputs!AP247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AQ185*IF(Inputs!$E$253 = 2, Inputs!AQ247, Inputs!AQ247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AR185*IF(Inputs!$E$253 = 2, Inputs!AR247, Inputs!AR247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AS185*IF(Inputs!$E$253 = 2, Inputs!AS247, Inputs!AS247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AT185*IF(Inputs!$E$253 = 2, Inputs!AT247, Inputs!AT247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AU185*IF(Inputs!$E$253 = 2, Inputs!AU247, Inputs!AU247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AV185*IF(Inputs!$E$253 = 2, Inputs!AV247, Inputs!AV247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AW185*IF(Inputs!$E$253 = 2, Inputs!AW247, Inputs!AW247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AX185*IF(Inputs!$E$253 = 2, Inputs!AX247, Inputs!AX247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AY185*IF(Inputs!$E$253 = 2, Inputs!AY247, Inputs!AY247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AZ185*IF(Inputs!$E$253 = 2, Inputs!AZ247, Inputs!AZ247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BA185*IF(Inputs!$E$253 = 2, Inputs!BA247, Inputs!BA247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BB185*IF(Inputs!$E$253 = 2, Inputs!BB247, Inputs!BB247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BC185*IF(Inputs!$E$253 = 2, Inputs!BC247, Inputs!BC247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BD185*IF(Inputs!$E$253 = 2, Inputs!BD247, Inputs!BD247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BE185*IF(Inputs!$E$253 = 2, Inputs!BE247, Inputs!BE247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BF185*IF(Inputs!$E$253 = 2, Inputs!BF247, Inputs!BF247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BG185*IF(Inputs!$E$253 = 2, Inputs!BG247, Inputs!BG247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BH185*IF(Inputs!$E$253 = 2, Inputs!BH247, Inputs!BH247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BI185*IF(Inputs!$E$253 = 2, Inputs!BI247, Inputs!BI247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BJ185*IF(Inputs!$E$253 = 2, Inputs!BJ247, Inputs!BJ247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BK185*IF(Inputs!$E$253 = 2, Inputs!BK247, Inputs!BK247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BL185*IF(Inputs!$E$253 = 2, Inputs!BL247, Inputs!BL247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BM185*IF(Inputs!$E$253 = 2, Inputs!BM247, Inputs!BM247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BN185*IF(Inputs!$E$253 = 2, Inputs!BN247, Inputs!BN247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BO185*IF(Inputs!$E$253 = 2, Inputs!BO247, Inputs!BO247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BP185*IF(Inputs!$E$253 = 2, Inputs!BP247, Inputs!BP247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BQ185*IF(Inputs!$E$253 = 2, Inputs!BQ247, Inputs!BQ247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BR185*IF(Inputs!$E$253 = 2, Inputs!BR247, Inputs!BR247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BS185*IF(Inputs!$E$253 = 2, Inputs!BS247, Inputs!BS247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BT185*IF(Inputs!$E$253 = 2, Inputs!BT247, Inputs!BT247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BU185*IF(Inputs!$E$253 = 2, Inputs!BU247, Inputs!BU247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BV185*IF(Inputs!$E$253 = 2, Inputs!BV247, Inputs!BV247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BW185*IF(Inputs!$E$253 = 2, Inputs!BW247, Inputs!BW247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BX185*IF(Inputs!$E$253 = 2, Inputs!BX247, Inputs!BX247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BY185*IF(Inputs!$E$253 = 2, Inputs!BY247, Inputs!BY247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BZ185*IF(Inputs!$E$253 = 2, Inputs!BZ247, Inputs!BZ247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CA185*IF(Inputs!$E$253 = 2, Inputs!CA247, Inputs!CA247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CB185*IF(Inputs!$E$253 = 2, Inputs!CB247, Inputs!CB247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CC185*IF(Inputs!$E$253 = 2, Inputs!CC247, Inputs!CC247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CD185*IF(Inputs!$E$253 = 2, Inputs!CD247, Inputs!CD247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CE185*IF(Inputs!$E$253 = 2, Inputs!CE247, Inputs!CE247 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CF185*IF(Inputs!$E$253 = 2, Inputs!CF247, Inputs!CF247 * (1-Inputs!$E$254))","v":0}]
[null,null,{"$f":"Inputs!C163","v":"Jet fuel"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},1676.5570364827613,{"$f":"Inputs!E186*IF(Inputs!$E$253 = 2, Inputs!E248, Inputs!E248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!F186*IF(Inputs!$E$253 = 2, Inputs!F248, Inputs!F248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!G186*IF(Inputs!$E$253 = 2, Inputs!G248, Inputs!G248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!H186*IF(Inputs!$E$253 = 2, Inputs!H248, Inputs!H248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!I186*IF(Inputs!$E$253 = 2, Inputs!I248, Inputs!I248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!J186*IF(Inputs!$E$253 = 2, Inputs!J248, Inputs!J248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!K186*IF(Inputs!$E$253 = 2, Inputs!K248, Inputs!K248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!L186*IF(Inputs!$E$253 = 2, Inputs!L248, Inputs!L248 * (1-Inputs!$E$254))","v":31.478173321607041},{"$f":"Inputs!M186*IF(Inputs!$E$253 = 2, Inputs!M248, Inputs!M248 * (1-Inputs!$E$254))","v":55.96015148446827},{"$f":"Inputs!N186*IF(Inputs!$E$253 = 2, Inputs!N248, Inputs!N248 * (1-Inputs!$E$254))","v":48.957777198388825},{"$f":"Inputs!O186*IF(Inputs!$E$253 = 2, Inputs!O248, Inputs!O248 * (1-Inputs!$E$254))","v":48.96225751957828},{"$f":"Inputs!P186*IF(Inputs!$E$253 = 2, Inputs!P248, Inputs!P248 * (1-Inputs!$E$254))","v":48.95925240004221},{"$f":"Inputs!Q186*IF(Inputs!$E$253 = 2, Inputs!Q248, Inputs!Q248 * (1-Inputs!$E$254))","v":55.953431779154137},{"$f":"Inputs!R186*IF(Inputs!$E$253 = 2, Inputs!R248, Inputs!R248 * (1-Inputs!$E$254))","v":62.951772501957862},{"$f":"Inputs!S186*IF(Inputs!$E$253 = 2, Inputs!S248, Inputs!S248 * (1-Inputs!$E$254))","v":69.950923942898115},{"$f":"Inputs!T186*IF(Inputs!$E$253 = 2, Inputs!T248, Inputs!T248 * (1-Inputs!$E$254))","v":76.937525329608604},{"$f":"Inputs!U186*IF(Inputs!$E$253 = 2, Inputs!U248, Inputs!U248 * (1-Inputs!$E$254))","v":81.889996018633255},{"$f":"Inputs!V186*IF(Inputs!$E$253 = 2, Inputs!V248, Inputs!V248 * (1-Inputs!$E$254))","v":81.890469812098942},{"$f":"Inputs!W186*IF(Inputs!$E$253 = 2, Inputs!W248, Inputs!W248 * (1-Inputs!$E$254))","v":81.888169671867828},{"$f":"Inputs!X186*IF(Inputs!$E$253 = 2, Inputs!X248, Inputs!X248 * (1-Inputs!$E$254))","v":81.891087761178312},{"$f":"Inputs!Y186*IF(Inputs!$E$253 = 2, Inputs!Y248, Inputs!Y248 * (1-Inputs!$E$254))","v":81.888898955311163},{"$f":"Inputs!Z186*IF(Inputs!$E$253 = 2, Inputs!Z248, Inputs!Z248 * (1-Inputs!$E$254))","v":81.889322652411337},{"$f":"Inputs!AA186*IF(Inputs!$E$253 = 2, Inputs!AA248, Inputs!AA248 * (1-Inputs!$E$254))","v":81.890989766777224},{"$f":"Inputs!AB186*IF(Inputs!$E$253 = 2, Inputs!AB248, Inputs!AB248 * (1-Inputs!$E$254))","v":81.892614204961873},{"$f":"Inputs!AC186*IF(Inputs!$E$253 = 2, Inputs!AC248, Inputs!AC248 * (1-Inputs!$E$254))","v":81.893014000602363},{"$f":"Inputs!AD186*IF(Inputs!$E$253 = 2, Inputs!AD248, Inputs!AD248 * (1-Inputs!$E$254))","v":81.891075874657091},{"$f":"Inputs!AE186*IF(Inputs!$E$253 = 2, Inputs!AE248, Inputs!AE248 * (1-Inputs!$E$254))","v":81.893340783968824},{"$f":"Inputs!AF186*IF(Inputs!$E$253 = 2, Inputs!AF248, Inputs!AF248 * (1-Inputs!$E$254))","v":81.890947597533327},{"$f":"Inputs!AG186*IF(Inputs!$E$253 = 2, Inputs!AG248, Inputs!AG248 * (1-Inputs!$E$254))","v":81.890228549811795},{"$f":"Inputs!AH186*IF(Inputs!$E$253 = 2, Inputs!AH248, Inputs!AH248 * (1-Inputs!$E$254))","v":81.889882539273017},{"$f":"Inputs!AI186*IF(Inputs!$E$253 = 2, Inputs!AI248, Inputs!AI248 * (1-Inputs!$E$254))","v":29.975732815971892},{"$f":"Inputs!AJ186*IF(Inputs!$E$253 = 2, Inputs!AJ248, Inputs!AJ248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AK186*IF(Inputs!$E$253 = 2, Inputs!AK248, Inputs!AK248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AL186*IF(Inputs!$E$253 = 2, Inputs!AL248, Inputs!AL248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AM186*IF(Inputs!$E$253 = 2, Inputs!AM248, Inputs!AM248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AN186*IF(Inputs!$E$253 = 2, Inputs!AN248, Inputs!AN248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AO186*IF(Inputs!$E$253 = 2, Inputs!AO248, Inputs!AO248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AP186*IF(Inputs!$E$253 = 2, Inputs!AP248, Inputs!AP248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AQ186*IF(Inputs!$E$253 = 2, Inputs!AQ248, Inputs!AQ248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AR186*IF(Inputs!$E$253 = 2, Inputs!AR248, Inputs!AR248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AS186*IF(Inputs!$E$253 = 2, Inputs!AS248, Inputs!AS248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AT186*IF(Inputs!$E$253 = 2, Inputs!AT248, Inputs!AT248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AU186*IF(Inputs!$E$253 = 2, Inputs!AU248, Inputs!AU248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AV186*IF(Inputs!$E$253 = 2, Inputs!AV248, Inputs!AV248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AW186*IF(Inputs!$E$253 = 2, Inputs!AW248, Inputs!AW248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AX186*IF(Inputs!$E$253 = 2, Inputs!AX248, Inputs!AX248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AY186*IF(Inputs!$E$253 = 2, Inputs!AY248, Inputs!AY248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AZ186*IF(Inputs!$E$253 = 2, Inputs!AZ248, Inputs!AZ248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BA186*IF(Inputs!$E$253 = 2, Inputs!BA248, Inputs!BA248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BB186*IF(Inputs!$E$253 = 2, Inputs!BB248, Inputs!BB248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BC186*IF(Inputs!$E$253 = 2, Inputs!BC248, Inputs!BC248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BD186*IF(Inputs!$E$253 = 2, Inputs!BD248, Inputs!BD248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BE186*IF(Inputs!$E$253 = 2, Inputs!BE248, Inputs!BE248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BF186*IF(Inputs!$E$253 = 2, Inputs!BF248, Inputs!BF248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BG186*IF(Inputs!$E$253 = 2, Inputs!BG248, Inputs!BG248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BH186*IF(Inputs!$E$253 = 2, Inputs!BH248, Inputs!BH248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BI186*IF(Inputs!$E$253 = 2, Inputs!BI248, Inputs!BI248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BJ186*IF(Inputs!$E$253 = 2, Inputs!BJ248, Inputs!BJ248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BK186*IF(Inputs!$E$253 = 2, Inputs!BK248, Inputs!BK248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BL186*IF(Inputs!$E$253 = 2, Inputs!BL248, Inputs!BL248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BM186*IF(Inputs!$E$253 = 2, Inputs!BM248, Inputs!BM248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BN186*IF(Inputs!$E$253 = 2, Inputs!BN248, Inputs!BN248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BO186*IF(Inputs!$E$253 = 2, Inputs!BO248, Inputs!BO248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BP186*IF(Inputs!$E$253 = 2, Inputs!BP248, Inputs!BP248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BQ186*IF(Inputs!$E$253 = 2, Inputs!BQ248, Inputs!BQ248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BR186*IF(Inputs!$E$253 = 2, Inputs!BR248, Inputs!BR248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BS186*IF(Inputs!$E$253 = 2, Inputs!BS248, Inputs!BS248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BT186*IF(Inputs!$E$253 = 2, Inputs!BT248, Inputs!BT248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BU186*IF(Inputs!$E$253 = 2, Inputs!BU248, Inputs!BU248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BV186*IF(Inputs!$E$253 = 2, Inputs!BV248, Inputs!BV248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BW186*IF(Inputs!$E$253 = 2, Inputs!BW248, Inputs!BW248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BX186*IF(Inputs!$E$253 = 2, Inputs!BX248, Inputs!BX248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BY186*IF(Inputs!$E$253 = 2, Inputs!BY248, Inputs!BY248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BZ186*IF(Inputs!$E$253 = 2, Inputs!BZ248, Inputs!BZ248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CA186*IF(Inputs!$E$253 = 2, Inputs!CA248, Inputs!CA248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CB186*IF(Inputs!$E$253 = 2, Inputs!CB248, Inputs!CB248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CC186*IF(Inputs!$E$253 = 2, Inputs!CC248, Inputs!CC248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CD186*IF(Inputs!$E$253 = 2, Inputs!CD248, Inputs!CD248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CE186*IF(Inputs!$E$253 = 2, Inputs!CE248, Inputs!CE248 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CF186*IF(Inputs!$E$253 = 2, Inputs!CF248, Inputs!CF248 * (1-Inputs!$E$254))","v":0}]
[null,null,{"$f":"Inputs!C164","v":"Kerosene"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"Inputs!E187*IF(Inputs!$E$253 = 2, Inputs!E249, Inputs!E249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!F187*IF(Inputs!$E$253 = 2, Inputs!F249, Inputs!F249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!G187*IF(Inputs!$E$253 = 2, Inputs!G249, Inputs!G249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!H187*IF(Inputs!$E$253 = 2, Inputs!H249, Inputs!H249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!I187*IF(Inputs!$E$253 = 2, Inputs!I249, Inputs!I249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!J187*IF(Inputs!$E$253 = 2, Inputs!J249, Inputs!J249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!K187*IF(Inputs!$E$253 = 2, Inputs!K249, Inputs!K249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!L187*IF(Inputs!$E$253 = 2, Inputs!L249, Inputs!L249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!M187*IF(Inputs!$E$253 = 2, Inputs!M249, Inputs!M249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!N187*IF(Inputs!$E$253 = 2, Inputs!N249, Inputs!N249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!O187*IF(Inputs!$E$253 = 2, Inputs!O249, Inputs!O249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!P187*IF(Inputs!$E$253 = 2, Inputs!P249, Inputs!P249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!Q187*IF(Inputs!$E$253 = 2, Inputs!Q249, Inputs!Q249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!R187*IF(Inputs!$E$253 = 2, Inputs!R249, Inputs!R249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!S187*IF(Inputs!$E$253 = 2, Inputs!S249, Inputs!S249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!T187*IF(Inputs!$E$253 = 2, Inputs!T249, Inputs!T249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!U187*IF(Inputs!$E$253 = 2, Inputs!U249, Inputs!U249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!V187*IF(Inputs!$E$253 = 2, Inputs!V249, Inputs!V249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!W187*IF(Inputs!$E$253 = 2, Inputs!W249, Inputs!W249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!X187*IF(Inputs!$E$253 = 2, Inputs!X249, Inputs!X249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!Y187*IF(Inputs!$E$253 = 2, Inputs!Y249, Inputs!Y249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!Z187*IF(Inputs!$E$253 = 2, Inputs!Z249, Inputs!Z249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AA187*IF(Inputs!$E$253 = 2, Inputs!AA249, Inputs!AA249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AB187*IF(Inputs!$E$253 = 2, Inputs!AB249, Inputs!AB249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AC187*IF(Inputs!$E$253 = 2, Inputs!AC249, Inputs!AC249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AD187*IF(Inputs!$E$253 = 2, Inputs!AD249, Inputs!AD249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AE187*IF(Inputs!$E$253 = 2, Inputs!AE249, Inputs!AE249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AF187*IF(Inputs!$E$253 = 2, Inputs!AF249, Inputs!AF249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AG187*IF(Inputs!$E$253 = 2, Inputs!AG249, Inputs!AG249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AH187*IF(Inputs!$E$253 = 2, Inputs!AH249, Inputs!AH249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AI187*IF(Inputs!$E$253 = 2, Inputs!AI249, Inputs!AI249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AJ187*IF(Inputs!$E$253 = 2, Inputs!AJ249, Inputs!AJ249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AK187*IF(Inputs!$E$253 = 2, Inputs!AK249, Inputs!AK249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AL187*IF(Inputs!$E$253 = 2, Inputs!AL249, Inputs!AL249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AM187*IF(Inputs!$E$253 = 2, Inputs!AM249, Inputs!AM249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AN187*IF(Inputs!$E$253 = 2, Inputs!AN249, Inputs!AN249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AO187*IF(Inputs!$E$253 = 2, Inputs!AO249, Inputs!AO249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AP187*IF(Inputs!$E$253 = 2, Inputs!AP249, Inputs!AP249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AQ187*IF(Inputs!$E$253 = 2, Inputs!AQ249, Inputs!AQ249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AR187*IF(Inputs!$E$253 = 2, Inputs!AR249, Inputs!AR249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AS187*IF(Inputs!$E$253 = 2, Inputs!AS249, Inputs!AS249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AT187*IF(Inputs!$E$253 = 2, Inputs!AT249, Inputs!AT249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AU187*IF(Inputs!$E$253 = 2, Inputs!AU249, Inputs!AU249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AV187*IF(Inputs!$E$253 = 2, Inputs!AV249, Inputs!AV249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AW187*IF(Inputs!$E$253 = 2, Inputs!AW249, Inputs!AW249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AX187*IF(Inputs!$E$253 = 2, Inputs!AX249, Inputs!AX249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AY187*IF(Inputs!$E$253 = 2, Inputs!AY249, Inputs!AY249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AZ187*IF(Inputs!$E$253 = 2, Inputs!AZ249, Inputs!AZ249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BA187*IF(Inputs!$E$253 = 2, Inputs!BA249, Inputs!BA249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BB187*IF(Inputs!$E$253 = 2, Inputs!BB249, Inputs!BB249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BC187*IF(Inputs!$E$253 = 2, Inputs!BC249, Inputs!BC249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BD187*IF(Inputs!$E$253 = 2, Inputs!BD249, Inputs!BD249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BE187*IF(Inputs!$E$253 = 2, Inputs!BE249, Inputs!BE249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BF187*IF(Inputs!$E$253 = 2, Inputs!BF249, Inputs!BF249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BG187*IF(Inputs!$E$253 = 2, Inputs!BG249, Inputs!BG249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BH187*IF(Inputs!$E$253 = 2, Inputs!BH249, Inputs!BH249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BI187*IF(Inputs!$E$253 = 2, Inputs!BI249, Inputs!BI249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BJ187*IF(Inputs!$E$253 = 2, Inputs!BJ249, Inputs!BJ249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BK187*IF(Inputs!$E$253 = 2, Inputs!BK249, Inputs!BK249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BL187*IF(Inputs!$E$253 = 2, Inputs!BL249, Inputs!BL249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BM187*IF(Inputs!$E$253 = 2, Inputs!BM249, Inputs!BM249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BN187*IF(Inputs!$E$253 = 2, Inputs!BN249, Inputs!BN249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BO187*IF(Inputs!$E$253 = 2, Inputs!BO249, Inputs!BO249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BP187*IF(Inputs!$E$253 = 2, Inputs!BP249, Inputs!BP249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BQ187*IF(Inputs!$E$253 = 2, Inputs!BQ249, Inputs!BQ249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BR187*IF(Inputs!$E$253 = 2, Inputs!BR249, Inputs!BR249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BS187*IF(Inputs!$E$253 = 2, Inputs!BS249, Inputs!BS249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BT187*IF(Inputs!$E$253 = 2, Inputs!BT249, Inputs!BT249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BU187*IF(Inputs!$E$253 = 2, Inputs!BU249, Inputs!BU249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BV187*IF(Inputs!$E$253 = 2, Inputs!BV249, Inputs!BV249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BW187*IF(Inputs!$E$253 = 2, Inputs!BW249, Inputs!BW249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BX187*IF(Inputs!$E$253 = 2, Inputs!BX249, Inputs!BX249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BY187*IF(Inputs!$E$253 = 2, Inputs!BY249, Inputs!BY249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BZ187*IF(Inputs!$E$253 = 2, Inputs!BZ249, Inputs!BZ249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CA187*IF(Inputs!$E$253 = 2, Inputs!CA249, Inputs!CA249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CB187*IF(Inputs!$E$253 = 2, Inputs!CB249, Inputs!CB249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CC187*IF(Inputs!$E$253 = 2, Inputs!CC249, Inputs!CC249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CD187*IF(Inputs!$E$253 = 2, Inputs!CD249, Inputs!CD249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CE187*IF(Inputs!$E$253 = 2, Inputs!CE249, Inputs!CE249 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CF187*IF(Inputs!$E$253 = 2, Inputs!CF249, Inputs!CF249 * (1-Inputs!$E$254))","v":0}]
[null,null,{"$f":"Inputs!C165","v":"Liquefied petroleum gas"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},5315.9125547014373,{"$f":"Inputs!E188*IF(Inputs!$E$253 = 2, Inputs!E250, Inputs!E250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!F188*IF(Inputs!$E$253 = 2, Inputs!F250, Inputs!F250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!G188*IF(Inputs!$E$253 = 2, Inputs!G250, Inputs!G250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!H188*IF(Inputs!$E$253 = 2, Inputs!H250, Inputs!H250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!I188*IF(Inputs!$E$253 = 2, Inputs!I250, Inputs!I250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!J188*IF(Inputs!$E$253 = 2, Inputs!J250, Inputs!J250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!K188*IF(Inputs!$E$253 = 2, Inputs!K250, Inputs!K250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!L188*IF(Inputs!$E$253 = 2, Inputs!L250, Inputs!L250 * (1-Inputs!$E$254))","v":99.808842239241841},{"$f":"Inputs!M188*IF(Inputs!$E$253 = 2, Inputs!M250, Inputs!M250 * (1-Inputs!$E$254))","v":177.4346266580701},{"$f":"Inputs!N188*IF(Inputs!$E$253 = 2, Inputs!N250, Inputs!N250 * (1-Inputs!$E$254))","v":155.23197648269624},{"$f":"Inputs!O188*IF(Inputs!$E$253 = 2, Inputs!O250, Inputs!O250 * (1-Inputs!$E$254))","v":155.24618237915064},{"$f":"Inputs!P188*IF(Inputs!$E$253 = 2, Inputs!P250, Inputs!P250 * (1-Inputs!$E$254))","v":155.23665395135333},{"$f":"Inputs!Q188*IF(Inputs!$E$253 = 2, Inputs!Q250, Inputs!Q250 * (1-Inputs!$E$254))","v":177.41332027536671},{"$f":"Inputs!R188*IF(Inputs!$E$253 = 2, Inputs!R250, Inputs!R250 * (1-Inputs!$E$254))","v":199.6031811037688},{"$f":"Inputs!S188*IF(Inputs!$E$253 = 2, Inputs!S250, Inputs!S250 * (1-Inputs!$E$254))","v":221.79561250187206},{"$f":"Inputs!T188*IF(Inputs!$E$253 = 2, Inputs!T250, Inputs!T250 * (1-Inputs!$E$254))","v":243.94825104510045},{"$f":"Inputs!U188*IF(Inputs!$E$253 = 2, Inputs!U250, Inputs!U250 * (1-Inputs!$E$254))","v":259.65120688834929},{"$f":"Inputs!V188*IF(Inputs!$E$253 = 2, Inputs!V250, Inputs!V250 * (1-Inputs!$E$254))","v":259.65270916031369},{"$f":"Inputs!W188*IF(Inputs!$E$253 = 2, Inputs!W250, Inputs!W250 * (1-Inputs!$E$254))","v":259.64541603275165},{"$f":"Inputs!X188*IF(Inputs!$E$253 = 2, Inputs!X250, Inputs!X250 * (1-Inputs!$E$254))","v":259.65466851105316},{"$f":"Inputs!Y188*IF(Inputs!$E$253 = 2, Inputs!Y250, Inputs!Y250 * (1-Inputs!$E$254))","v":259.64772839488904},{"$f":"Inputs!Z188*IF(Inputs!$E$253 = 2, Inputs!Z250, Inputs!Z250 * (1-Inputs!$E$254))","v":259.64907182471887},{"$f":"Inputs!AA188*IF(Inputs!$E$253 = 2, Inputs!AA250, Inputs!AA250 * (1-Inputs!$E$254))","v":259.6543577970985},{"$f":"Inputs!AB188*IF(Inputs!$E$253 = 2, Inputs!AB250, Inputs!AB250 * (1-Inputs!$E$254))","v":259.65950845475714},{"$f":"Inputs!AC188*IF(Inputs!$E$253 = 2, Inputs!AC250, Inputs!AC250 * (1-Inputs!$E$254))","v":259.66077609947092},{"$f":"Inputs!AD188*IF(Inputs!$E$253 = 2, Inputs!AD250, Inputs!AD250 * (1-Inputs!$E$254))","v":259.6546308220835},{"$f":"Inputs!AE188*IF(Inputs!$E$253 = 2, Inputs!AE250, Inputs!AE250 * (1-Inputs!$E$254))","v":259.66181224185232},{"$f":"Inputs!AF188*IF(Inputs!$E$253 = 2, Inputs!AF250, Inputs!AF250 * (1-Inputs!$E$254))","v":259.65422408973984},{"$f":"Inputs!AG188*IF(Inputs!$E$253 = 2, Inputs!AG250, Inputs!AG250 * (1-Inputs!$E$254))","v":259.65194418233006},{"$f":"Inputs!AH188*IF(Inputs!$E$253 = 2, Inputs!AH250, Inputs!AH250 * (1-Inputs!$E$254))","v":259.65084707574368},{"$f":"Inputs!AI188*IF(Inputs!$E$253 = 2, Inputs!AI250, Inputs!AI250 * (1-Inputs!$E$254))","v":95.045006489666989},{"$f":"Inputs!AJ188*IF(Inputs!$E$253 = 2, Inputs!AJ250, Inputs!AJ250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AK188*IF(Inputs!$E$253 = 2, Inputs!AK250, Inputs!AK250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AL188*IF(Inputs!$E$253 = 2, Inputs!AL250, Inputs!AL250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AM188*IF(Inputs!$E$253 = 2, Inputs!AM250, Inputs!AM250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AN188*IF(Inputs!$E$253 = 2, Inputs!AN250, Inputs!AN250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AO188*IF(Inputs!$E$253 = 2, Inputs!AO250, Inputs!AO250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AP188*IF(Inputs!$E$253 = 2, Inputs!AP250, Inputs!AP250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AQ188*IF(Inputs!$E$253 = 2, Inputs!AQ250, Inputs!AQ250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AR188*IF(Inputs!$E$253 = 2, Inputs!AR250, Inputs!AR250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AS188*IF(Inputs!$E$253 = 2, Inputs!AS250, Inputs!AS250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AT188*IF(Inputs!$E$253 = 2, Inputs!AT250, Inputs!AT250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AU188*IF(Inputs!$E$253 = 2, Inputs!AU250, Inputs!AU250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AV188*IF(Inputs!$E$253 = 2, Inputs!AV250, Inputs!AV250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AW188*IF(Inputs!$E$253 = 2, Inputs!AW250, Inputs!AW250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AX188*IF(Inputs!$E$253 = 2, Inputs!AX250, Inputs!AX250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AY188*IF(Inputs!$E$253 = 2, Inputs!AY250, Inputs!AY250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AZ188*IF(Inputs!$E$253 = 2, Inputs!AZ250, Inputs!AZ250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BA188*IF(Inputs!$E$253 = 2, Inputs!BA250, Inputs!BA250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BB188*IF(Inputs!$E$253 = 2, Inputs!BB250, Inputs!BB250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BC188*IF(Inputs!$E$253 = 2, Inputs!BC250, Inputs!BC250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BD188*IF(Inputs!$E$253 = 2, Inputs!BD250, Inputs!BD250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BE188*IF(Inputs!$E$253 = 2, Inputs!BE250, Inputs!BE250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BF188*IF(Inputs!$E$253 = 2, Inputs!BF250, Inputs!BF250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BG188*IF(Inputs!$E$253 = 2, Inputs!BG250, Inputs!BG250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BH188*IF(Inputs!$E$253 = 2, Inputs!BH250, Inputs!BH250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BI188*IF(Inputs!$E$253 = 2, Inputs!BI250, Inputs!BI250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BJ188*IF(Inputs!$E$253 = 2, Inputs!BJ250, Inputs!BJ250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BK188*IF(Inputs!$E$253 = 2, Inputs!BK250, Inputs!BK250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BL188*IF(Inputs!$E$253 = 2, Inputs!BL250, Inputs!BL250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BM188*IF(Inputs!$E$253 = 2, Inputs!BM250, Inputs!BM250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BN188*IF(Inputs!$E$253 = 2, Inputs!BN250, Inputs!BN250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BO188*IF(Inputs!$E$253 = 2, Inputs!BO250, Inputs!BO250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BP188*IF(Inputs!$E$253 = 2, Inputs!BP250, Inputs!BP250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BQ188*IF(Inputs!$E$253 = 2, Inputs!BQ250, Inputs!BQ250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BR188*IF(Inputs!$E$253 = 2, Inputs!BR250, Inputs!BR250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BS188*IF(Inputs!$E$253 = 2, Inputs!BS250, Inputs!BS250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BT188*IF(Inputs!$E$253 = 2, Inputs!BT250, Inputs!BT250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BU188*IF(Inputs!$E$253 = 2, Inputs!BU250, Inputs!BU250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BV188*IF(Inputs!$E$253 = 2, Inputs!BV250, Inputs!BV250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BW188*IF(Inputs!$E$253 = 2, Inputs!BW250, Inputs!BW250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BX188*IF(Inputs!$E$253 = 2, Inputs!BX250, Inputs!BX250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BY188*IF(Inputs!$E$253 = 2, Inputs!BY250, Inputs!BY250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BZ188*IF(Inputs!$E$253 = 2, Inputs!BZ250, Inputs!BZ250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CA188*IF(Inputs!$E$253 = 2, Inputs!CA250, Inputs!CA250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CB188*IF(Inputs!$E$253 = 2, Inputs!CB250, Inputs!CB250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CC188*IF(Inputs!$E$253 = 2, Inputs!CC250, Inputs!CC250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CD188*IF(Inputs!$E$253 = 2, Inputs!CD250, Inputs!CD250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CE188*IF(Inputs!$E$253 = 2, Inputs!CE250, Inputs!CE250 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CF188*IF(Inputs!$E$253 = 2, Inputs!CF250, Inputs!CF250 * (1-Inputs!$E$254))","v":0}]
[null,null,{"$f":"Inputs!C166","v":"Heavy fuel oil"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},889.3930620365868,{"$f":"Inputs!E189*IF(Inputs!$E$253 = 2, Inputs!E251, Inputs!E251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!F189*IF(Inputs!$E$253 = 2, Inputs!F251, Inputs!F251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!G189*IF(Inputs!$E$253 = 2, Inputs!G251, Inputs!G251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!H189*IF(Inputs!$E$253 = 2, Inputs!H251, Inputs!H251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!I189*IF(Inputs!$E$253 = 2, Inputs!I251, Inputs!I251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!J189*IF(Inputs!$E$253 = 2, Inputs!J251, Inputs!J251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!K189*IF(Inputs!$E$253 = 2, Inputs!K251, Inputs!K251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!L189*IF(Inputs!$E$253 = 2, Inputs!L251, Inputs!L251 * (1-Inputs!$E$254))","v":16.698787066950075},{"$f":"Inputs!M189*IF(Inputs!$E$253 = 2, Inputs!M251, Inputs!M251 * (1-Inputs!$E$254))","v":29.686177921638652},{"$f":"Inputs!N189*IF(Inputs!$E$253 = 2, Inputs!N251, Inputs!N251 * (1-Inputs!$E$254))","v":25.971503757681873},{"$f":"Inputs!O189*IF(Inputs!$E$253 = 2, Inputs!O251, Inputs!O251 * (1-Inputs!$E$254))","v":25.973880513434818},{"$f":"Inputs!P189*IF(Inputs!$E$253 = 2, Inputs!P251, Inputs!P251 * (1-Inputs!$E$254))","v":25.972286334168732},{"$f":"Inputs!Q189*IF(Inputs!$E$253 = 2, Inputs!Q251, Inputs!Q251 * (1-Inputs!$E$254))","v":29.682613199917128},{"$f":"Inputs!R189*IF(Inputs!$E$253 = 2, Inputs!R251, Inputs!R251 * (1-Inputs!$E$254))","v":33.395147607745933},{"$f":"Inputs!S189*IF(Inputs!$E$253 = 2, Inputs!S251, Inputs!S251 * (1-Inputs!$E$254))","v":37.108112091659365},{"$f":"Inputs!T189*IF(Inputs!$E$253 = 2, Inputs!T251, Inputs!T251 * (1-Inputs!$E$254))","v":40.814418924853342},{"$f":"Inputs!U189*IF(Inputs!$E$253 = 2, Inputs!U251, Inputs!U251 * (1-Inputs!$E$254))","v":43.4416442293969},{"$f":"Inputs!V189*IF(Inputs!$E$253 = 2, Inputs!V251, Inputs!V251 * (1-Inputs!$E$254))","v":43.441895571052484},{"$f":"Inputs!W189*IF(Inputs!$E$253 = 2, Inputs!W251, Inputs!W251 * (1-Inputs!$E$254))","v":43.440675374710374},{"$f":"Inputs!X189*IF(Inputs!$E$253 = 2, Inputs!X251, Inputs!X251 * (1-Inputs!$E$254))","v":43.442223385503127},{"$f":"Inputs!Y189*IF(Inputs!$E$253 = 2, Inputs!Y251, Inputs!Y251 * (1-Inputs!$E$254))","v":43.441062250683366},{"$f":"Inputs!Z189*IF(Inputs!$E$253 = 2, Inputs!Z251, Inputs!Z251 * (1-Inputs!$E$254))","v":43.441287016827964},{"$f":"Inputs!AA189*IF(Inputs!$E$253 = 2, Inputs!AA251, Inputs!AA251 * (1-Inputs!$E$254))","v":43.4421714006684},{"$f":"Inputs!AB189*IF(Inputs!$E$253 = 2, Inputs!AB251, Inputs!AB251 * (1-Inputs!$E$254))","v":43.443033145315141},{"$f":"Inputs!AC189*IF(Inputs!$E$253 = 2, Inputs!AC251, Inputs!AC251 * (1-Inputs!$E$254))","v":43.443245232026861},{"$f":"Inputs!AD189*IF(Inputs!$E$253 = 2, Inputs!AD251, Inputs!AD251 * (1-Inputs!$E$254))","v":43.442217079848582},{"$f":"Inputs!AE189*IF(Inputs!$E$253 = 2, Inputs!AE251, Inputs!AE251 * (1-Inputs!$E$254))","v":43.443418586617604},{"$f":"Inputs!AF189*IF(Inputs!$E$253 = 2, Inputs!AF251, Inputs!AF251 * (1-Inputs!$E$254))","v":43.442149030398774},{"$f":"Inputs!AG189*IF(Inputs!$E$253 = 2, Inputs!AG251, Inputs!AG251 * (1-Inputs!$E$254))","v":43.441767584351375},{"$f":"Inputs!AH189*IF(Inputs!$E$253 = 2, Inputs!AH251, Inputs!AH251 * (1-Inputs!$E$254))","v":43.441584029980199},{"$f":"Inputs!AI189*IF(Inputs!$E$253 = 2, Inputs!AI251, Inputs!AI251 * (1-Inputs!$E$254))","v":15.901760701155821},{"$f":"Inputs!AJ189*IF(Inputs!$E$253 = 2, Inputs!AJ251, Inputs!AJ251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AK189*IF(Inputs!$E$253 = 2, Inputs!AK251, Inputs!AK251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AL189*IF(Inputs!$E$253 = 2, Inputs!AL251, Inputs!AL251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AM189*IF(Inputs!$E$253 = 2, Inputs!AM251, Inputs!AM251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AN189*IF(Inputs!$E$253 = 2, Inputs!AN251, Inputs!AN251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AO189*IF(Inputs!$E$253 = 2, Inputs!AO251, Inputs!AO251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AP189*IF(Inputs!$E$253 = 2, Inputs!AP251, Inputs!AP251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AQ189*IF(Inputs!$E$253 = 2, Inputs!AQ251, Inputs!AQ251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AR189*IF(Inputs!$E$253 = 2, Inputs!AR251, Inputs!AR251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AS189*IF(Inputs!$E$253 = 2, Inputs!AS251, Inputs!AS251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AT189*IF(Inputs!$E$253 = 2, Inputs!AT251, Inputs!AT251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AU189*IF(Inputs!$E$253 = 2, Inputs!AU251, Inputs!AU251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AV189*IF(Inputs!$E$253 = 2, Inputs!AV251, Inputs!AV251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AW189*IF(Inputs!$E$253 = 2, Inputs!AW251, Inputs!AW251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AX189*IF(Inputs!$E$253 = 2, Inputs!AX251, Inputs!AX251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AY189*IF(Inputs!$E$253 = 2, Inputs!AY251, Inputs!AY251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!AZ189*IF(Inputs!$E$253 = 2, Inputs!AZ251, Inputs!AZ251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BA189*IF(Inputs!$E$253 = 2, Inputs!BA251, Inputs!BA251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BB189*IF(Inputs!$E$253 = 2, Inputs!BB251, Inputs!BB251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BC189*IF(Inputs!$E$253 = 2, Inputs!BC251, Inputs!BC251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BD189*IF(Inputs!$E$253 = 2, Inputs!BD251, Inputs!BD251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BE189*IF(Inputs!$E$253 = 2, Inputs!BE251, Inputs!BE251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BF189*IF(Inputs!$E$253 = 2, Inputs!BF251, Inputs!BF251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BG189*IF(Inputs!$E$253 = 2, Inputs!BG251, Inputs!BG251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BH189*IF(Inputs!$E$253 = 2, Inputs!BH251, Inputs!BH251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BI189*IF(Inputs!$E$253 = 2, Inputs!BI251, Inputs!BI251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BJ189*IF(Inputs!$E$253 = 2, Inputs!BJ251, Inputs!BJ251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BK189*IF(Inputs!$E$253 = 2, Inputs!BK251, Inputs!BK251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BL189*IF(Inputs!$E$253 = 2, Inputs!BL251, Inputs!BL251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BM189*IF(Inputs!$E$253 = 2, Inputs!BM251, Inputs!BM251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BN189*IF(Inputs!$E$253 = 2, Inputs!BN251, Inputs!BN251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BO189*IF(Inputs!$E$253 = 2, Inputs!BO251, Inputs!BO251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BP189*IF(Inputs!$E$253 = 2, Inputs!BP251, Inputs!BP251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BQ189*IF(Inputs!$E$253 = 2, Inputs!BQ251, Inputs!BQ251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BR189*IF(Inputs!$E$253 = 2, Inputs!BR251, Inputs!BR251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BS189*IF(Inputs!$E$253 = 2, Inputs!BS251, Inputs!BS251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BT189*IF(Inputs!$E$253 = 2, Inputs!BT251, Inputs!BT251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BU189*IF(Inputs!$E$253 = 2, Inputs!BU251, Inputs!BU251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BV189*IF(Inputs!$E$253 = 2, Inputs!BV251, Inputs!BV251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BW189*IF(Inputs!$E$253 = 2, Inputs!BW251, Inputs!BW251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BX189*IF(Inputs!$E$253 = 2, Inputs!BX251, Inputs!BX251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BY189*IF(Inputs!$E$253 = 2, Inputs!BY251, Inputs!BY251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!BZ189*IF(Inputs!$E$253 = 2, Inputs!BZ251, Inputs!BZ251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CA189*IF(Inputs!$E$253 = 2, Inputs!CA251, Inputs!CA251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CB189*IF(Inputs!$E$253 = 2, Inputs!CB251, Inputs!CB251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CC189*IF(Inputs!$E$253 = 2, Inputs!CC251, Inputs!CC251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CD189*IF(Inputs!$E$253 = 2, Inputs!CD251, Inputs!CD251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CE189*IF(Inputs!$E$253 = 2, Inputs!CE251, Inputs!CE251 * (1-Inputs!$E$254))","v":0},{"$f":"Inputs!CF189*IF(Inputs!$E$253 = 2, Inputs!CF251, Inputs!CF251 * (1-Inputs!$E$254))","v":0}]
[null,null,"Total revenue",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G17:CH17)","v":35261.368037122964},{"$f":"SUM(G11:G16)","v":0},{"$f":"SUM(H11:H16)","v":0},0,0,0,0,0,662.04932518020178,1176.9545884622082,1029.680567082577,1029.7747972524719,1029.7115935417414,1176.8132595380937,1324.0024469657201,1471.2086854270813,1618.1509709948323,1722.3113949223821,1722.3213597523309,1722.2729831749398,1722.3343564649044,1722.2883214732137,1722.2972326757913,1722.3322954454654,1722.3664606491752,1722.3748691559615,1722.3341064674453,1722.3817420677101,1722.3314085414133,1722.3162855209653,1722.3090082230945,630.44997814323824,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV11:AV16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF11:CF16)","v":0},0,0]
[]
[null,null,"Costs"]
[]
[null,null,"Initial capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G21:AU21)","v":4499.9999999999991},{"$f":"Inputs!E232 + Inputs!E235 + Inputs!E236","v":0},{"$f":"Inputs!F232 + Inputs!F235 + Inputs!F236","v":0},{"$f":"Inputs!G232 + Inputs!G235 + Inputs!G236","v":0},{"$f":"Inputs!H232 + Inputs!H235 + Inputs!H236","v":0},{"$f":"Inputs!I232 + Inputs!I235 + Inputs!I236","v":607.45552103925445},{"$f":"Inputs!J232 + Inputs!J235 + Inputs!J236","v":1300.0564812199943},{"$f":"Inputs!K232 + Inputs!K235 + Inputs!K236","v":1710.5337475289462},{"$f":"Inputs!L232 + Inputs!L235 + Inputs!L236","v":881.95425021180461},{"$f":"Inputs!M232 + Inputs!M235 + Inputs!M236","v":0},{"$f":"Inputs!N232 + Inputs!N235 + Inputs!N236","v":0},{"$f":"Inputs!O232 + Inputs!O235 + Inputs!O236","v":0},{"$f":"Inputs!P232 + Inputs!P235 + Inputs!P236","v":0},{"$f":"Inputs!Q232 + Inputs!Q235 + Inputs!Q236","v":0},{"$f":"Inputs!R232 + Inputs!R235 + Inputs!R236","v":0},{"$f":"Inputs!S232 + Inputs!S235 + Inputs!S236","v":0},{"$f":"Inputs!T232 + Inputs!T235 + Inputs!T236","v":0},{"$f":"Inputs!U232 + Inputs!U235 + Inputs!U236","v":0},{"$f":"Inputs!V232 + Inputs!V235 + Inputs!V236","v":0},{"$f":"Inputs!W232 + Inputs!W235 + Inputs!W236","v":0},{"$f":"Inputs!X232 + Inputs!X235 + Inputs!X236","v":0},{"$f":"Inputs!Y232 + Inputs!Y235 + Inputs!Y236","v":0},{"$f":"Inputs!Z232 + Inputs!Z235 + Inputs!Z236","v":0},{"$f":"Inputs!AA232 + Inputs!AA235 + Inputs!AA236","v":0},{"$f":"Inputs!AB232 + Inputs!AB235 + Inputs!AB236","v":0},{"$f":"Inputs!AC232 + Inputs!AC235 + Inputs!AC236","v":0},{"$f":"Inputs!AD232 + Inputs!AD235 + Inputs!AD236","v":0},{"$f":"Inputs!AE232 + Inputs!AE235 + Inputs!AE236","v":0},{"$f":"Inputs!AF232 + Inputs!AF235 + Inputs!AF236","v":0},{"$f":"Inputs!AG232 + Inputs!AG235 + Inputs!AG236","v":0},{"$f":"Inputs!AH232 + Inputs!AH235 + Inputs!AH236","v":0},{"$f":"Inputs!AI232 + Inputs!AI235 + Inputs!AI236","v":0},{"$f":"Inputs!AJ232 + Inputs!AJ235 + Inputs!AJ236","v":0},{"$f":"Inputs!AK232 + Inputs!AK235 + Inputs!AK236","v":0},{"$f":"Inputs!AL232 + Inputs!AL235 + Inputs!AL236","v":0},{"$f":"Inputs!AM232 + Inputs!AM235 + Inputs!AM236","v":0},{"$f":"Inputs!AN232 + Inputs!AN235 + Inputs!AN236","v":0},{"$f":"Inputs!AO232 + Inputs!AO235 + Inputs!AO236","v":0},{"$f":"Inputs!AP232 + Inputs!AP235 + Inputs!AP236","v":0},{"$f":"Inputs!AQ232 + Inputs!AQ235 + Inputs!AQ236","v":0},{"$f":"Inputs!AR232 + Inputs!AR235 + Inputs!AR236","v":0},{"$f":"Inputs!AS232 + Inputs!AS235 + Inputs!AS236","v":0},{"$f":"Inputs!AT232 + Inputs!AT235 + Inputs!AT236","v":0},{"$f":"Inputs!AU232 + Inputs!AU235 + Inputs!AU236","v":0},{"$f":"Inputs!AV232 + Inputs!AV235 + Inputs!AV236","v":0},{"$f":"Inputs!AW232 + Inputs!AW235 + Inputs!AW236","v":0},{"$f":"Inputs!AX232 + Inputs!AX235 + Inputs!AX236","v":0},{"$f":"Inputs!AY232 + Inputs!AY235 + Inputs!AY236","v":0},{"$f":"Inputs!AZ232 + Inputs!AZ235 + Inputs!AZ236","v":0},{"$f":"Inputs!BA232 + Inputs!BA235 + Inputs!BA236","v":0},{"$f":"Inputs!BB232 + Inputs!BB235 + Inputs!BB236","v":0},{"$f":"Inputs!BC232 + Inputs!BC235 + Inputs!BC236","v":0},{"$f":"Inputs!BD232 + Inputs!BD235 + Inputs!BD236","v":0},{"$f":"Inputs!BE232 + Inputs!BE235 + Inputs!BE236","v":0},{"$f":"Inputs!BF232 + Inputs!BF235 + Inputs!BF236","v":0},{"$f":"Inputs!BG232 + Inputs!BG235 + Inputs!BG236","v":0},{"$f":"Inputs!BH232 + Inputs!BH235 + Inputs!BH236","v":0},{"$f":"Inputs!BI232 + Inputs!BI235 + Inputs!BI236","v":0},{"$f":"Inputs!BJ232 + Inputs!BJ235 + Inputs!BJ236","v":0},{"$f":"Inputs!BK232 + Inputs!BK235 + Inputs!BK236","v":0},{"$f":"Inputs!BL232 + Inputs!BL235 + Inputs!BL236","v":0},{"$f":"Inputs!BM232 + Inputs!BM235 + Inputs!BM236","v":0},{"$f":"Inputs!BN232 + Inputs!BN235 + Inputs!BN236","v":0},{"$f":"Inputs!BO232 + Inputs!BO235 + Inputs!BO236","v":0},{"$f":"Inputs!BP232 + Inputs!BP235 + Inputs!BP236","v":0},{"$f":"Inputs!BQ232 + Inputs!BQ235 + Inputs!BQ236","v":0},{"$f":"Inputs!BR232 + Inputs!BR235 + Inputs!BR236","v":0},{"$f":"Inputs!BS232 + Inputs!BS235 + Inputs!BS236","v":0},{"$f":"Inputs!BT232 + Inputs!BT235 + Inputs!BT236","v":0},{"$f":"Inputs!BU232 + Inputs!BU235 + Inputs!BU236","v":0},{"$f":"Inputs!BV232 + Inputs!BV235 + Inputs!BV236","v":0},{"$f":"Inputs!BW232 + Inputs!BW235 + Inputs!BW236","v":0},{"$f":"Inputs!BX232 + Inputs!BX235 + Inputs!BX236","v":0},{"$f":"Inputs!BY232 + Inputs!BY235 + Inputs!BY236","v":0},{"$f":"Inputs!BZ232 + Inputs!BZ235 + Inputs!BZ236","v":0},{"$f":"Inputs!CA232 + Inputs!CA235 + Inputs!CA236","v":0},{"$f":"Inputs!CB232 + Inputs!CB235 + Inputs!CB236","v":0},{"$f":"Inputs!CC232 + Inputs!CC235 + Inputs!CC236","v":0},{"$f":"Inputs!CD232 + Inputs!CD235 + Inputs!CD236","v":0},{"$f":"Inputs!CE232 + Inputs!CE235 + Inputs!CE236","v":0},{"$f":"Inputs!CF232 + Inputs!CF235 + Inputs!CF236","v":0}]
[null,null,"Expansion 1 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"Inputs!E233","v":0},{"$f":"Inputs!F233","v":0},{"$f":"Inputs!G233","v":0},{"$f":"Inputs!H233","v":0},{"$f":"Inputs!I233","v":0},{"$f":"Inputs!J233","v":0},{"$f":"Inputs!K233","v":0},{"$f":"Inputs!L233","v":0},{"$f":"Inputs!M233","v":0},{"$f":"Inputs!N233","v":0},{"$f":"Inputs!O233","v":0},{"$f":"Inputs!P233","v":0},{"$f":"Inputs!Q233","v":0},{"$f":"Inputs!R233","v":0},{"$f":"Inputs!S233","v":0},{"$f":"Inputs!T233","v":0},{"$f":"Inputs!U233","v":0},{"$f":"Inputs!V233","v":0},{"$f":"Inputs!W233","v":0},{"$f":"Inputs!X233","v":0},{"$f":"Inputs!Y233","v":0},{"$f":"Inputs!Z233","v":0},{"$f":"Inputs!AA233","v":0},{"$f":"Inputs!AB233","v":0},{"$f":"Inputs!AC233","v":0},{"$f":"Inputs!AD233","v":0},{"$f":"Inputs!AE233","v":0},{"$f":"Inputs!AF233","v":0},{"$f":"Inputs!AG233","v":0},{"$f":"Inputs!AH233","v":0},{"$f":"Inputs!AI233","v":0},{"$f":"Inputs!AJ233","v":0},{"$f":"Inputs!AK233","v":0},{"$f":"Inputs!AL233","v":0},{"$f":"Inputs!AM233","v":0},{"$f":"Inputs!AN233","v":0},{"$f":"Inputs!AO233","v":0},{"$f":"Inputs!AP233","v":0},{"$f":"Inputs!AQ233","v":0},{"$f":"Inputs!AR233","v":0},{"$f":"Inputs!AS233","v":0},{"$f":"Inputs!AT233","v":0},{"$f":"Inputs!AU233","v":0},{"$f":"Inputs!AV233","v":0},{"$f":"Inputs!AW233","v":0},{"$f":"Inputs!AX233","v":0},{"$f":"Inputs!AY233","v":0},{"$f":"Inputs!AZ233","v":0},{"$f":"Inputs!BA233","v":0},{"$f":"Inputs!BB233","v":0},{"$f":"Inputs!BC233","v":0},{"$f":"Inputs!BD233","v":0},{"$f":"Inputs!BE233","v":0},{"$f":"Inputs!BF233","v":0},{"$f":"Inputs!BG233","v":0},{"$f":"Inputs!BH233","v":0},{"$f":"Inputs!BI233","v":0},{"$f":"Inputs!BJ233","v":0},{"$f":"Inputs!BK233","v":0},{"$f":"Inputs!BL233","v":0},{"$f":"Inputs!BM233","v":0},{"$f":"Inputs!BN233","v":0},{"$f":"Inputs!BO233","v":0},{"$f":"Inputs!BP233","v":0},{"$f":"Inputs!BQ233","v":0},{"$f":"Inputs!BR233","v":0},{"$f":"Inputs!BS233","v":0},{"$f":"Inputs!BT233","v":0},{"$f":"Inputs!BU233","v":0},{"$f":"Inputs!BV233","v":0},{"$f":"Inputs!BW233","v":0},{"$f":"Inputs!BX233","v":0},{"$f":"Inputs!BY233","v":0},{"$f":"Inputs!BZ233","v":0},{"$f":"Inputs!CA233","v":0},{"$f":"Inputs!CB233","v":0},{"$f":"Inputs!CC233","v":0},{"$f":"Inputs!CD233","v":0},{"$f":"Inputs!CE233","v":0},{"$f":"Inputs!CF233","v":0}]
[null,null,"Expansion 2 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"Inputs!E234","v":0},{"$f":"Inputs!F234","v":0},{"$f":"Inputs!G234","v":0},{"$f":"Inputs!H234","v":0},{"$f":"Inputs!I234","v":0},{"$f":"Inputs!J234","v":0},{"$f":"Inputs!K234","v":0},{"$f":"Inputs!L234","v":0},{"$f":"Inputs!M234","v":0},{"$f":"Inputs!N234","v":0},{"$f":"Inputs!O234","v":0},{"$f":"Inputs!P234","v":0},{"$f":"Inputs!Q234","v":0},{"$f":"Inputs!R234","v":0},{"$f":"Inputs!S234","v":0},{"$f":"Inputs!T234","v":0},{"$f":"Inputs!U234","v":0},{"$f":"Inputs!V234","v":0},{"$f":"Inputs!W234","v":0},{"$f":"Inputs!X234","v":0},{"$f":"Inputs!Y234","v":0},{"$f":"Inputs!Z234","v":0},{"$f":"Inputs!AA234","v":0},{"$f":"Inputs!AB234","v":0},{"$f":"Inputs!AC234","v":0},{"$f":"Inputs!AD234","v":0},{"$f":"Inputs!AE234","v":0},{"$f":"Inputs!AF234","v":0},{"$f":"Inputs!AG234","v":0},{"$f":"Inputs!AH234","v":0},{"$f":"Inputs!AI234","v":0},{"$f":"Inputs!AJ234","v":0},{"$f":"Inputs!AK234","v":0},{"$f":"Inputs!AL234","v":0},{"$f":"Inputs!AM234","v":0},{"$f":"Inputs!AN234","v":0},{"$f":"Inputs!AO234","v":0},{"$f":"Inputs!AP234","v":0},{"$f":"Inputs!AQ234","v":0},{"$f":"Inputs!AR234","v":0},{"$f":"Inputs!AS234","v":0},{"$f":"Inputs!AT234","v":0},{"$f":"Inputs!AU234","v":0},{"$f":"Inputs!AV234","v":0},{"$f":"Inputs!AW234","v":0},{"$f":"Inputs!AX234","v":0},{"$f":"Inputs!AY234","v":0},{"$f":"Inputs!AZ234","v":0},{"$f":"Inputs!BA234","v":0},{"$f":"Inputs!BB234","v":0},{"$f":"Inputs!BC234","v":0},{"$f":"Inputs!BD234","v":0},{"$f":"Inputs!BE234","v":0},{"$f":"Inputs!BF234","v":0},{"$f":"Inputs!BG234","v":0},{"$f":"Inputs!BH234","v":0},{"$f":"Inputs!BI234","v":0},{"$f":"Inputs!BJ234","v":0},{"$f":"Inputs!BK234","v":0},{"$f":"Inputs!BL234","v":0},{"$f":"Inputs!BM234","v":0},{"$f":"Inputs!BN234","v":0},{"$f":"Inputs!BO234","v":0},{"$f":"Inputs!BP234","v":0},{"$f":"Inputs!BQ234","v":0},{"$f":"Inputs!BR234","v":0},{"$f":"Inputs!BS234","v":0},{"$f":"Inputs!BT234","v":0},{"$f":"Inputs!BU234","v":0},{"$f":"Inputs!BV234","v":0},{"$f":"Inputs!BW234","v":0},{"$f":"Inputs!BX234","v":0},{"$f":"Inputs!BY234","v":0},{"$f":"Inputs!BZ234","v":0},{"$f":"Inputs!CA234","v":0},{"$f":"Inputs!CB234","v":0},{"$f":"Inputs!CC234","v":0},{"$f":"Inputs!CD234","v":0},{"$f":"Inputs!CE234","v":0},{"$f":"Inputs!CF234","v":0}]
[null,null,"Crude feedstock cost",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},17503.990054531161,{"$f":"Inputs!E215","v":0},{"$f":"Inputs!F215","v":0},{"$f":"Inputs!G215","v":0},{"$f":"Inputs!H215","v":0},{"$f":"Inputs!I215","v":0},{"$f":"Inputs!J215","v":0},{"$f":"Inputs!K215","v":0},{"$f":"Inputs!L215","v":301.38335916547635},{"$f":"Inputs!M215","v":492.9179223933279},{"$f":"Inputs!N215","v":382.97210662104385},{"$f":"Inputs!O215","v":383.04245312752477},{"$f":"Inputs!P215","v":382.99526908602854},{"$f":"Inputs!Q215","v":492.81241482513332},{"$f":"Inputs!R215","v":602.69489873500891},{"$f":"Inputs!S215","v":712.5901119083087},{"$f":"Inputs!T215","v":822.28827392525693},{"$f":"Inputs!U215","v":900.04810334134493},{"$f":"Inputs!V215","v":900.05554247655346},{"$f":"Inputs!W215","v":900.01942746987595},{"$f":"Inputs!X215","v":900.06524503069591},{"$f":"Inputs!Y215","v":900.03087810930629},{"$f":"Inputs!Z215","v":900.03753067048274},{"$f":"Inputs!AA215","v":900.06370639909335},{"$f":"Inputs!AB215","v":900.08921205961474},{"$f":"Inputs!AC215","v":900.095489338726},{"$f":"Inputs!AD215","v":900.0650583978171},{"$f":"Inputs!AE215","v":900.10062023609566},{"$f":"Inputs!AF215","v":900.0630442905383},{"$f":"Inputs!AG215","v":900.05175436442289},{"$f":"Inputs!AH215","v":900.04632157700007},{"$f":"Inputs!AI215","v":329.4613109824835},{"$f":"Inputs!AJ215","v":0},{"$f":"Inputs!AK215","v":0},{"$f":"Inputs!AL215","v":0},{"$f":"Inputs!AM215","v":0},{"$f":"Inputs!AN215","v":0},{"$f":"Inputs!AO215","v":0},{"$f":"Inputs!AP215","v":0},{"$f":"Inputs!AQ215","v":0},{"$f":"Inputs!AR215","v":0},{"$f":"Inputs!AS215","v":0},{"$f":"Inputs!AT215","v":0},{"$f":"Inputs!AU215","v":0},{"$f":"Inputs!AV215","v":0},{"$f":"Inputs!AW215","v":0},{"$f":"Inputs!AX215","v":0},{"$f":"Inputs!AY215","v":0},{"$f":"Inputs!AZ215","v":0},{"$f":"Inputs!BA215","v":0},{"$f":"Inputs!BB215","v":0},{"$f":"Inputs!BC215","v":0},{"$f":"Inputs!BD215","v":0},{"$f":"Inputs!BE215","v":0},{"$f":"Inputs!BF215","v":0},{"$f":"Inputs!BG215","v":0},{"$f":"Inputs!BH215","v":0},{"$f":"Inputs!BI215","v":0},{"$f":"Inputs!BJ215","v":0},{"$f":"Inputs!BK215","v":0},{"$f":"Inputs!BL215","v":0},{"$f":"Inputs!BM215","v":0},{"$f":"Inputs!BN215","v":0},{"$f":"Inputs!BO215","v":0},{"$f":"Inputs!BP215","v":0},{"$f":"Inputs!BQ215","v":0},{"$f":"Inputs!BR215","v":0},{"$f":"Inputs!BS215","v":0},{"$f":"Inputs!BT215","v":0},{"$f":"Inputs!BU215","v":0},{"$f":"Inputs!BV215","v":0},{"$f":"Inputs!BW215","v":0},{"$f":"Inputs!BX215","v":0},{"$f":"Inputs!BY215","v":0},{"$f":"Inputs!BZ215","v":0},{"$f":"Inputs!CA215","v":0},{"$f":"Inputs!CB215","v":0},{"$f":"Inputs!CC215","v":0},{"$f":"Inputs!CD215","v":0},{"$f":"Inputs!CE215","v":0},{"$f":"Inputs!CF215","v":0}]
[null,null,"Other operating costs",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},1470.0000000000009,{"$f":"Inputs!E220","v":0},{"$f":"Inputs!F220","v":0},{"$f":"Inputs!G220","v":0},{"$f":"Inputs!H220","v":0},{"$f":"Inputs!I220","v":0},{"$f":"Inputs!J220","v":0},{"$f":"Inputs!K220","v":0},{"$f":"Inputs!L220","v":32.143725000000003},{"$f":"Inputs!M220","v":64.287450000000007},{"$f":"Inputs!N220","v":64.287450000000007},{"$f":"Inputs!O220","v":64.287450000000007},{"$f":"Inputs!P220","v":64.287450000000007},{"$f":"Inputs!Q220","v":64.287450000000007},{"$f":"Inputs!R220","v":64.287450000000007},{"$f":"Inputs!S220","v":64.287450000000007},{"$f":"Inputs!T220","v":64.287450000000007},{"$f":"Inputs!U220","v":64.287450000000007},{"$f":"Inputs!V220","v":64.287450000000007},{"$f":"Inputs!W220","v":64.287450000000007},{"$f":"Inputs!X220","v":64.287450000000007},{"$f":"Inputs!Y220","v":64.287450000000007},{"$f":"Inputs!Z220","v":64.287450000000007},{"$f":"Inputs!AA220","v":64.287450000000007},{"$f":"Inputs!AB220","v":64.287450000000007},{"$f":"Inputs!AC220","v":64.287450000000007},{"$f":"Inputs!AD220","v":64.287450000000007},{"$f":"Inputs!AE220","v":64.287450000000007},{"$f":"Inputs!AF220","v":64.287450000000007},{"$f":"Inputs!AG220","v":64.287450000000007},{"$f":"Inputs!AH220","v":64.287450000000007},{"$f":"Inputs!AI220","v":23.532375000000336},{"$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},{"$f":"Inputs!BC220","v":0},{"$f":"Inputs!BD220","v":0},{"$f":"Inputs!BE220","v":0},{"$f":"Inputs!BF220","v":0},{"$f":"Inputs!BG220","v":0},{"$f":"Inputs!BH220","v":0},{"$f":"Inputs!BI220","v":0},{"$f":"Inputs!BJ220","v":0},{"$f":"Inputs!BK220","v":0},{"$f":"Inputs!BL220","v":0},{"$f":"Inputs!BM220","v":0},{"$f":"Inputs!BN220","v":0},{"$f":"Inputs!BO220","v":0},{"$f":"Inputs!BP220","v":0},{"$f":"Inputs!BQ220","v":0},{"$f":"Inputs!BR220","v":0},{"$f":"Inputs!BS220","v":0},{"$f":"Inputs!BT220","v":0},{"$f":"Inputs!BU220","v":0},{"$f":"Inputs!BV220","v":0},{"$f":"Inputs!BW220","v":0},{"$f":"Inputs!BX220","v":0},{"$f":"Inputs!BY220","v":0},{"$f":"Inputs!BZ220","v":0},{"$f":"Inputs!CA220","v":0},{"$f":"Inputs!CB220","v":0},{"$f":"Inputs!CC220","v":0},{"$f":"Inputs!CD220","v":0},{"$f":"Inputs!CE220","v":0},{"$f":"Inputs!CF220","v":0}]
[]
[null,null,"Project pre-tax cashflow (real)"]
[]
[null,null,"Revenue",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G29:AU29)","v":35261.368037122964},{"$f":"G17","v":0},{"$f":"H17","v":0},0,0,0,0,0,662.04932518020178,1176.9545884622082,1029.680567082577,1029.7747972524719,1029.7115935417414,1176.8132595380937,1324.0024469657201,1471.2086854270813,1618.1509709948323,1722.3113949223821,1722.3213597523309,1722.2729831749398,1722.3343564649044,1722.2883214732137,1722.2972326757913,1722.3322954454654,1722.3664606491752,1722.3748691559615,1722.3341064674453,1722.3817420677101,1722.3314085414133,1722.3162855209653,1722.3090082230945,630.44997814323824,0,0,0,0,0,0,0,0,0,0,{"$f":"AV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF17","v":0},0,0]
[null,null,"Initial capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G30:AU30)","v":4499.9999999999991},{"$f":"G21","v":0},0,0,0,607.45552103925445,1300.0564812199943,1710.5337475289462,881.95425021180461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 1 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G31:AU31)","v":0},{"$f":"G22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 2 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"G23","v":0},{"$f":"H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Crude feedstock cost",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G33:AU33)","v":17503.990054531161},{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,301.38335916547635,492.9179223933279,382.97210662104385,383.04245312752477,382.99526908602854,492.81241482513332,602.69489873500891,712.5901119083087,822.28827392525693,900.04810334134493,900.05554247655346,900.01942746987595,900.06524503069591,900.03087810930629,900.03753067048274,900.06370639909335,900.08921205961474,900.095489338726,900.0650583978171,900.10062023609566,900.0630442905383,900.05175436442289,900.04632157700007,329.4613109824835,0,0,0,0,0,0,0,0,0,0,{"$f":"AV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF24","v":0},0,0]
[null,null,"Other operating costs",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G34:AU34)","v":1470.0000000000009},{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,32.143725000000003,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,23.532375000000336,0,0,0,0,0,0,0,0,0,0,{"$f":"AV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF25","v":0},0,0]
[null,null,"Project pre-tax cash flow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G35:CH35)","v":11787.377982591799},{"$f":"G29-SUM(G30:G34)","v":0},{"$f":"H29-SUM(H30:H34)","v":0},0,0,-607.45552103925445,-1300.0564812199943,-1710.5337475289462,-553.43200919707897,619.74921606888029,582.42101046153311,582.44489412494715,582.42887445571284,619.71339471296039,657.02009823071114,694.33112351877253,731.57524706957531,757.97584158103712,757.97836727577737,757.9661057050638,757.98166143420849,757.96999336390741,757.97225200530852,757.98113904637205,757.98979858956045,757.99192981723547,757.98159806962815,757.99367183161439,757.980914250875,757.97708115654234,757.97523664609434,277.4562921607544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT29-SUM(BT30:BT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative pre-tax cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,{"$f":"F36 + G35","v":0},{"$f":"G36 + H35","v":0},0,0,-607.45552103925445,-1907.5120022592487,-3618.0457497881948,-4171.4777589852738,-3551.7285429163935,-2969.3075324548604,-2386.8626383299134,-1804.4337638742004,-1184.7203691612399,-527.70027093052875,166.63085258824378,898.2060996578191,1656.1819412388563,2414.1603085146335,3172.1264142196974,3930.1080756539059,4688.0780690178135,5446.0503210231218,6204.0314600694937,6962.0212586590542,7720.0131884762895,8477.994786545918,9235.9884583775329,9993.9693726284077,10751.946453784951,11509.921690431045,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,11787.377982591799,{"$f":"AU36 + AV35","v":11787.377982591799},{"$f":"AV36 + AW35","v":11787.377982591799},{"$f":"AW36 + AX35","v":11787.377982591799},{"$f":"AX36 + AY35","v":11787.377982591799},{"$f":"AY36 + AZ35","v":11787.377982591799},{"$f":"AZ36 + BA35","v":11787.377982591799},{"$f":"BA36 + BB35","v":11787.377982591799},{"$f":"BB36 + BC35","v":11787.377982591799},{"$f":"BC36 + BD35","v":11787.377982591799},{"$f":"BD36 + BE35","v":11787.377982591799},{"$f":"BE36 + BF35","v":11787.377982591799},{"$f":"BF36 + BG35","v":11787.377982591799},{"$f":"BG36 + BH35","v":11787.377982591799},{"$f":"BH36 + BI35","v":11787.377982591799},{"$f":"BI36 + BJ35","v":11787.377982591799},{"$f":"BJ36 + BK35","v":11787.377982591799},{"$f":"BK36 + BL35","v":11787.377982591799},{"$f":"BL36 + BM35","v":11787.377982591799},{"$f":"BM36 + BN35","v":11787.377982591799},{"$f":"BN36 + BO35","v":11787.377982591799},{"$f":"BO36 + BP35","v":11787.377982591799},{"$f":"BP36 + BQ35","v":11787.377982591799},{"$f":"BQ36 + BR35","v":11787.377982591799},{"$f":"BR36 + BS35","v":11787.377982591799},{"$f":"BS36 + BT35","v":11787.377982591799},{"$f":"BT36 + BU35","v":11787.377982591799},{"$f":"BU36 + BV35","v":11787.377982591799},{"$f":"BV36 + BW35","v":11787.377982591799},{"$f":"BW36 + BX35","v":11787.377982591799},{"$f":"BX36 + BY35","v":11787.377982591799},{"$f":"BY36 + BZ35","v":11787.377982591799},{"$f":"BZ36 + CA35","v":11787.377982591799},{"$f":"CA36 + CB35","v":11787.377982591799},{"$f":"CB36 + CC35","v":11787.377982591799},{"$f":"CC36 + CD35","v":11787.377982591799},{"$f":"CD36 + CE35","v":11787.377982591799},{"$f":"CE36 + CF35","v":11787.377982591799},{"$f":"CF36 + CG35","v":11787.377982591799},{"$f":"CG36 + CH35","v":11787.377982591799}]
[]
[null,null,"Investor real discount factor",null,"Index",null,{"$f":"IF(G6 <= Inputs!$D$62, 1, F38 * ( 1 + Inputs!$E$263))","v":1},{"$f":"IF(H6 <= Inputs!$D$62, 1, G38 * ( 1 + Inputs!$E$263))","v":1},{"$f":"IF(I6 <= Inputs!$D$62, 1, H38 * ( 1 + Inputs!$E$263))","v":1},{"$f":"IF(J6 <= Inputs!$D$62, 1, I38 * ( 1 + Inputs!$E$263))","v":1},{"$f":"IF(K6 <= Inputs!$D$62, 1, J38 * ( 1 + Inputs!$E$263))","v":1.08},{"$f":"IF(L6 <= Inputs!$D$62, 1, K38 * ( 1 + Inputs!$E$263))","v":1.1664000000000001},{"$f":"IF(M6 <= Inputs!$D$62, 1, L38 * ( 1 + Inputs!$E$263))","v":1.2597120000000002},{"$f":"IF(N6 <= Inputs!$D$62, 1, M38 * ( 1 + Inputs!$E$263))","v":1.3604889600000003},{"$f":"IF(O6 <= Inputs!$D$62, 1, N38 * ( 1 + Inputs!$E$263))","v":1.4693280768000003},{"$f":"IF(P6 <= Inputs!$D$62, 1, O38 * ( 1 + Inputs!$E$263))","v":1.5868743229440005},{"$f":"IF(Q6 <= Inputs!$D$62, 1, P38 * ( 1 + Inputs!$E$263))","v":1.7138242687795207},{"$f":"IF(R6 <= Inputs!$D$62, 1, Q38 * ( 1 + Inputs!$E$263))","v":1.8509302102818825},{"$f":"IF(S6 <= Inputs!$D$62, 1, R38 * ( 1 + Inputs!$E$263))","v":1.9990046271044333},{"$f":"IF(T6 <= Inputs!$D$62, 1, S38 * ( 1 + Inputs!$E$263))","v":2.1589249972727882},{"$f":"IF(U6 <= Inputs!$D$62, 1, T38 * ( 1 + Inputs!$E$263))","v":2.3316389970546112},{"$f":"IF(V6 <= Inputs!$D$62, 1, U38 * ( 1 + Inputs!$E$263))","v":2.5181701168189803},{"$f":"IF(W6 <= Inputs!$D$62, 1, V38 * ( 1 + Inputs!$E$263))","v":2.7196237261644991},{"$f":"IF(X6 <= Inputs!$D$62, 1, W38 * ( 1 + Inputs!$E$263))","v":2.9371936242576591},{"$f":"IF(Y6 <= Inputs!$D$62, 1, X38 * ( 1 + Inputs!$E$263))","v":3.172169114198272},{"$f":"IF(Z6 <= Inputs!$D$62, 1, Y38 * ( 1 + Inputs!$E$263))","v":3.425942643334134},{"$f":"IF(AA6 <= Inputs!$D$62, 1, Z38 * ( 1 + Inputs!$E$263))","v":3.7000180548008648},{"$f":"IF(AB6 <= Inputs!$D$62, 1, AA38 * ( 1 + Inputs!$E$263))","v":3.9960194991849343},{"$f":"IF(AC6 <= Inputs!$D$62, 1, AB38 * ( 1 + Inputs!$E$263))","v":4.3157010591197293},{"$f":"IF(AD6 <= Inputs!$D$62, 1, AC38 * ( 1 + Inputs!$E$263))","v":4.6609571438493083},{"$f":"IF(AE6 <= Inputs!$D$62, 1, AD38 * ( 1 + Inputs!$E$263))","v":5.033833715357253},{"$f":"IF(AF6 <= Inputs!$D$62, 1, AE38 * ( 1 + Inputs!$E$263))","v":5.4365404125858339},{"$f":"IF(AG6 <= Inputs!$D$62, 1, AF38 * ( 1 + Inputs!$E$263))","v":5.8714636455927014},{"$f":"IF(AH6 <= Inputs!$D$62, 1, AG38 * ( 1 + Inputs!$E$263))","v":6.3411807372401183},{"$f":"IF(AI6 <= Inputs!$D$62, 1, AH38 * ( 1 + Inputs!$E$263))","v":6.8484751962193284},{"$f":"IF(AJ6 <= Inputs!$D$62, 1, AI38 * ( 1 + Inputs!$E$263))","v":7.3963532119168756},{"$f":"IF(AK6 <= Inputs!$D$62, 1, AJ38 * ( 1 + Inputs!$E$263))","v":7.9880614688702263},{"$f":"IF(AL6 <= Inputs!$D$62, 1, AK38 * ( 1 + Inputs!$E$263))","v":8.6271063863798449},{"$f":"IF(AM6 <= Inputs!$D$62, 1, AL38 * ( 1 + Inputs!$E$263))","v":9.3172748972902326},{"$f":"IF(AN6 <= Inputs!$D$62, 1, AM38 * ( 1 + Inputs!$E$263))","v":10.062656889073452},{"$f":"IF(AO6 <= Inputs!$D$62, 1, AN38 * ( 1 + Inputs!$E$263))","v":10.867669440199329},{"$f":"IF(AP6 <= Inputs!$D$62, 1, AO38 * ( 1 + Inputs!$E$263))","v":11.737082995415276},{"$f":"IF(AQ6 <= Inputs!$D$62, 1, AP38 * ( 1 + Inputs!$E$263))","v":12.6760496350485},{"$f":"IF(AR6 <= Inputs!$D$62, 1, AQ38 * ( 1 + Inputs!$E$263))","v":13.690133605852381},{"$f":"IF(AS6 <= Inputs!$D$62, 1, AR38 * ( 1 + Inputs!$E$263))","v":14.785344294320572},{"$f":"IF(AT6 <= Inputs!$D$62, 1, AS38 * ( 1 + Inputs!$E$263))","v":15.968171837866219},{"$f":"IF(AU6 <= Inputs!$D$62, 1, AT38 * ( 1 + Inputs!$E$263))","v":17.245625584895517},{"$f":"IF(AV6 <= Inputs!$D$62, 1, AU38 * ( 1 + Inputs!$E$263))","v":18.62527563168716},{"$f":"IF(AW6 <= Inputs!$D$62, 1, AV38 * ( 1 + Inputs!$E$263))","v":20.115297682222135},{"$f":"IF(AX6 <= Inputs!$D$62, 1, AW38 * ( 1 + Inputs!$E$263))","v":21.724521496799905},{"$f":"IF(AY6 <= Inputs!$D$62, 1, AX38 * ( 1 + Inputs!$E$263))","v":23.462483216543898},{"$f":"IF(AZ6 <= Inputs!$D$62, 1, AY38 * ( 1 + Inputs!$E$263))","v":25.339481873867413},{"$f":"IF(BA6 <= Inputs!$D$62, 1, AZ38 * ( 1 + Inputs!$E$263))","v":27.366640423776808},{"$f":"IF(BB6 <= Inputs!$D$62, 1, BA38 * ( 1 + Inputs!$E$263))","v":29.555971657678953},{"$f":"IF(BC6 <= Inputs!$D$62, 1, BB38 * ( 1 + Inputs!$E$263))","v":31.920449390293271},{"$f":"IF(BD6 <= Inputs!$D$62, 1, BC38 * ( 1 + Inputs!$E$263))","v":34.474085341516734},{"$f":"IF(BE6 <= Inputs!$D$62, 1, BD38 * ( 1 + Inputs!$E$263))","v":37.232012168838075},{"$f":"IF(BF6 <= Inputs!$D$62, 1, BE38 * ( 1 + Inputs!$E$263))","v":40.210573142345126},{"$f":"IF(BG6 <= Inputs!$D$62, 1, BF38 * ( 1 + Inputs!$E$263))","v":43.427418993732736},{"$f":"IF(BH6 <= Inputs!$D$62, 1, BG38 * ( 1 + Inputs!$E$263))","v":46.901612513231356},{"$f":"IF(BI6 <= Inputs!$D$62, 1, BH38 * ( 1 + Inputs!$E$263))","v":50.653741514289869},{"$f":"IF(BJ6 <= Inputs!$D$62, 1, BI38 * ( 1 + Inputs!$E$263))","v":54.706040835433065},{"$f":"IF(BK6 <= Inputs!$D$62, 1, BJ38 * ( 1 + Inputs!$E$263))","v":59.082524102267712},{"$f":"IF(BL6 <= Inputs!$D$62, 1, BK38 * ( 1 + Inputs!$E$263))","v":63.809126030449136},{"$f":"IF(BM6 <= Inputs!$D$62, 1, BL38 * ( 1 + Inputs!$E$263))","v":68.913856112885071},{"$f":"IF(BN6 <= Inputs!$D$62, 1, BM38 * ( 1 + Inputs!$E$263))","v":74.426964601915884},{"$f":"IF(BO6 <= Inputs!$D$62, 1, BN38 * ( 1 + Inputs!$E$263))","v":80.381121770069157},{"$f":"IF(BP6 <= Inputs!$D$62, 1, BO38 * ( 1 + Inputs!$E$263))","v":86.811611511674698},{"$f":"IF(BQ6 <= Inputs!$D$62, 1, BP38 * ( 1 + Inputs!$E$263))","v":93.756540432608674},{"$f":"IF(BR6 <= Inputs!$D$62, 1, BQ38 * ( 1 + Inputs!$E$263))","v":101.25706366721738},{"$f":"IF(BS6 <= Inputs!$D$62, 1, BR38 * ( 1 + Inputs!$E$263))","v":109.35762876059478},{"$f":"IF(BT6 <= Inputs!$D$62, 1, BS38 * ( 1 + Inputs!$E$263))","v":118.10623906144237},{"$f":"IF(BU6 <= Inputs!$D$62, 1, BT38 * ( 1 + Inputs!$E$263))","v":127.55473818635777},{"$f":"IF(BV6 <= Inputs!$D$62, 1, BU38 * ( 1 + Inputs!$E$263))","v":137.75911724126641},{"$f":"IF(BW6 <= Inputs!$D$62, 1, BV38 * ( 1 + Inputs!$E$263))","v":148.77984662056772},{"$f":"IF(BX6 <= Inputs!$D$62, 1, BW38 * ( 1 + Inputs!$E$263))","v":160.68223435021315},{"$f":"IF(BY6 <= Inputs!$D$62, 1, BX38 * ( 1 + Inputs!$E$263))","v":173.53681309823023},{"$f":"IF(BZ6 <= Inputs!$D$62, 1, BY38 * ( 1 + Inputs!$E$263))","v":187.41975814608867},{"$f":"IF(CA6 <= Inputs!$D$62, 1, BZ38 * ( 1 + Inputs!$E$263))","v":202.41333879777576},{"$f":"IF(CB6 <= Inputs!$D$62, 1, CA38 * ( 1 + Inputs!$E$263))","v":218.60640590159784},{"$f":"IF(CC6 <= Inputs!$D$62, 1, CB38 * ( 1 + Inputs!$E$263))","v":236.09491837372568},{"$f":"IF(CD6 <= Inputs!$D$62, 1, CC38 * ( 1 + Inputs!$E$263))","v":254.98251184362374},{"$f":"IF(CE6 <= Inputs!$D$62, 1, CD38 * ( 1 + Inputs!$E$263))","v":275.38111279111365},{"$f":"IF(CF6 <= Inputs!$D$62, 1, CE38 * ( 1 + Inputs!$E$263))","v":297.41160181440279},{"$f":"IF(CG6 <= Inputs!$D$62, 1, CF38 * ( 1 + Inputs!$E$263))","v":321.20452995955503},{"$f":"IF(CH6 <= Inputs!$D$62, 1, CG38 * ( 1 + Inputs!$E$263))","v":346.90089235631945}]
[]
[null,null,{"$f":"\"Project pre-tax NPV\"&(Inputs!$E$263*100)","v":"Project pre-tax NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G40:CH40)","v":1720.5446243685938},{"$f":"G35 / G38","v":0},{"$f":"H35 / H38","v":0},0,0,-562.45881577708747,-1114.5888899348372,-1357.8768381415323,-406.78904825297434,421.79090283132069,367.02403085142504,339.85100149137713,314.66819830392922,310.01098562268857,304.32743104122494,297.78671758186846,290.51859609616872,278.70614390102219,258.06210425345978,238.94252746882026,221.24762155870167,204.85575533352403,189.6818201612659,175.63337419876274,162.625352517952,150.57945348984188,139.42351947110831,129.09790770834243,119.53308786791845,110.67822536248366,102.47958891753004,34.733870444288883,0,0,0,0,0,0,0,0,0,0,{"$f":"AV35 / AV38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF35 / CF38","v":0},0,0]
[null,null,"Pre-tax IRR",null,"%",{"$f":"IRR(G35:CH35)","v":0.12453445012816533}]
[null,null,"Pre-tax payback period",null,"Years",{"$f":"SUM(G42:CH42)","v":8.7600124105862029},{"$f":"IFERROR(AND(G36 > 0, F36 < 0 ) * (ABS(F36 / G35) + Inputs!E193), 0)","v":0},{"$f":"IFERROR(AND(H36 > 0, G36 < 0 ) * (ABS(G36 / H35) + Inputs!F193), 0)","v":0},{"$f":"IFERROR(AND(I36 > 0, H36 < 0 ) * (ABS(H36 / I35) + Inputs!G193), 0)","v":0},{"$f":"IFERROR(AND(J36 > 0, I36 < 0 ) * (ABS(I36 / J35) + Inputs!H193), 0)","v":0},{"$f":"IFERROR(AND(K36 > 0, J36 < 0 ) * (ABS(J36 / K35) + Inputs!I193), 0)","v":0},{"$f":"IFERROR(AND(L36 > 0, K36 < 0 ) * (ABS(K36 / L35) + Inputs!J193), 0)","v":0},{"$f":"IFERROR(AND(M36 > 0, L36 < 0 ) * (ABS(L36 / M35) + Inputs!K193), 0)","v":0},{"$f":"IFERROR(AND(N36 > 0, M36 < 0 ) * (ABS(M36 / N35) + Inputs!L193), 0)","v":0},{"$f":"IFERROR(AND(O36 > 0, N36 < 0 ) * (ABS(N36 / O35) + Inputs!M193), 0)","v":0},{"$f":"IFERROR(AND(P36 > 0, O36 < 0 ) * (ABS(O36 / P35) + Inputs!N193), 0)","v":0},{"$f":"IFERROR(AND(Q36 > 0, P36 < 0 ) * (ABS(P36 / Q35) + Inputs!O193), 0)","v":0},{"$f":"IFERROR(AND(R36 > 0, Q36 < 0 ) * (ABS(Q36 / R35) + Inputs!P193), 0)","v":0},{"$f":"IFERROR(AND(S36 > 0, R36 < 0 ) * (ABS(R36 / S35) + Inputs!Q193), 0)","v":0},{"$f":"IFERROR(AND(T36 > 0, S36 < 0 ) * (ABS(S36 / T35) + Inputs!R193), 0)","v":0},{"$f":"IFERROR(AND(U36 > 0, T36 < 0 ) * (ABS(T36 / U35) + Inputs!S193), 0)","v":8.7600124105862029},{"$f":"IFERROR(AND(V36 > 0, U36 < 0 ) * (ABS(U36 / V35) + Inputs!T193), 0)","v":0},{"$f":"IFERROR(AND(W36 > 0, V36 < 0 ) * (ABS(V36 / W35) + Inputs!U193), 0)","v":0},{"$f":"IFERROR(AND(X36 > 0, W36 < 0 ) * (ABS(W36 / X35) + Inputs!V193), 0)","v":0},{"$f":"IFERROR(AND(Y36 > 0, X36 < 0 ) * (ABS(X36 / Y35) + Inputs!W193), 0)","v":0},{"$f":"IFERROR(AND(Z36 > 0, Y36 < 0 ) * (ABS(Y36 / Z35) + Inputs!X193), 0)","v":0},{"$f":"IFERROR(AND(AA36 > 0, Z36 < 0 ) * (ABS(Z36 / AA35) + Inputs!Y193), 0)","v":0},{"$f":"IFERROR(AND(AB36 > 0, AA36 < 0 ) * (ABS(AA36 / AB35) + Inputs!Z193), 0)","v":0},{"$f":"IFERROR(AND(AC36 > 0, AB36 < 0 ) * (ABS(AB36 / AC35) + Inputs!AA193), 0)","v":0},{"$f":"IFERROR(AND(AD36 > 0, AC36 < 0 ) * (ABS(AC36 / AD35) + Inputs!AB193), 0)","v":0},{"$f":"IFERROR(AND(AE36 > 0, AD36 < 0 ) * (ABS(AD36 / AE35) + Inputs!AC193), 0)","v":0},{"$f":"IFERROR(AND(AF36 > 0, AE36 < 0 ) * (ABS(AE36 / AF35) + Inputs!AD193), 0)","v":0},{"$f":"IFERROR(AND(AG36 > 0, AF36 < 0 ) * (ABS(AF36 / AG35) + Inputs!AE193), 0)","v":0},{"$f":"IFERROR(AND(AH36 > 0, AG36 < 0 ) * (ABS(AG36 / AH35) + Inputs!AF193), 0)","v":0},{"$f":"IFERROR(AND(AI36 > 0, AH36 < 0 ) * (ABS(AH36 / AI35) + Inputs!AG193), 0)","v":0},{"$f":"IFERROR(AND(AJ36 > 0, AI36 < 0 ) * (ABS(AI36 / AJ35) + Inputs!AH193), 0)","v":0},{"$f":"IFERROR(AND(AK36 > 0, AJ36 < 0 ) * (ABS(AJ36 / AK35) + Inputs!AI193), 0)","v":0},{"$f":"IFERROR(AND(AL36 > 0, AK36 < 0 ) * (ABS(AK36 / AL35) + Inputs!AJ193), 0)","v":0},{"$f":"IFERROR(AND(AM36 > 0, AL36 < 0 ) * (ABS(AL36 / AM35) + Inputs!AK193), 0)","v":0},{"$f":"IFERROR(AND(AN36 > 0, AM36 < 0 ) * (ABS(AM36 / AN35) + Inputs!AL193), 0)","v":0},{"$f":"IFERROR(AND(AO36 > 0, AN36 < 0 ) * (ABS(AN36 / AO35) + Inputs!AM193), 0)","v":0},{"$f":"IFERROR(AND(AP36 > 0, AO36 < 0 ) * (ABS(AO36 / AP35) + Inputs!AN193), 0)","v":0},{"$f":"IFERROR(AND(AQ36 > 0, AP36 < 0 ) * (ABS(AP36 / AQ35) + Inputs!AO193), 0)","v":0},{"$f":"IFERROR(AND(AR36 > 0, AQ36 < 0 ) * (ABS(AQ36 / AR35) + Inputs!AP193), 0)","v":0},{"$f":"IFERROR(AND(AS36 > 0, AR36 < 0 ) * (ABS(AR36 / AS35) + Inputs!AQ193), 0)","v":0},{"$f":"IFERROR(AND(AT36 > 0, AS36 < 0 ) * (ABS(AS36 / AT35) + Inputs!AR193), 0)","v":0},{"$f":"IFERROR(AND(AU36 > 0, AT36 < 0 ) * (ABS(AT36 / AU35) + Inputs!AS193), 0)","v":0},{"$f":"IFERROR(AND(AV36 > 0, AU36 < 0 ) * (ABS(AU36 / AV35) + Inputs!AT193), 0)","v":0},{"$f":"IFERROR(AND(AW36 > 0, AV36 < 0 ) * (ABS(AV36 / AW35) + Inputs!AU193), 0)","v":0},{"$f":"IFERROR(AND(AX36 > 0, AW36 < 0 ) * (ABS(AW36 / AX35) + Inputs!AV193), 0)","v":0},{"$f":"IFERROR(AND(AY36 > 0, AX36 < 0 ) * (ABS(AX36 / AY35) + Inputs!AW193), 0)","v":0},{"$f":"IFERROR(AND(AZ36 > 0, AY36 < 0 ) * (ABS(AY36 / AZ35) + Inputs!AX193), 0)","v":0},{"$f":"IFERROR(AND(BA36 > 0, AZ36 < 0 ) * (ABS(AZ36 / BA35) + Inputs!AY193), 0)","v":0},{"$f":"IFERROR(AND(BB36 > 0, BA36 < 0 ) * (ABS(BA36 / BB35) + Inputs!AZ193), 0)","v":0},{"$f":"IFERROR(AND(BC36 > 0, BB36 < 0 ) * (ABS(BB36 / BC35) + Inputs!BA193), 0)","v":0},{"$f":"IFERROR(AND(BD36 > 0, BC36 < 0 ) * (ABS(BC36 / BD35) + Inputs!BB193), 0)","v":0},{"$f":"IFERROR(AND(BE36 > 0, BD36 < 0 ) * (ABS(BD36 / BE35) + Inputs!BC193), 0)","v":0},{"$f":"IFERROR(AND(BF36 > 0, BE36 < 0 ) * (ABS(BE36 / BF35) + Inputs!BD193), 0)","v":0},{"$f":"IFERROR(AND(BG36 > 0, BF36 < 0 ) * (ABS(BF36 / BG35) + Inputs!BE193), 0)","v":0},{"$f":"IFERROR(AND(BH36 > 0, BG36 < 0 ) * (ABS(BG36 / BH35) + Inputs!BF193), 0)","v":0},{"$f":"IFERROR(AND(BI36 > 0, BH36 < 0 ) * (ABS(BH36 / BI35) + Inputs!BG193), 0)","v":0},{"$f":"IFERROR(AND(BJ36 > 0, BI36 < 0 ) * (ABS(BI36 / BJ35) + Inputs!BH193), 0)","v":0},{"$f":"IFERROR(AND(BK36 > 0, BJ36 < 0 ) * (ABS(BJ36 / BK35) + Inputs!BI193), 0)","v":0},{"$f":"IFERROR(AND(BL36 > 0, BK36 < 0 ) * (ABS(BK36 / BL35) + Inputs!BJ193), 0)","v":0},{"$f":"IFERROR(AND(BM36 > 0, BL36 < 0 ) * (ABS(BL36 / BM35) + Inputs!BK193), 0)","v":0},{"$f":"IFERROR(AND(BN36 > 0, BM36 < 0 ) * (ABS(BM36 / BN35) + Inputs!BL193), 0)","v":0},{"$f":"IFERROR(AND(BO36 > 0, BN36 < 0 ) * (ABS(BN36 / BO35) + Inputs!BM193), 0)","v":0},{"$f":"IFERROR(AND(BP36 > 0, BO36 < 0 ) * (ABS(BO36 / BP35) + Inputs!BN193), 0)","v":0},{"$f":"IFERROR(AND(BQ36 > 0, BP36 < 0 ) * (ABS(BP36 / BQ35) + Inputs!BO193), 0)","v":0},{"$f":"IFERROR(AND(BR36 > 0, BQ36 < 0 ) * (ABS(BQ36 / BR35) + Inputs!BP193), 0)","v":0},{"$f":"IFERROR(AND(BS36 > 0, BR36 < 0 ) * (ABS(BR36 / BS35) + Inputs!BQ193), 0)","v":0},{"$f":"IFERROR(AND(BT36 > 0, BS36 < 0 ) * (ABS(BS36 / BT35) + Inputs!BR193), 0)","v":0},{"$f":"IFERROR(AND(BU36 > 0, BT36 < 0 ) * (ABS(BT36 / BU35) + Inputs!BS193), 0)","v":0},{"$f":"IFERROR(AND(BV36 > 0, BU36 < 0 ) * (ABS(BU36 / BV35) + Inputs!BT193), 0)","v":0},{"$f":"IFERROR(AND(BW36 > 0, BV36 < 0 ) * (ABS(BV36 / BW35) + Inputs!BU193), 0)","v":0},{"$f":"IFERROR(AND(BX36 > 0, BW36 < 0 ) * (ABS(BW36 / BX35) + Inputs!BV193), 0)","v":0},{"$f":"IFERROR(AND(BY36 > 0, BX36 < 0 ) * (ABS(BX36 / BY35) + Inputs!BW193), 0)","v":0},{"$f":"IFERROR(AND(BZ36 > 0, BY36 < 0 ) * (ABS(BY36 / BZ35) + Inputs!BX193), 0)","v":0},{"$f":"IFERROR(AND(CA36 > 0, BZ36 < 0 ) * (ABS(BZ36 / CA35) + Inputs!BY193), 0)","v":0},{"$f":"IFERROR(AND(CB36 > 0, CA36 < 0 ) * (ABS(CA36 / CB35) + Inputs!BZ193), 0)","v":0},{"$f":"IFERROR(AND(CC36 > 0, CB36 < 0 ) * (ABS(CB36 / CC35) + Inputs!CA193), 0)","v":0},{"$f":"IFERROR(AND(CD36 > 0, CC36 < 0 ) * (ABS(CC36 / CD35) + Inputs!CB193), 0)","v":0},{"$f":"IFERROR(AND(CE36 > 0, CD36 < 0 ) * (ABS(CD36 / CE35) + Inputs!CC193), 0)","v":0},{"$f":"IFERROR(AND(CF36 > 0, CE36 < 0 ) * (ABS(CE36 / CF35) + Inputs!CD193), 0)","v":0},{"$f":"IFERROR(AND(CG36 > 0, CF36 < 0 ) * (ABS(CF36 / CG35) + Inputs!CE193), 0)","v":0},{"$f":"IFERROR(AND(CH36 > 0, CG36 < 0 ) * (ABS(CG36 / CH35) + Inputs!CF193), 0)","v":0}]
[]
[null,null,"Inflation"]
[]
[null,null,"Global inflation index",{"$f":"Inputs!E287","v":0.02},"Index",null,{"$f":"IF(G6 <= Inputs!$D$6, 1, Model!F46 * (1 + Model!$D$46))","v":1},{"$f":"IF(H6 <= Inputs!$D$6, 1, Model!G46 * (1 + Model!$D$46))","v":1},{"$f":"IF(I6 <= Inputs!$D$6, 1, Model!H46 * (1 + Model!$D$46))","v":1},{"$f":"IF(J6 <= Inputs!$D$6, 1, Model!I46 * (1 + Model!$D$46))","v":1.02},{"$f":"IF(K6 <= Inputs!$D$6, 1, Model!J46 * (1 + Model!$D$46))","v":1.0404},{"$f":"IF(L6 <= Inputs!$D$6, 1, Model!K46 * (1 + Model!$D$46))","v":1.0612079999999999},{"$f":"IF(M6 <= Inputs!$D$6, 1, Model!L46 * (1 + Model!$D$46))","v":1.08243216},{"$f":"IF(N6 <= Inputs!$D$6, 1, Model!M46 * (1 + Model!$D$46))","v":1.1040808032},{"$f":"IF(O6 <= Inputs!$D$6, 1, Model!N46 * (1 + Model!$D$46))","v":1.1261624192640001},{"$f":"IF(P6 <= Inputs!$D$6, 1, Model!O46 * (1 + Model!$D$46))","v":1.14868566764928},{"$f":"IF(Q6 <= Inputs!$D$6, 1, Model!P46 * (1 + Model!$D$46))","v":1.1716593810022657},{"$f":"IF(R6 <= Inputs!$D$6, 1, Model!Q46 * (1 + Model!$D$46))","v":1.1950925686223111},{"$f":"IF(S6 <= Inputs!$D$6, 1, Model!R46 * (1 + Model!$D$46))","v":1.2189944199947573},{"$f":"IF(T6 <= Inputs!$D$6, 1, Model!S46 * (1 + Model!$D$46))","v":1.2433743083946525},{"$f":"IF(U6 <= Inputs!$D$6, 1, Model!T46 * (1 + Model!$D$46))","v":1.2682417945625455},{"$f":"IF(V6 <= Inputs!$D$6, 1, Model!U46 * (1 + Model!$D$46))","v":1.2936066304537963},{"$f":"IF(W6 <= Inputs!$D$6, 1, Model!V46 * (1 + Model!$D$46))","v":1.3194787630628724},{"$f":"IF(X6 <= Inputs!$D$6, 1, Model!W46 * (1 + Model!$D$46))","v":1.3458683383241299},{"$f":"IF(Y6 <= Inputs!$D$6, 1, Model!X46 * (1 + Model!$D$46))","v":1.3727857050906125},{"$f":"IF(Z6 <= Inputs!$D$6, 1, Model!Y46 * (1 + Model!$D$46))","v":1.4002414191924248},{"$f":"IF(AA6 <= Inputs!$D$6, 1, Model!Z46 * (1 + Model!$D$46))","v":1.4282462475762734},{"$f":"IF(AB6 <= Inputs!$D$6, 1, Model!AA46 * (1 + Model!$D$46))","v":1.4568111725277988},{"$f":"IF(AC6 <= Inputs!$D$6, 1, Model!AB46 * (1 + Model!$D$46))","v":1.4859473959783549},{"$f":"IF(AD6 <= Inputs!$D$6, 1, Model!AC46 * (1 + Model!$D$46))","v":1.5156663438979221},{"$f":"IF(AE6 <= Inputs!$D$6, 1, Model!AD46 * (1 + Model!$D$46))","v":1.5459796707758806},{"$f":"IF(AF6 <= Inputs!$D$6, 1, Model!AE46 * (1 + Model!$D$46))","v":1.5768992641913981},{"$f":"IF(AG6 <= Inputs!$D$6, 1, Model!AF46 * (1 + Model!$D$46))","v":1.6084372494752261},{"$f":"IF(AH6 <= Inputs!$D$6, 1, Model!AG46 * (1 + Model!$D$46))","v":1.6406059944647307},{"$f":"IF(AI6 <= Inputs!$D$6, 1, Model!AH46 * (1 + Model!$D$46))","v":1.6734181143540252},{"$f":"IF(AJ6 <= Inputs!$D$6, 1, Model!AI46 * (1 + Model!$D$46))","v":1.7068864766411058},{"$f":"IF(AK6 <= Inputs!$D$6, 1, Model!AJ46 * (1 + Model!$D$46))","v":1.7410242061739281},{"$f":"IF(AL6 <= Inputs!$D$6, 1, Model!AK46 * (1 + Model!$D$46))","v":1.7758446902974065},{"$f":"IF(AM6 <= Inputs!$D$6, 1, Model!AL46 * (1 + Model!$D$46))","v":1.8113615841033548},{"$f":"IF(AN6 <= Inputs!$D$6, 1, Model!AM46 * (1 + Model!$D$46))","v":1.8475888157854219},{"$f":"IF(AO6 <= Inputs!$D$6, 1, Model!AN46 * (1 + Model!$D$46))","v":1.8845405921011305},{"$f":"IF(AP6 <= Inputs!$D$6, 1, Model!AO46 * (1 + Model!$D$46))","v":1.9222314039431532},{"$f":"IF(AQ6 <= Inputs!$D$6, 1, Model!AP46 * (1 + Model!$D$46))","v":1.9606760320220162},{"$f":"IF(AR6 <= Inputs!$D$6, 1, Model!AQ46 * (1 + Model!$D$46))","v":1.9998895526624565},{"$f":"IF(AS6 <= Inputs!$D$6, 1, Model!AR46 * (1 + Model!$D$46))","v":2.0398873437157055},{"$f":"IF(AT6 <= Inputs!$D$6, 1, Model!AS46 * (1 + Model!$D$46))","v":2.0806850905900198},{"$f":"IF(AU6 <= Inputs!$D$6, 1, Model!AT46 * (1 + Model!$D$46))","v":2.1222987924018204},{"$f":"IF(AV6 <= Inputs!$D$6, 1, Model!AU46 * (1 + Model!$D$46))","v":2.1647447682498568},{"$f":"IF(AW6 <= Inputs!$D$6, 1, Model!AV46 * (1 + Model!$D$46))","v":2.208039663614854},{"$f":"IF(AX6 <= Inputs!$D$6, 1, Model!AW46 * (1 + Model!$D$46))","v":2.252200456887151},{"$f":"IF(AY6 <= Inputs!$D$6, 1, Model!AX46 * (1 + Model!$D$46))","v":2.2972444660248938},{"$f":"IF(AZ6 <= Inputs!$D$6, 1, Model!AY46 * (1 + Model!$D$46))","v":2.343189355345392},{"$f":"IF(BA6 <= Inputs!$D$6, 1, Model!AZ46 * (1 + Model!$D$46))","v":2.3900531424522997},{"$f":"IF(BB6 <= Inputs!$D$6, 1, Model!BA46 * (1 + Model!$D$46))","v":2.4378542053013459},{"$f":"IF(BC6 <= Inputs!$D$6, 1, Model!BB46 * (1 + Model!$D$46))","v":2.4866112894073726},{"$f":"IF(BD6 <= Inputs!$D$6, 1, Model!BC46 * (1 + Model!$D$46))","v":2.53634351519552},{"$f":"IF(BE6 <= Inputs!$D$6, 1, Model!BD46 * (1 + Model!$D$46))","v":2.5870703854994304},{"$f":"IF(BF6 <= Inputs!$D$6, 1, Model!BE46 * (1 + Model!$D$46))","v":2.6388117932094191},{"$f":"IF(BG6 <= Inputs!$D$6, 1, Model!BF46 * (1 + Model!$D$46))","v":2.6915880290736074},{"$f":"IF(BH6 <= Inputs!$D$6, 1, Model!BG46 * (1 + Model!$D$46))","v":2.7454197896550796},{"$f":"IF(BI6 <= Inputs!$D$6, 1, Model!BH46 * (1 + Model!$D$46))","v":2.8003281854481812},{"$f":"IF(BJ6 <= Inputs!$D$6, 1, Model!BI46 * (1 + Model!$D$46))","v":2.8563347491571447},{"$f":"IF(BK6 <= Inputs!$D$6, 1, Model!BJ46 * (1 + Model!$D$46))","v":2.9134614441402875},{"$f":"IF(BL6 <= Inputs!$D$6, 1, Model!BK46 * (1 + Model!$D$46))","v":2.9717306730230932},{"$f":"IF(BM6 <= Inputs!$D$6, 1, Model!BL46 * (1 + Model!$D$46))","v":3.0311652864835552},{"$f":"IF(BN6 <= Inputs!$D$6, 1, Model!BM46 * (1 + Model!$D$46))","v":3.0917885922132262},{"$f":"IF(BO6 <= Inputs!$D$6, 1, Model!BN46 * (1 + Model!$D$46))","v":3.1536243640574906},{"$f":"IF(BP6 <= Inputs!$D$6, 1, Model!BO46 * (1 + Model!$D$46))","v":3.2166968513386403},{"$f":"IF(BQ6 <= Inputs!$D$6, 1, Model!BP46 * (1 + Model!$D$46))","v":3.2810307883654133},{"$f":"IF(BR6 <= Inputs!$D$6, 1, Model!BQ46 * (1 + Model!$D$46))","v":3.3466514041327216},{"$f":"IF(BS6 <= Inputs!$D$6, 1, Model!BR46 * (1 + Model!$D$46))","v":3.4135844322153761},{"$f":"IF(BT6 <= Inputs!$D$6, 1, Model!BS46 * (1 + Model!$D$46))","v":3.4818561208596837},{"$f":"IF(BU6 <= Inputs!$D$6, 1, Model!BT46 * (1 + Model!$D$46))","v":3.5514932432768775},{"$f":"IF(BV6 <= Inputs!$D$6, 1, Model!BU46 * (1 + Model!$D$46))","v":3.6225231081424152},{"$f":"IF(BW6 <= Inputs!$D$6, 1, Model!BV46 * (1 + Model!$D$46))","v":3.6949735703052635},{"$f":"IF(BX6 <= Inputs!$D$6, 1, Model!BW46 * (1 + Model!$D$46))","v":3.7688730417113687},{"$f":"IF(BY6 <= Inputs!$D$6, 1, Model!BX46 * (1 + Model!$D$46))","v":3.844250502545596},{"$f":"IF(BZ6 <= Inputs!$D$6, 1, Model!BY46 * (1 + Model!$D$46))","v":3.9211355125965079},{"$f":"IF(CA6 <= Inputs!$D$6, 1, Model!BZ46 * (1 + Model!$D$46))","v":3.9995582228484383},{"$f":"IF(CB6 <= Inputs!$D$6, 1, Model!CA46 * (1 + Model!$D$46))","v":4.0795493873054074},{"$f":"IF(CC6 <= Inputs!$D$6, 1, Model!CB46 * (1 + Model!$D$46))","v":4.1611403750515157},{"$f":"IF(CD6 <= Inputs!$D$6, 1, Model!CC46 * (1 + Model!$D$46))","v":4.2443631825525463},{"$f":"IF(CE6 <= Inputs!$D$6, 1, Model!CD46 * (1 + Model!$D$46))","v":4.3292504462035977},{"$f":"IF(CF6 <= Inputs!$D$6, 1, Model!CE46 * (1 + Model!$D$46))","v":4.4158354551276693},{"$f":"IF(CG6 <= Inputs!$D$6, 1, Model!CF46 * (1 + Model!$D$46))","v":4.5041521642302227},{"$f":"IF(CH6 <= Inputs!$D$6, 1, Model!CG46 * (1 + Model!$D$46))","v":4.5942352075148269}]
[]
[null,null,"Project pre-tax cashflow (nominal)"]
[]
[null,null,"Revenue",null,"$ million",{"$f":"SUM(G50:CH50)","v":50115.774335408343},{"$f":"G29 * G46","v":0},0,0,0,0,0,0,730.9559507029752,1325.4420267064661,1182.7793096647392,1206.5453015205649,1230.6006732659728,1434.5287967527784,1646.2306268088298,1865.848343382045,2093.2508251541635,2272.5533089812748,2318.0177865100254,2364.3117315663221,2411.6839036202896,2459.851832388556,2509.0618509758028,2559.2951894266121,2610.5328762645399,2662.7565331703836,2715.9473851802636,2770.342951757736,2825.6672333079259,2882.1552708377226,2939.785954733155,1097.6286727292018,0,0,0,0,0,0,0,0,0,0,{"$f":"AV29 * AV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF29 * CF46","v":0},0,0]
[null,null,"Initial capital expenditure",null,"$ million",4836.9125584619023,{"$f":"G30 * G46","v":0},{"$f":"H30 * H46","v":0},0,0,631.99672408924027,1379.6303383225077,1851.5367390906517,973.748756959503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT30 * BT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 1 capital expenditure",null,"$ million",0,{"$f":"G31 * G46","v":0},{"$f":"H31 * H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT31 * BT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 2 capital expenditure",null,"$ million",0,{"$f":"G32 * G46","v":0},{"$f":"H32 * H46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT32 * BT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Crude feedstock cost",null,"$ million",25096.258063463752,{"$f":"G33 * G46","v":0},0,0,0,0,0,0,332.75158125853324,555.10563998105476,439.91456998504503,448.79528352898507,457.71479990221508,600.73558377597908,749.37535288762683,903.73656231411849,1063.7175632941198,1187.5943580939222,1211.3562573523423,1235.533804334483,1260.3086360675593,1285.4657243623949,1311.1847303750906,1337.4473207383594,1364.2349252243578,1391.5293282747389,1419.3119283119056,1447.7553658634909,1476.6488258592315,1506.1629096095448,1536.2768946503534,573.60011741829999,0,0,0,0,0,0,0,0,0,0,{"$f":"AV33 * AV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF33 * CF46","v":0},0,0]
[null,null,"Other operating costs",null,"$ million",2052.8545233637328,{"$f":"G34 * G46","v":0},0,0,0,0,0,0,35.489269715839924,72.398110220313455,73.846072424719722,75.322993873214116,76.829453750678397,78.366042825691977,79.933363682205808,81.532030955849919,83.162671574966922,84.825925006466264,86.522443506595593,88.252892376727502,90.017950224262066,91.81830922874731,93.654675413322252,95.527768921588702,97.438324300020483,99.387090786020892,101.3748326017413,103.40232925377614,105.47037583885167,107.57978335562869,109.73137902274127,40.970434503762775,0,0,0,0,0,0,0,0,0,0,{"$f":"AV34 * AV46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF34 * CF46","v":0},0,0]
[null,null,"Project pre-tax cash flow",null,"$ million",18129.749190118957,{"$f":"G50-SUM(G51:G55)","v":0},{"$f":"H50-SUM(H51:H55)","v":0},0,0,-631.99672408924027,-1379.6303383225077,-1851.5367390906517,-611.03365723090099,697.93827650509786,669.0186672549745,682.42702411836569,696.05641961307924,755.42717015110725,816.92191023899716,880.57975011207657,946.37059028507679,1000.1330258808862,1020.1390856510875,1040.5250348551117,1061.3573173284683,1082.5677987974138,1104.2224451873899,1126.320099766664,1148.8596267401617,1171.8401141096238,1195.2606242666168,1219.1852566404691,1243.5480316098428,1268.412577872549,1293.7776810600603,483.05812080713895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT50-SUM(BT51:BT55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative pre-tax cashflow",null,"$ million",null,{"$f":"F57 + G56","v":0},{"$f":"G57 + H56","v":0},0,0,-631.99672408924027,-2011.6270624117478,-3863.1638015023996,-4474.1974587333007,-3776.2591822282029,-3107.2405149732285,-2424.8134908548627,-1728.7570712417835,-973.32990109067623,-156.40799085167907,724.17175926039749,1670.5423495454743,2670.6753754263605,3690.814461077448,4731.3394959325597,5792.6968132610282,6875.2646120584423,7979.4870572458321,9105.8071570124957,10254.666783752658,11426.506897862282,12621.767522128899,13840.952778769368,15084.50081037921,16352.913388251758,17646.691069311819,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,18129.749190118957,{"$f":"AU57 + AV56","v":18129.749190118957},{"$f":"AV57 + AW56","v":18129.749190118957},{"$f":"AW57 + AX56","v":18129.749190118957},{"$f":"AX57 + AY56","v":18129.749190118957},{"$f":"AY57 + AZ56","v":18129.749190118957},{"$f":"AZ57 + BA56","v":18129.749190118957},{"$f":"BA57 + BB56","v":18129.749190118957},{"$f":"BB57 + BC56","v":18129.749190118957},{"$f":"BC57 + BD56","v":18129.749190118957},{"$f":"BD57 + BE56","v":18129.749190118957},{"$f":"BE57 + BF56","v":18129.749190118957},{"$f":"BF57 + BG56","v":18129.749190118957},{"$f":"BG57 + BH56","v":18129.749190118957},{"$f":"BH57 + BI56","v":18129.749190118957},{"$f":"BI57 + BJ56","v":18129.749190118957},{"$f":"BJ57 + BK56","v":18129.749190118957},{"$f":"BK57 + BL56","v":18129.749190118957},{"$f":"BL57 + BM56","v":18129.749190118957},{"$f":"BM57 + BN56","v":18129.749190118957},{"$f":"BN57 + BO56","v":18129.749190118957},{"$f":"BO57 + BP56","v":18129.749190118957},{"$f":"BP57 + BQ56","v":18129.749190118957},{"$f":"BQ57 + BR56","v":18129.749190118957},{"$f":"BR57 + BS56","v":18129.749190118957},{"$f":"BS57 + BT56","v":18129.749190118957},{"$f":"BT57 + BU56","v":18129.749190118957},{"$f":"BU57 + BV56","v":18129.749190118957},{"$f":"BV57 + BW56","v":18129.749190118957},{"$f":"BW57 + BX56","v":18129.749190118957},{"$f":"BX57 + BY56","v":18129.749190118957},{"$f":"BY57 + BZ56","v":18129.749190118957},{"$f":"BZ57 + CA56","v":18129.749190118957},{"$f":"CA57 + CB56","v":18129.749190118957},{"$f":"CB57 + CC56","v":18129.749190118957},{"$f":"CC57 + CD56","v":18129.749190118957},{"$f":"CD57 + CE56","v":18129.749190118957},{"$f":"CE57 + CF56","v":18129.749190118957},{"$f":"CF57 + CG56","v":18129.749190118957},{"$f":"CG57 + CH56","v":18129.749190118957}]
[]
[null,null,"Investor nominal discount factor",null,"Index",null,{"$f":"IF(G6 <= Inputs!$D$62, 1, F59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1},{"$f":"IF(H6 <= Inputs!$D$62, 1, G59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1},{"$f":"IF(I6 <= Inputs!$D$62, 1, H59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1},{"$f":"IF(J6 <= Inputs!$D$62, 1, I59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1},{"$f":"IF(K6 <= Inputs!$D$62, 1, J59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.1000000000000001},{"$f":"IF(L6 <= Inputs!$D$62, 1, K59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.2100000000000002},{"$f":"IF(M6 <= Inputs!$D$62, 1, L59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.3310000000000004},{"$f":"IF(N6 <= Inputs!$D$62, 1, M59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.4641000000000006},{"$f":"IF(O6 <= Inputs!$D$62, 1, N59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.6105100000000008},{"$f":"IF(P6 <= Inputs!$D$62, 1, O59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.7715610000000011},{"$f":"IF(Q6 <= Inputs!$D$62, 1, P59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1.9487171000000014},{"$f":"IF(R6 <= Inputs!$D$62, 1, Q59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":2.1435888100000016},{"$f":"IF(S6 <= Inputs!$D$62, 1, R59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":2.3579476910000019},{"$f":"IF(T6 <= Inputs!$D$62, 1, S59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":2.5937424601000023},{"$f":"IF(U6 <= Inputs!$D$62, 1, T59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":2.8531167061100029},{"$f":"IF(V6 <= Inputs!$D$62, 1, U59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":3.1384283767210035},{"$f":"IF(W6 <= Inputs!$D$62, 1, V59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":3.4522712143931042},{"$f":"IF(X6 <= Inputs!$D$62, 1, W59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":3.7974983358324148},{"$f":"IF(Y6 <= Inputs!$D$62, 1, X59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":4.1772481694156562},{"$f":"IF(Z6 <= Inputs!$D$62, 1, Y59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":4.594972986357222},{"$f":"IF(AA6 <= Inputs!$D$62, 1, Z59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":5.0544702849929442},{"$f":"IF(AB6 <= Inputs!$D$62, 1, AA59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":5.5599173134922388},{"$f":"IF(AC6 <= Inputs!$D$62, 1, AB59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":6.1159090448414632},{"$f":"IF(AD6 <= Inputs!$D$62, 1, AC59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":6.72749994932561},{"$f":"IF(AE6 <= Inputs!$D$62, 1, AD59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":7.4002499442581717},{"$f":"IF(AF6 <= Inputs!$D$62, 1, AE59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":8.140274938683989},{"$f":"IF(AG6 <= Inputs!$D$62, 1, AF59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":8.9543024325523888},{"$f":"IF(AH6 <= Inputs!$D$62, 1, AG59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":9.849732675807628},{"$f":"IF(AI6 <= Inputs!$D$62, 1, AH59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":10.834705943388391},{"$f":"IF(AJ6 <= Inputs!$D$62, 1, AI59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":11.918176537727231},{"$f":"IF(AK6 <= Inputs!$D$62, 1, AJ59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":13.109994191499954},{"$f":"IF(AL6 <= Inputs!$D$62, 1, AK59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":14.420993610649951},{"$f":"IF(AM6 <= Inputs!$D$62, 1, AL59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":15.863092971714948},{"$f":"IF(AN6 <= Inputs!$D$62, 1, AM59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":17.449402268886445},{"$f":"IF(AO6 <= Inputs!$D$62, 1, AN59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":19.194342495775089},{"$f":"IF(AP6 <= Inputs!$D$62, 1, AO59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":21.113776745352599},{"$f":"IF(AQ6 <= Inputs!$D$62, 1, AP59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":23.225154419887861},{"$f":"IF(AR6 <= Inputs!$D$62, 1, AQ59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":25.547669861876649},{"$f":"IF(AS6 <= Inputs!$D$62, 1, AR59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":28.102436848064315},{"$f":"IF(AT6 <= Inputs!$D$62, 1, AS59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":30.912680532870748},{"$f":"IF(AU6 <= Inputs!$D$62, 1, AT59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":34.003948586157826},{"$f":"IF(AV6 <= Inputs!$D$62, 1, AU59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":37.404343444773609},{"$f":"IF(AW6 <= Inputs!$D$62, 1, AV59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":41.144777789250973},{"$f":"IF(AX6 <= Inputs!$D$62, 1, AW59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":45.259255568176073},{"$f":"IF(AY6 <= Inputs!$D$62, 1, AX59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":49.785181124993684},{"$f":"IF(AZ6 <= Inputs!$D$62, 1, AY59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":54.763699237493057},{"$f":"IF(BA6 <= Inputs!$D$62, 1, AZ59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":60.240069161242367},{"$f":"IF(BB6 <= Inputs!$D$62, 1, BA59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":66.26407607736661},{"$f":"IF(BC6 <= Inputs!$D$62, 1, BB59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":72.890483685103277},{"$f":"IF(BD6 <= Inputs!$D$62, 1, BC59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":80.179532053613613},{"$f":"IF(BE6 <= Inputs!$D$62, 1, BD59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":88.197485258974979},{"$f":"IF(BF6 <= Inputs!$D$62, 1, BE59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":97.017233784872488},{"$f":"IF(BG6 <= Inputs!$D$62, 1, BF59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":106.71895716335975},{"$f":"IF(BH6 <= Inputs!$D$62, 1, BG59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":117.39085287969573},{"$f":"IF(BI6 <= Inputs!$D$62, 1, BH59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":129.1299381676653},{"$f":"IF(BJ6 <= Inputs!$D$62, 1, BI59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":142.04293198443185},{"$f":"IF(BK6 <= Inputs!$D$62, 1, BJ59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":156.24722518287504},{"$f":"IF(BL6 <= Inputs!$D$62, 1, BK59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":171.87194770116255},{"$f":"IF(BM6 <= Inputs!$D$62, 1, BL59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":189.05914247127882},{"$f":"IF(BN6 <= Inputs!$D$62, 1, BM59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":207.96505671840671},{"$f":"IF(BO6 <= Inputs!$D$62, 1, BN59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":228.76156239024741},{"$f":"IF(BP6 <= Inputs!$D$62, 1, BO59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":251.63771862927217},{"$f":"IF(BQ6 <= Inputs!$D$62, 1, BP59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":276.80149049219943},{"$f":"IF(BR6 <= Inputs!$D$62, 1, BQ59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":304.48163954141938},{"$f":"IF(BS6 <= Inputs!$D$62, 1, BR59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":334.92980349556137},{"$f":"IF(BT6 <= Inputs!$D$62, 1, BS59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":368.42278384511752},{"$f":"IF(BU6 <= Inputs!$D$62, 1, BT59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":405.26506222962928},{"$f":"IF(BV6 <= Inputs!$D$62, 1, BU59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":445.79156845259223},{"$f":"IF(BW6 <= Inputs!$D$62, 1, BV59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":490.37072529785149},{"$f":"IF(BX6 <= Inputs!$D$62, 1, BW59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":539.40779782763673},{"$f":"IF(BY6 <= Inputs!$D$62, 1, BX59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":593.34857761040041},{"$f":"IF(BZ6 <= Inputs!$D$62, 1, BY59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":652.68343537144051},{"$f":"IF(CA6 <= Inputs!$D$62, 1, BZ59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":717.95177890858463},{"$f":"IF(CB6 <= Inputs!$D$62, 1, CA59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":789.74695679944318},{"$f":"IF(CC6 <= Inputs!$D$62, 1, CB59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":868.72165247938756},{"$f":"IF(CD6 <= Inputs!$D$62, 1, CC59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":955.59381772732638},{"$f":"IF(CE6 <= Inputs!$D$62, 1, CD59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1051.1531995000591},{"$f":"IF(CF6 <= Inputs!$D$62, 1, CE59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1156.2685194500652},{"$f":"IF(CG6 <= Inputs!$D$62, 1, CF59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1271.8953713950718},{"$f":"IF(CH6 <= Inputs!$D$62, 1, CG59 * (1 + Inputs!$E$263 + Inputs!$E$287))","v":1399.0849085345792}]
[]
[null,null,{"$f":"\"Project pre-tax NPV\"&((Inputs!$E$263+Inputs!$E$287)*100)","v":"Project pre-tax NPV10"},null,"$ million",{"$f":"SUM(G61:CH61)","v":1844.4612194323131},{"$f":"G56 / G59","v":0},0,0,0,-574.54247644476379,-1140.1903622500063,-1391.0869564918492,-417.34420956963373,433.36475806117164,377.64359638475565,350.19296752636143,324.71545679186426,320.37486371495027,314.95876048059938,308.63783042113158,301.54283503956674,289.70291259596348,268.63450499115811,249.09342051388532,230.98227573474495,214.1802677150223,198.60411278199692,184.1623365404154,170.77066300912091,158.35142365952794,146.83295506230783,136.15636347151445,126.25195754440901,117.0694049750899,108.55500226604134,36.846554906968329,0,{"$f":"AM56 / AM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS56 / BS59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax IRR",null,"%",{"$f":"IRR(G56:CH56)","v":0.14702513913024839}]
[]
[null,null,"Debt finance"]
[]
[null,null,"Loan amount for initial development",null,"$ million",{"$f":"SUM(G66:CH66)","v":3385.8387909233315},{"$f":"G51 * Inputs!$E$258","v":0},{"$f":"H51 * Inputs!$E$258","v":0},{"$f":"I51 * Inputs!$E$258","v":0},{"$f":"J51 * Inputs!$E$258","v":0},{"$f":"K51 * Inputs!$E$258","v":442.39770686246817},{"$f":"L51 * Inputs!$E$258","v":965.74123682575532},{"$f":"M51 * Inputs!$E$258","v":1296.0757173634561},{"$f":"N51 * Inputs!$E$258","v":681.62412987165203},{"$f":"O51 * Inputs!$E$258","v":0},{"$f":"P51 * Inputs!$E$258","v":0},{"$f":"Q51 * Inputs!$E$258","v":0},{"$f":"R51 * Inputs!$E$258","v":0},{"$f":"S51 * Inputs!$E$258","v":0},{"$f":"T51 * Inputs!$E$258","v":0},{"$f":"U51 * Inputs!$E$258","v":0},{"$f":"V51 * Inputs!$E$258","v":0},{"$f":"W51 * Inputs!$E$258","v":0},{"$f":"X51 * Inputs!$E$258","v":0},{"$f":"Y51 * Inputs!$E$258","v":0},{"$f":"Z51 * Inputs!$E$258","v":0},{"$f":"AA51 * Inputs!$E$258","v":0},{"$f":"AB51 * Inputs!$E$258","v":0},{"$f":"AC51 * Inputs!$E$258","v":0},{"$f":"AD51 * Inputs!$E$258","v":0},{"$f":"AE51 * Inputs!$E$258","v":0},{"$f":"AF51 * Inputs!$E$258","v":0},{"$f":"AG51 * Inputs!$E$258","v":0},{"$f":"AH51 * Inputs!$E$258","v":0},{"$f":"AI51 * Inputs!$E$258","v":0},{"$f":"AJ51 * Inputs!$E$258","v":0},{"$f":"AK51 * Inputs!$E$258","v":0},{"$f":"AL51 * Inputs!$E$258","v":0},{"$f":"AM51 * Inputs!$E$258","v":0},{"$f":"AN51 * Inputs!$E$258","v":0},{"$f":"AO51 * Inputs!$E$258","v":0},{"$f":"AP51 * Inputs!$E$258","v":0},{"$f":"AQ51 * Inputs!$E$258","v":0},{"$f":"AR51 * Inputs!$E$258","v":0},{"$f":"AS51 * Inputs!$E$258","v":0},{"$f":"AT51 * Inputs!$E$258","v":0},{"$f":"AU51 * Inputs!$E$258","v":0},{"$f":"AV51 * Inputs!$E$258","v":0},{"$f":"AW51 * Inputs!$E$258","v":0},{"$f":"AX51 * Inputs!$E$258","v":0},{"$f":"AY51 * Inputs!$E$258","v":0},{"$f":"AZ51 * Inputs!$E$258","v":0},{"$f":"BA51 * Inputs!$E$258","v":0},{"$f":"BB51 * Inputs!$E$258","v":0},{"$f":"BC51 * Inputs!$E$258","v":0},{"$f":"BD51 * Inputs!$E$258","v":0},{"$f":"BE51 * Inputs!$E$258","v":0},{"$f":"BF51 * Inputs!$E$258","v":0},{"$f":"BG51 * Inputs!$E$258","v":0},{"$f":"BH51 * Inputs!$E$258","v":0},{"$f":"BI51 * Inputs!$E$258","v":0},{"$f":"BJ51 * Inputs!$E$258","v":0},{"$f":"BK51 * Inputs!$E$258","v":0},{"$f":"BL51 * Inputs!$E$258","v":0},{"$f":"BM51 * Inputs!$E$258","v":0},{"$f":"BN51 * Inputs!$E$258","v":0},{"$f":"BO51 * Inputs!$E$258","v":0},{"$f":"BP51 * Inputs!$E$258","v":0},{"$f":"BQ51 * Inputs!$E$258","v":0},{"$f":"BR51 * Inputs!$E$258","v":0},{"$f":"BS51 * Inputs!$E$258","v":0},{"$f":"BT51 * Inputs!$E$258","v":0},{"$f":"BU51 * Inputs!$E$258","v":0},{"$f":"BV51 * Inputs!$E$258","v":0},{"$f":"BW51 * Inputs!$E$258","v":0},{"$f":"BX51 * Inputs!$E$258","v":0},{"$f":"BY51 * Inputs!$E$258","v":0},{"$f":"BZ51 * Inputs!$E$258","v":0},{"$f":"CA51 * Inputs!$E$258","v":0},{"$f":"CB51 * Inputs!$E$258","v":0},{"$f":"CC51 * Inputs!$E$258","v":0},{"$f":"CD51 * Inputs!$E$258","v":0},{"$f":"CE51 * Inputs!$E$258","v":0},{"$f":"CF51 * Inputs!$E$258","v":0},{"$f":"CG51 * Inputs!$E$258","v":0},{"$f":"CH51 * Inputs!$E$258","v":0}]
[null,null,"Loan repayment start",{"$f":"Inputs!D239 + Inputs!E261","v":2032}]
[null,null,"Loan repayment counter",null,"Counter",null,{"$f":"IF(G6<$D$67,0,1+F68)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"IF(AM6<$D$67,0,1+AL68)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,{"$f":"IF(BS6<$D$67,0,1+BR68)","v":54},55,56,57,58,59,60,61,62,63,64,65,66,67,68,69]
[]
[null,null,"Opening balance",null,"$ million",null,{"$f":"F74 + G66","v":0},{"$f":"G74 + H66","v":0},0,0,442.39770686246817,1443.5307602372209,2855.0889384196544,3765.1201833648784,4066.3297980340685,4391.6361818767937,4742.9670764269376,5122.404442541093,4610.1639982869838,4097.9235540328746,3585.6831097787654,3073.4426655246561,2561.2022212705469,2048.9617770164377,1536.7213327623283,1024.4808885082189,512.24044425410943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU74 + AV66","v":0},{"$f":"AV74 + AW66","v":0},{"$f":"AW74 + AX66","v":0},{"$f":"AX74 + AY66","v":0},{"$f":"AY74 + AZ66","v":0},{"$f":"AZ74 + BA66","v":0},{"$f":"BA74 + BB66","v":0},{"$f":"BB74 + BC66","v":0},{"$f":"BC74 + BD66","v":0},{"$f":"BD74 + BE66","v":0},{"$f":"BE74 + BF66","v":0},{"$f":"BF74 + BG66","v":0},{"$f":"BG74 + BH66","v":0},{"$f":"BH74 + BI66","v":0},{"$f":"BI74 + BJ66","v":0},{"$f":"BJ74 + BK66","v":0},{"$f":"BK74 + BL66","v":0},{"$f":"BL74 + BM66","v":0},{"$f":"BM74 + BN66","v":0},{"$f":"BN74 + BO66","v":0},{"$f":"BO74 + BP66","v":0},{"$f":"BP74 + BQ66","v":0},{"$f":"BQ74 + BR66","v":0},{"$f":"BR74 + BS66","v":0},{"$f":"BS74 + BT66","v":0},{"$f":"BT74 + BU66","v":0},{"$f":"BU74 + BV66","v":0},{"$f":"BV74 + BW66","v":0},{"$f":"BW74 + BX66","v":0},{"$f":"BX74 + BY66","v":0},{"$f":"BY74 + BZ66","v":0},{"$f":"BZ74 + CA66","v":0},{"$f":"CA74 + CB66","v":0},{"$f":"CB74 + CC66","v":0},{"$f":"CC74 + CD66","v":0},{"$f":"CD74 + CE66","v":0},{"$f":"CE74 + CF66","v":0},{"$f":"CF74 + CG66","v":0},{"$f":"CG74 + CH66","v":0}]
[null,null,"Loan interest",null,"$ million",null,{"$f":"Inputs!$E$262 * G70","v":0},{"$f":"Inputs!$E$262 * H70","v":0},{"$f":"Inputs!$E$262 * I70","v":0},{"$f":"Inputs!$E$262 * J70","v":0},{"$f":"Inputs!$E$262 * K70","v":35.391816548997454},{"$f":"Inputs!$E$262 * L70","v":115.48246081897767},{"$f":"Inputs!$E$262 * M70","v":228.40711507357236},{"$f":"Inputs!$E$262 * N70","v":301.20961466919027},{"$f":"Inputs!$E$262 * O70","v":325.3063838427255},{"$f":"Inputs!$E$262 * P70","v":351.33089455014351},{"$f":"Inputs!$E$262 * Q70","v":379.437366114155},{"$f":"Inputs!$E$262 * R70","v":409.79235540328744},{"$f":"Inputs!$E$262 * S70","v":368.81311986295873},{"$f":"Inputs!$E$262 * T70","v":327.83388432262996},{"$f":"Inputs!$E$262 * U70","v":286.85464878230124},{"$f":"Inputs!$E$262 * V70","v":245.8754132419725},{"$f":"Inputs!$E$262 * W70","v":204.89617770164375},{"$f":"Inputs!$E$262 * X70","v":163.91694216131503},{"$f":"Inputs!$E$262 * Y70","v":122.93770662098626},{"$f":"Inputs!$E$262 * Z70","v":81.958471080657517},{"$f":"Inputs!$E$262 * AA70","v":40.979235540328759},{"$f":"Inputs!$E$262 * AB70","v":0},{"$f":"Inputs!$E$262 * AC70","v":0},{"$f":"Inputs!$E$262 * AD70","v":0},{"$f":"Inputs!$E$262 * AE70","v":0},{"$f":"Inputs!$E$262 * AF70","v":0},{"$f":"Inputs!$E$262 * AG70","v":0},{"$f":"Inputs!$E$262 * AH70","v":0},{"$f":"Inputs!$E$262 * AI70","v":0},{"$f":"Inputs!$E$262 * AJ70","v":0},{"$f":"Inputs!$E$262 * AK70","v":0},{"$f":"Inputs!$E$262 * AL70","v":0},{"$f":"Inputs!$E$262 * AM70","v":0},{"$f":"Inputs!$E$262 * AN70","v":0},{"$f":"Inputs!$E$262 * AO70","v":0},{"$f":"Inputs!$E$262 * AP70","v":0},{"$f":"Inputs!$E$262 * AQ70","v":0},{"$f":"Inputs!$E$262 * AR70","v":0},{"$f":"Inputs!$E$262 * AS70","v":0},{"$f":"Inputs!$E$262 * AT70","v":0},{"$f":"Inputs!$E$262 * AU70","v":0},{"$f":"Inputs!$E$262 * AV70","v":0},{"$f":"Inputs!$E$262 * AW70","v":0},{"$f":"Inputs!$E$262 * AX70","v":0},{"$f":"Inputs!$E$262 * AY70","v":0},{"$f":"Inputs!$E$262 * AZ70","v":0},{"$f":"Inputs!$E$262 * BA70","v":0},{"$f":"Inputs!$E$262 * BB70","v":0},{"$f":"Inputs!$E$262 * BC70","v":0},{"$f":"Inputs!$E$262 * BD70","v":0},{"$f":"Inputs!$E$262 * BE70","v":0},{"$f":"Inputs!$E$262 * BF70","v":0},{"$f":"Inputs!$E$262 * BG70","v":0},{"$f":"Inputs!$E$262 * BH70","v":0},{"$f":"Inputs!$E$262 * BI70","v":0},{"$f":"Inputs!$E$262 * BJ70","v":0},{"$f":"Inputs!$E$262 * BK70","v":0},{"$f":"Inputs!$E$262 * BL70","v":0},{"$f":"Inputs!$E$262 * BM70","v":0},{"$f":"Inputs!$E$262 * BN70","v":0},{"$f":"Inputs!$E$262 * BO70","v":0},{"$f":"Inputs!$E$262 * BP70","v":0},{"$f":"Inputs!$E$262 * BQ70","v":0},{"$f":"Inputs!$E$262 * BR70","v":0},{"$f":"Inputs!$E$262 * BS70","v":0},{"$f":"Inputs!$E$262 * BT70","v":0},{"$f":"Inputs!$E$262 * BU70","v":0},{"$f":"Inputs!$E$262 * BV70","v":0},{"$f":"Inputs!$E$262 * BW70","v":0},{"$f":"Inputs!$E$262 * BX70","v":0},{"$f":"Inputs!$E$262 * BY70","v":0},{"$f":"Inputs!$E$262 * BZ70","v":0},{"$f":"Inputs!$E$262 * CA70","v":0},{"$f":"Inputs!$E$262 * CB70","v":0},{"$f":"Inputs!$E$262 * CC70","v":0},{"$f":"Inputs!$E$262 * CD70","v":0},{"$f":"Inputs!$E$262 * CE70","v":0},{"$f":"Inputs!$E$262 * CF70","v":0},{"$f":"Inputs!$E$262 * CG70","v":0},{"$f":"Inputs!$E$262 * CH70","v":0}]
[null,null,"Loan interest built up prior to repayment",null,"$ million",{"$f":"MAX(G72:CH72)","v":1736.5656516177619},{"$f":"IF(G68 = 0, G71 + SUM($F$71:F71), 0)","v":0},{"$f":"IF(H68 = 0, H71 + SUM($F$71:G71), 0)","v":0},{"$f":"IF(I68 = 0, I71 + SUM($F$71:H71), 0)","v":0},{"$f":"IF(J68 = 0, J71 + SUM($F$71:I71), 0)","v":0},{"$f":"IF(K68 = 0, K71 + SUM($F$71:J71), 0)","v":35.391816548997454},{"$f":"IF(L68 = 0, L71 + SUM($F$71:K71), 0)","v":150.87427736797514},{"$f":"IF(M68 = 0, M71 + SUM($F$71:L71), 0)","v":379.2813924415475},{"$f":"IF(N68 = 0, N71 + SUM($F$71:M71), 0)","v":680.49100711073777},{"$f":"IF(O68 = 0, O71 + SUM($F$71:N71), 0)","v":1005.7973909534633},{"$f":"IF(P68 = 0, P71 + SUM($F$71:O71), 0)","v":1357.1282855036068},{"$f":"IF(Q68 = 0, Q71 + SUM($F$71:P71), 0)","v":1736.5656516177619},{"$f":"IF(R68 = 0, R71 + SUM($F$71:Q71), 0)","v":0},{"$f":"IF(S68 = 0, S71 + SUM($F$71:R71), 0)","v":0},{"$f":"IF(T68 = 0, T71 + SUM($F$71:S71), 0)","v":0},{"$f":"IF(U68 = 0, U71 + SUM($F$71:T71), 0)","v":0},{"$f":"IF(V68 = 0, V71 + SUM($F$71:U71), 0)","v":0},{"$f":"IF(W68 = 0, W71 + SUM($F$71:V71), 0)","v":0},{"$f":"IF(X68 = 0, X71 + SUM($F$71:W71), 0)","v":0},{"$f":"IF(Y68 = 0, Y71 + SUM($F$71:X71), 0)","v":0},{"$f":"IF(Z68 = 0, Z71 + SUM($F$71:Y71), 0)","v":0},{"$f":"IF(AA68 = 0, AA71 + SUM($F$71:Z71), 0)","v":0},{"$f":"IF(AB68 = 0, AB71 + SUM($F$71:AA71), 0)","v":0},{"$f":"IF(AC68 = 0, AC71 + SUM($F$71:AB71), 0)","v":0},{"$f":"IF(AD68 = 0, AD71 + SUM($F$71:AC71), 0)","v":0},{"$f":"IF(AE68 = 0, AE71 + SUM($F$71:AD71), 0)","v":0},{"$f":"IF(AF68 = 0, AF71 + SUM($F$71:AE71), 0)","v":0},{"$f":"IF(AG68 = 0, AG71 + SUM($F$71:AF71), 0)","v":0},{"$f":"IF(AH68 = 0, AH71 + SUM($F$71:AG71), 0)","v":0},{"$f":"IF(AI68 = 0, AI71 + SUM($F$71:AH71), 0)","v":0},{"$f":"IF(AJ68 = 0, AJ71 + SUM($F$71:AI71), 0)","v":0},{"$f":"IF(AK68 = 0, AK71 + SUM($F$71:AJ71), 0)","v":0},{"$f":"IF(AL68 = 0, AL71 + SUM($F$71:AK71), 0)","v":0},{"$f":"IF(AM68 = 0, AM71 + SUM($F$71:AL71), 0)","v":0},{"$f":"IF(AN68 = 0, AN71 + SUM($F$71:AM71), 0)","v":0},{"$f":"IF(AO68 = 0, AO71 + SUM($F$71:AN71), 0)","v":0},{"$f":"IF(AP68 = 0, AP71 + SUM($F$71:AO71), 0)","v":0},{"$f":"IF(AQ68 = 0, AQ71 + SUM($F$71:AP71), 0)","v":0},{"$f":"IF(AR68 = 0, AR71 + SUM($F$71:AQ71), 0)","v":0},{"$f":"IF(AS68 = 0, AS71 + SUM($F$71:AR71), 0)","v":0},{"$f":"IF(AT68 = 0, AT71 + SUM($F$71:AS71), 0)","v":0},{"$f":"IF(AU68 = 0, AU71 + SUM($F$71:AT71), 0)","v":0},{"$f":"IF(AV68 = 0, AV71 + SUM($F$71:AU71), 0)","v":0},{"$f":"IF(AW68 = 0, AW71 + SUM($F$71:AV71), 0)","v":0},{"$f":"IF(AX68 = 0, AX71 + SUM($F$71:AW71), 0)","v":0},{"$f":"IF(AY68 = 0, AY71 + SUM($F$71:AX71), 0)","v":0},{"$f":"IF(AZ68 = 0, AZ71 + SUM($F$71:AY71), 0)","v":0},{"$f":"IF(BA68 = 0, BA71 + SUM($F$71:AZ71), 0)","v":0},{"$f":"IF(BB68 = 0, BB71 + SUM($F$71:BA71), 0)","v":0},{"$f":"IF(BC68 = 0, BC71 + SUM($F$71:BB71), 0)","v":0},{"$f":"IF(BD68 = 0, BD71 + SUM($F$71:BC71), 0)","v":0},{"$f":"IF(BE68 = 0, BE71 + SUM($F$71:BD71), 0)","v":0},{"$f":"IF(BF68 = 0, BF71 + SUM($F$71:BE71), 0)","v":0},{"$f":"IF(BG68 = 0, BG71 + SUM($F$71:BF71), 0)","v":0},{"$f":"IF(BH68 = 0, BH71 + SUM($F$71:BG71), 0)","v":0},{"$f":"IF(BI68 = 0, BI71 + SUM($F$71:BH71), 0)","v":0},{"$f":"IF(BJ68 = 0, BJ71 + SUM($F$71:BI71), 0)","v":0},{"$f":"IF(BK68 = 0, BK71 + SUM($F$71:BJ71), 0)","v":0},{"$f":"IF(BL68 = 0, BL71 + SUM($F$71:BK71), 0)","v":0},{"$f":"IF(BM68 = 0, BM71 + SUM($F$71:BL71), 0)","v":0},{"$f":"IF(BN68 = 0, BN71 + SUM($F$71:BM71), 0)","v":0},{"$f":"IF(BO68 = 0, BO71 + SUM($F$71:BN71), 0)","v":0},{"$f":"IF(BP68 = 0, BP71 + SUM($F$71:BO71), 0)","v":0},{"$f":"IF(BQ68 = 0, BQ71 + SUM($F$71:BP71), 0)","v":0},{"$f":"IF(BR68 = 0, BR71 + SUM($F$71:BQ71), 0)","v":0},{"$f":"IF(BS68 = 0, BS71 + SUM($F$71:BR71), 0)","v":0},{"$f":"IF(BT68 = 0, BT71 + SUM($F$71:BS71), 0)","v":0},{"$f":"IF(BU68 = 0, BU71 + SUM($F$71:BT71), 0)","v":0},{"$f":"IF(BV68 = 0, BV71 + SUM($F$71:BU71), 0)","v":0},{"$f":"IF(BW68 = 0, BW71 + SUM($F$71:BV71), 0)","v":0},{"$f":"IF(BX68 = 0, BX71 + SUM($F$71:BW71), 0)","v":0},{"$f":"IF(BY68 = 0, BY71 + SUM($F$71:BX71), 0)","v":0},{"$f":"IF(BZ68 = 0, BZ71 + SUM($F$71:BY71), 0)","v":0},{"$f":"IF(CA68 = 0, CA71 + SUM($F$71:BZ71), 0)","v":0},{"$f":"IF(CB68 = 0, CB71 + SUM($F$71:CA71), 0)","v":0},{"$f":"IF(CC68 = 0, CC71 + SUM($F$71:CB71), 0)","v":0},{"$f":"IF(CD68 = 0, CD71 + SUM($F$71:CC71), 0)","v":0},{"$f":"IF(CE68 = 0, CE71 + SUM($F$71:CD71), 0)","v":0},{"$f":"IF(CF68 = 0, CF71 + SUM($F$71:CE71), 0)","v":0},{"$f":"IF(CG68 = 0, CG71 + SUM($F$71:CF71), 0)","v":0},{"$f":"IF(CH68 = 0, CH71 + SUM($F$71:CG71), 0)","v":0}]
[null,null,"Loan repayment",null,"$ million",null,{"$f":"IF(OR(G68 = 0, G68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + G71)","v":0},{"$f":"IF(OR(H68 = 0, H68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + H71)","v":0},{"$f":"IF(OR(I68 = 0, I68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + I71)","v":0},{"$f":"IF(OR(J68 = 0, J68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + J71)","v":0},{"$f":"IF(OR(K68 = 0, K68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + K71)","v":0},{"$f":"IF(OR(L68 = 0, L68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + L71)","v":0},{"$f":"IF(OR(M68 = 0, M68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + M71)","v":0},{"$f":"IF(OR(N68 = 0, N68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + N71)","v":0},{"$f":"IF(OR(O68 = 0, O68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + O71)","v":0},{"$f":"IF(OR(P68 = 0, P68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + P71)","v":0},{"$f":"IF(OR(Q68 = 0, Q68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + Q71)","v":0},{"$f":"IF(OR(R68 = 0, R68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + R71)","v":922.03279965739694},{"$f":"IF(OR(S68 = 0, S68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + S71)","v":881.05356411706816},{"$f":"IF(OR(T68 = 0, T68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + T71)","v":840.07432857673939},{"$f":"IF(OR(U68 = 0, U68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + U71)","v":799.09509303641062},{"$f":"IF(OR(V68 = 0, V68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + V71)","v":758.11585749608196},{"$f":"IF(OR(W68 = 0, W68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + W71)","v":717.13662195575318},{"$f":"IF(OR(X68 = 0, X68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + X71)","v":676.15738641542453},{"$f":"IF(OR(Y68 = 0, Y68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + Y71)","v":635.17815087509575},{"$f":"IF(OR(Z68 = 0, Z68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + Z71)","v":594.19891533476698},{"$f":"IF(OR(AA68 = 0, AA68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AA71)","v":553.21967979443821},{"$f":"IF(OR(AB68 = 0, AB68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AB71)","v":0},{"$f":"IF(OR(AC68 = 0, AC68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AC71)","v":0},{"$f":"IF(OR(AD68 = 0, AD68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AD71)","v":0},{"$f":"IF(OR(AE68 = 0, AE68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AE71)","v":0},{"$f":"IF(OR(AF68 = 0, AF68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AF71)","v":0},{"$f":"IF(OR(AG68 = 0, AG68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AG71)","v":0},{"$f":"IF(OR(AH68 = 0, AH68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AH71)","v":0},{"$f":"IF(OR(AI68 = 0, AI68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AI71)","v":0},{"$f":"IF(OR(AJ68 = 0, AJ68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AJ71)","v":0},{"$f":"IF(OR(AK68 = 0, AK68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AK71)","v":0},{"$f":"IF(OR(AL68 = 0, AL68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AL71)","v":0},{"$f":"IF(OR(AM68 = 0, AM68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AM71)","v":0},{"$f":"IF(OR(AN68 = 0, AN68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AN71)","v":0},{"$f":"IF(OR(AO68 = 0, AO68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AO71)","v":0},{"$f":"IF(OR(AP68 = 0, AP68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AP71)","v":0},{"$f":"IF(OR(AQ68 = 0, AQ68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AQ71)","v":0},{"$f":"IF(OR(AR68 = 0, AR68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AR71)","v":0},{"$f":"IF(OR(AS68 = 0, AS68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AS71)","v":0},{"$f":"IF(OR(AT68 = 0, AT68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AT71)","v":0},{"$f":"IF(OR(AU68 = 0, AU68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AU71)","v":0},{"$f":"IF(OR(AV68 = 0, AV68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AV71)","v":0},{"$f":"IF(OR(AW68 = 0, AW68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AW71)","v":0},{"$f":"IF(OR(AX68 = 0, AX68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AX71)","v":0},{"$f":"IF(OR(AY68 = 0, AY68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AY71)","v":0},{"$f":"IF(OR(AZ68 = 0, AZ68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + AZ71)","v":0},{"$f":"IF(OR(BA68 = 0, BA68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BA71)","v":0},{"$f":"IF(OR(BB68 = 0, BB68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BB71)","v":0},{"$f":"IF(OR(BC68 = 0, BC68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BC71)","v":0},{"$f":"IF(OR(BD68 = 0, BD68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BD71)","v":0},{"$f":"IF(OR(BE68 = 0, BE68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BE71)","v":0},{"$f":"IF(OR(BF68 = 0, BF68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BF71)","v":0},{"$f":"IF(OR(BG68 = 0, BG68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BG71)","v":0},{"$f":"IF(OR(BH68 = 0, BH68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BH71)","v":0},{"$f":"IF(OR(BI68 = 0, BI68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BI71)","v":0},{"$f":"IF(OR(BJ68 = 0, BJ68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BJ71)","v":0},{"$f":"IF(OR(BK68 = 0, BK68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BK71)","v":0},{"$f":"IF(OR(BL68 = 0, BL68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BL71)","v":0},{"$f":"IF(OR(BM68 = 0, BM68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BM71)","v":0},{"$f":"IF(OR(BN68 = 0, BN68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BN71)","v":0},{"$f":"IF(OR(BO68 = 0, BO68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BO71)","v":0},{"$f":"IF(OR(BP68 = 0, BP68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BP71)","v":0},{"$f":"IF(OR(BQ68 = 0, BQ68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BQ71)","v":0},{"$f":"IF(OR(BR68 = 0, BR68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BR71)","v":0},{"$f":"IF(OR(BS68 = 0, BS68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BS71)","v":0},{"$f":"IF(OR(BT68 = 0, BT68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BT71)","v":0},{"$f":"IF(OR(BU68 = 0, BU68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BU71)","v":0},{"$f":"IF(OR(BV68 = 0, BV68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BV71)","v":0},{"$f":"IF(OR(BW68 = 0, BW68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BW71)","v":0},{"$f":"IF(OR(BX68 = 0, BX68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BX71)","v":0},{"$f":"IF(OR(BY68 = 0, BY68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BY71)","v":0},{"$f":"IF(OR(BZ68 = 0, BZ68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + BZ71)","v":0},{"$f":"IF(OR(CA68 = 0, CA68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CA71)","v":0},{"$f":"IF(OR(CB68 = 0, CB68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CB71)","v":0},{"$f":"IF(OR(CC68 = 0, CC68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CC71)","v":0},{"$f":"IF(OR(CD68 = 0, CD68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CD71)","v":0},{"$f":"IF(OR(CE68 = 0, CE68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CE71)","v":0},{"$f":"IF(OR(CF68 = 0, CF68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CF71)","v":0},{"$f":"IF(OR(CG68 = 0, CG68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CG71)","v":0},{"$f":"IF(OR(CH68 = 0, CH68 > Inputs!$E$260), 0, (($F$66 + $F$72) / Inputs!$E$260) + CH71)","v":0}]
[null,null,"Closing balance",null,"$ million",null,{"$f":"G70+G71-G73","v":0},{"$f":"H70+H71-H73","v":0},0,0,477.78952341146561,1559.0132210561985,3083.4960534932266,4066.3297980340685,4391.6361818767937,4742.9670764269376,5122.404442541093,4610.1639982869838,4097.9235540328746,3585.6831097787654,3073.4426655246561,2561.2022212705469,2048.9617770164377,1536.7213327623283,1024.4808885082189,512.24044425410943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV70+AV71-AV73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF70+CF71-CF73","v":0},0,0]
[]
[null,null,"Loan amount for expansion 1",null,"$ million",{"$f":"SUM(G76:CH76)","v":0},{"$f":"G52 * Inputs!$E$258","v":0},{"$f":"H52 * Inputs!$E$258","v":0},{"$f":"I52 * Inputs!$E$258","v":0},{"$f":"J52 * Inputs!$E$258","v":0},{"$f":"K52 * Inputs!$E$258","v":0},{"$f":"L52 * Inputs!$E$258","v":0},{"$f":"M52 * Inputs!$E$258","v":0},{"$f":"N52 * Inputs!$E$258","v":0},{"$f":"O52 * Inputs!$E$258","v":0},{"$f":"P52 * Inputs!$E$258","v":0},{"$f":"Q52 * Inputs!$E$258","v":0},{"$f":"R52 * Inputs!$E$258","v":0},{"$f":"S52 * Inputs!$E$258","v":0},{"$f":"T52 * Inputs!$E$258","v":0},{"$f":"U52 * Inputs!$E$258","v":0},{"$f":"V52 * Inputs!$E$258","v":0},{"$f":"W52 * Inputs!$E$258","v":0},{"$f":"X52 * Inputs!$E$258","v":0},{"$f":"Y52 * Inputs!$E$258","v":0},{"$f":"Z52 * Inputs!$E$258","v":0},{"$f":"AA52 * Inputs!$E$258","v":0},{"$f":"AB52 * Inputs!$E$258","v":0},{"$f":"AC52 * Inputs!$E$258","v":0},{"$f":"AD52 * Inputs!$E$258","v":0},{"$f":"AE52 * Inputs!$E$258","v":0},{"$f":"AF52 * Inputs!$E$258","v":0},{"$f":"AG52 * Inputs!$E$258","v":0},{"$f":"AH52 * Inputs!$E$258","v":0},{"$f":"AI52 * Inputs!$E$258","v":0},{"$f":"AJ52 * Inputs!$E$258","v":0},{"$f":"AK52 * Inputs!$E$258","v":0},{"$f":"AL52 * Inputs!$E$258","v":0},{"$f":"AM52 * Inputs!$E$258","v":0},{"$f":"AN52 * Inputs!$E$258","v":0},{"$f":"AO52 * Inputs!$E$258","v":0},{"$f":"AP52 * Inputs!$E$258","v":0},{"$f":"AQ52 * Inputs!$E$258","v":0},{"$f":"AR52 * Inputs!$E$258","v":0},{"$f":"AS52 * Inputs!$E$258","v":0},{"$f":"AT52 * Inputs!$E$258","v":0},{"$f":"AU52 * Inputs!$E$258","v":0},{"$f":"AV52 * Inputs!$E$258","v":0},{"$f":"AW52 * Inputs!$E$258","v":0},{"$f":"AX52 * Inputs!$E$258","v":0},{"$f":"AY52 * Inputs!$E$258","v":0},{"$f":"AZ52 * Inputs!$E$258","v":0},{"$f":"BA52 * Inputs!$E$258","v":0},{"$f":"BB52 * Inputs!$E$258","v":0},{"$f":"BC52 * Inputs!$E$258","v":0},{"$f":"BD52 * Inputs!$E$258","v":0},{"$f":"BE52 * Inputs!$E$258","v":0},{"$f":"BF52 * Inputs!$E$258","v":0},{"$f":"BG52 * Inputs!$E$258","v":0},{"$f":"BH52 * Inputs!$E$258","v":0},{"$f":"BI52 * Inputs!$E$258","v":0},{"$f":"BJ52 * Inputs!$E$258","v":0},{"$f":"BK52 * Inputs!$E$258","v":0},{"$f":"BL52 * Inputs!$E$258","v":0},{"$f":"BM52 * Inputs!$E$258","v":0},{"$f":"BN52 * Inputs!$E$258","v":0},{"$f":"BO52 * Inputs!$E$258","v":0},{"$f":"BP52 * Inputs!$E$258","v":0},{"$f":"BQ52 * Inputs!$E$258","v":0},{"$f":"BR52 * Inputs!$E$258","v":0},{"$f":"BS52 * Inputs!$E$258","v":0},{"$f":"BT52 * Inputs!$E$258","v":0},{"$f":"BU52 * Inputs!$E$258","v":0},{"$f":"BV52 * Inputs!$E$258","v":0},{"$f":"BW52 * Inputs!$E$258","v":0},{"$f":"BX52 * Inputs!$E$258","v":0},{"$f":"BY52 * Inputs!$E$258","v":0},{"$f":"BZ52 * Inputs!$E$258","v":0},{"$f":"CA52 * Inputs!$E$258","v":0},{"$f":"CB52 * Inputs!$E$258","v":0},{"$f":"CC52 * Inputs!$E$258","v":0},{"$f":"CD52 * Inputs!$E$258","v":0},{"$f":"CE52 * Inputs!$E$258","v":0},{"$f":"CF52 * Inputs!$E$258","v":0},{"$f":"CG52 * Inputs!$E$258","v":0},{"$f":"CH52 * Inputs!$E$258","v":0}]
[null,null,"Loan repayment start after receipt",{"$f":"Inputs!D240 + Inputs!E261","v":7},"Years"]
[null,null,"Loan repayment counter",null,"Counter",null,{"$f":"IF(G6<$D$77,0,1+F78)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"IF(AM6<$D$77,0,1+AL78)","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BS6<$D$77,0,1+BR78)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[]
[null,null,"Opening balance",null,"$ million",null,{"$f":"F84 + G76","v":0},{"$f":"G84 + H76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS84 + BT76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan interest",null,"$ million",null,{"$f":"Inputs!$E$262 * G80","v":0},{"$f":"Inputs!$E$262 * H80","v":0},{"$f":"Inputs!$E$262 * I80","v":0},{"$f":"Inputs!$E$262 * J80","v":0},{"$f":"Inputs!$E$262 * K80","v":0},{"$f":"Inputs!$E$262 * L80","v":0},{"$f":"Inputs!$E$262 * M80","v":0},{"$f":"Inputs!$E$262 * N80","v":0},{"$f":"Inputs!$E$262 * O80","v":0},{"$f":"Inputs!$E$262 * P80","v":0},{"$f":"Inputs!$E$262 * Q80","v":0},{"$f":"Inputs!$E$262 * R80","v":0},{"$f":"Inputs!$E$262 * S80","v":0},{"$f":"Inputs!$E$262 * T80","v":0},{"$f":"Inputs!$E$262 * U80","v":0},{"$f":"Inputs!$E$262 * V80","v":0},{"$f":"Inputs!$E$262 * W80","v":0},{"$f":"Inputs!$E$262 * X80","v":0},{"$f":"Inputs!$E$262 * Y80","v":0},{"$f":"Inputs!$E$262 * Z80","v":0},{"$f":"Inputs!$E$262 * AA80","v":0},{"$f":"Inputs!$E$262 * AB80","v":0},{"$f":"Inputs!$E$262 * AC80","v":0},{"$f":"Inputs!$E$262 * AD80","v":0},{"$f":"Inputs!$E$262 * AE80","v":0},{"$f":"Inputs!$E$262 * AF80","v":0},{"$f":"Inputs!$E$262 * AG80","v":0},{"$f":"Inputs!$E$262 * AH80","v":0},{"$f":"Inputs!$E$262 * AI80","v":0},{"$f":"Inputs!$E$262 * AJ80","v":0},{"$f":"Inputs!$E$262 * AK80","v":0},{"$f":"Inputs!$E$262 * AL80","v":0},{"$f":"Inputs!$E$262 * AM80","v":0},{"$f":"Inputs!$E$262 * AN80","v":0},{"$f":"Inputs!$E$262 * AO80","v":0},{"$f":"Inputs!$E$262 * AP80","v":0},{"$f":"Inputs!$E$262 * AQ80","v":0},{"$f":"Inputs!$E$262 * AR80","v":0},{"$f":"Inputs!$E$262 * AS80","v":0},{"$f":"Inputs!$E$262 * AT80","v":0},{"$f":"Inputs!$E$262 * AU80","v":0},{"$f":"Inputs!$E$262 * AV80","v":0},{"$f":"Inputs!$E$262 * AW80","v":0},{"$f":"Inputs!$E$262 * AX80","v":0},{"$f":"Inputs!$E$262 * AY80","v":0},{"$f":"Inputs!$E$262 * AZ80","v":0},{"$f":"Inputs!$E$262 * BA80","v":0},{"$f":"Inputs!$E$262 * BB80","v":0},{"$f":"Inputs!$E$262 * BC80","v":0},{"$f":"Inputs!$E$262 * BD80","v":0},{"$f":"Inputs!$E$262 * BE80","v":0},{"$f":"Inputs!$E$262 * BF80","v":0},{"$f":"Inputs!$E$262 * BG80","v":0},{"$f":"Inputs!$E$262 * BH80","v":0},{"$f":"Inputs!$E$262 * BI80","v":0},{"$f":"Inputs!$E$262 * BJ80","v":0},{"$f":"Inputs!$E$262 * BK80","v":0},{"$f":"Inputs!$E$262 * BL80","v":0},{"$f":"Inputs!$E$262 * BM80","v":0},{"$f":"Inputs!$E$262 * BN80","v":0},{"$f":"Inputs!$E$262 * BO80","v":0},{"$f":"Inputs!$E$262 * BP80","v":0},{"$f":"Inputs!$E$262 * BQ80","v":0},{"$f":"Inputs!$E$262 * BR80","v":0},{"$f":"Inputs!$E$262 * BS80","v":0},{"$f":"Inputs!$E$262 * BT80","v":0},{"$f":"Inputs!$E$262 * BU80","v":0},{"$f":"Inputs!$E$262 * BV80","v":0},{"$f":"Inputs!$E$262 * BW80","v":0},{"$f":"Inputs!$E$262 * BX80","v":0},{"$f":"Inputs!$E$262 * BY80","v":0},{"$f":"Inputs!$E$262 * BZ80","v":0},{"$f":"Inputs!$E$262 * CA80","v":0},{"$f":"Inputs!$E$262 * CB80","v":0},{"$f":"Inputs!$E$262 * CC80","v":0},{"$f":"Inputs!$E$262 * CD80","v":0},{"$f":"Inputs!$E$262 * CE80","v":0},{"$f":"Inputs!$E$262 * CF80","v":0},{"$f":"Inputs!$E$262 * CG80","v":0},{"$f":"Inputs!$E$262 * CH80","v":0}]
[null,null,"Loan interest built up prior to repayment",null,"$ million",{"$f":"MAX(G82:CH82)","v":0},{"$f":"IF(G78 = 0, G81 + SUM($F$81:F81), 0)","v":0},{"$f":"IF(H78 = 0, H81 + SUM($F$81:G81), 0)","v":0},{"$f":"IF(I78 = 0, I81 + SUM($F$81:H81), 0)","v":0},{"$f":"IF(J78 = 0, J81 + SUM($F$81:I81), 0)","v":0},{"$f":"IF(K78 = 0, K81 + SUM($F$81:J81), 0)","v":0},{"$f":"IF(L78 = 0, L81 + SUM($F$81:K81), 0)","v":0},{"$f":"IF(M78 = 0, M81 + SUM($F$81:L81), 0)","v":0},{"$f":"IF(N78 = 0, N81 + SUM($F$81:M81), 0)","v":0},{"$f":"IF(O78 = 0, O81 + SUM($F$81:N81), 0)","v":0},{"$f":"IF(P78 = 0, P81 + SUM($F$81:O81), 0)","v":0},{"$f":"IF(Q78 = 0, Q81 + SUM($F$81:P81), 0)","v":0},{"$f":"IF(R78 = 0, R81 + SUM($F$81:Q81), 0)","v":0},{"$f":"IF(S78 = 0, S81 + SUM($F$81:R81), 0)","v":0},{"$f":"IF(T78 = 0, T81 + SUM($F$81:S81), 0)","v":0},{"$f":"IF(U78 = 0, U81 + SUM($F$81:T81), 0)","v":0},{"$f":"IF(V78 = 0, V81 + SUM($F$81:U81), 0)","v":0},{"$f":"IF(W78 = 0, W81 + SUM($F$81:V81), 0)","v":0},{"$f":"IF(X78 = 0, X81 + SUM($F$81:W81), 0)","v":0},{"$f":"IF(Y78 = 0, Y81 + SUM($F$81:X81), 0)","v":0},{"$f":"IF(Z78 = 0, Z81 + SUM($F$81:Y81), 0)","v":0},{"$f":"IF(AA78 = 0, AA81 + SUM($F$81:Z81), 0)","v":0},{"$f":"IF(AB78 = 0, AB81 + SUM($F$81:AA81), 0)","v":0},{"$f":"IF(AC78 = 0, AC81 + SUM($F$81:AB81), 0)","v":0},{"$f":"IF(AD78 = 0, AD81 + SUM($F$81:AC81), 0)","v":0},{"$f":"IF(AE78 = 0, AE81 + SUM($F$81:AD81), 0)","v":0},{"$f":"IF(AF78 = 0, AF81 + SUM($F$81:AE81), 0)","v":0},{"$f":"IF(AG78 = 0, AG81 + SUM($F$81:AF81), 0)","v":0},{"$f":"IF(AH78 = 0, AH81 + SUM($F$81:AG81), 0)","v":0},{"$f":"IF(AI78 = 0, AI81 + SUM($F$81:AH81), 0)","v":0},{"$f":"IF(AJ78 = 0, AJ81 + SUM($F$81:AI81), 0)","v":0},{"$f":"IF(AK78 = 0, AK81 + SUM($F$81:AJ81), 0)","v":0},{"$f":"IF(AL78 = 0, AL81 + SUM($F$81:AK81), 0)","v":0},{"$f":"IF(AM78 = 0, AM81 + SUM($F$81:AL81), 0)","v":0},{"$f":"IF(AN78 = 0, AN81 + SUM($F$81:AM81), 0)","v":0},{"$f":"IF(AO78 = 0, AO81 + SUM($F$81:AN81), 0)","v":0},{"$f":"IF(AP78 = 0, AP81 + SUM($F$81:AO81), 0)","v":0},{"$f":"IF(AQ78 = 0, AQ81 + SUM($F$81:AP81), 0)","v":0},{"$f":"IF(AR78 = 0, AR81 + SUM($F$81:AQ81), 0)","v":0},{"$f":"IF(AS78 = 0, AS81 + SUM($F$81:AR81), 0)","v":0},{"$f":"IF(AT78 = 0, AT81 + SUM($F$81:AS81), 0)","v":0},{"$f":"IF(AU78 = 0, AU81 + SUM($F$81:AT81), 0)","v":0},{"$f":"IF(AV78 = 0, AV81 + SUM($F$81:AU81), 0)","v":0},{"$f":"IF(AW78 = 0, AW81 + SUM($F$81:AV81), 0)","v":0},{"$f":"IF(AX78 = 0, AX81 + SUM($F$81:AW81), 0)","v":0},{"$f":"IF(AY78 = 0, AY81 + SUM($F$81:AX81), 0)","v":0},{"$f":"IF(AZ78 = 0, AZ81 + SUM($F$81:AY81), 0)","v":0},{"$f":"IF(BA78 = 0, BA81 + SUM($F$81:AZ81), 0)","v":0},{"$f":"IF(BB78 = 0, BB81 + SUM($F$81:BA81), 0)","v":0},{"$f":"IF(BC78 = 0, BC81 + SUM($F$81:BB81), 0)","v":0},{"$f":"IF(BD78 = 0, BD81 + SUM($F$81:BC81), 0)","v":0},{"$f":"IF(BE78 = 0, BE81 + SUM($F$81:BD81), 0)","v":0},{"$f":"IF(BF78 = 0, BF81 + SUM($F$81:BE81), 0)","v":0},{"$f":"IF(BG78 = 0, BG81 + SUM($F$81:BF81), 0)","v":0},{"$f":"IF(BH78 = 0, BH81 + SUM($F$81:BG81), 0)","v":0},{"$f":"IF(BI78 = 0, BI81 + SUM($F$81:BH81), 0)","v":0},{"$f":"IF(BJ78 = 0, BJ81 + SUM($F$81:BI81), 0)","v":0},{"$f":"IF(BK78 = 0, BK81 + SUM($F$81:BJ81), 0)","v":0},{"$f":"IF(BL78 = 0, BL81 + SUM($F$81:BK81), 0)","v":0},{"$f":"IF(BM78 = 0, BM81 + SUM($F$81:BL81), 0)","v":0},{"$f":"IF(BN78 = 0, BN81 + SUM($F$81:BM81), 0)","v":0},{"$f":"IF(BO78 = 0, BO81 + SUM($F$81:BN81), 0)","v":0},{"$f":"IF(BP78 = 0, BP81 + SUM($F$81:BO81), 0)","v":0},{"$f":"IF(BQ78 = 0, BQ81 + SUM($F$81:BP81), 0)","v":0},{"$f":"IF(BR78 = 0, BR81 + SUM($F$81:BQ81), 0)","v":0},{"$f":"IF(BS78 = 0, BS81 + SUM($F$81:BR81), 0)","v":0},{"$f":"IF(BT78 = 0, BT81 + SUM($F$81:BS81), 0)","v":0},{"$f":"IF(BU78 = 0, BU81 + SUM($F$81:BT81), 0)","v":0},{"$f":"IF(BV78 = 0, BV81 + SUM($F$81:BU81), 0)","v":0},{"$f":"IF(BW78 = 0, BW81 + SUM($F$81:BV81), 0)","v":0},{"$f":"IF(BX78 = 0, BX81 + SUM($F$81:BW81), 0)","v":0},{"$f":"IF(BY78 = 0, BY81 + SUM($F$81:BX81), 0)","v":0},{"$f":"IF(BZ78 = 0, BZ81 + SUM($F$81:BY81), 0)","v":0},{"$f":"IF(CA78 = 0, CA81 + SUM($F$81:BZ81), 0)","v":0},{"$f":"IF(CB78 = 0, CB81 + SUM($F$81:CA81), 0)","v":0},{"$f":"IF(CC78 = 0, CC81 + SUM($F$81:CB81), 0)","v":0},{"$f":"IF(CD78 = 0, CD81 + SUM($F$81:CC81), 0)","v":0},{"$f":"IF(CE78 = 0, CE81 + SUM($F$81:CD81), 0)","v":0},{"$f":"IF(CF78 = 0, CF81 + SUM($F$81:CE81), 0)","v":0},{"$f":"IF(CG78 = 0, CG81 + SUM($F$81:CF81), 0)","v":0},{"$f":"IF(CH78 = 0, CH81 + SUM($F$81:CG81), 0)","v":0}]
[null,null,"Loan repayment",null,"$ million",null,{"$f":"IF(OR(G78 = 0, G78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + G81)","v":0},{"$f":"IF(OR(H78 = 0, H78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + H81)","v":0},{"$f":"IF(OR(I78 = 0, I78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + I81)","v":0},{"$f":"IF(OR(J78 = 0, J78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + J81)","v":0},{"$f":"IF(OR(K78 = 0, K78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + K81)","v":0},{"$f":"IF(OR(L78 = 0, L78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + L81)","v":0},{"$f":"IF(OR(M78 = 0, M78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + M81)","v":0},{"$f":"IF(OR(N78 = 0, N78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + N81)","v":0},{"$f":"IF(OR(O78 = 0, O78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + O81)","v":0},{"$f":"IF(OR(P78 = 0, P78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + P81)","v":0},{"$f":"IF(OR(Q78 = 0, Q78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + Q81)","v":0},{"$f":"IF(OR(R78 = 0, R78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + R81)","v":0},{"$f":"IF(OR(S78 = 0, S78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + S81)","v":0},{"$f":"IF(OR(T78 = 0, T78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + T81)","v":0},{"$f":"IF(OR(U78 = 0, U78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + U81)","v":0},{"$f":"IF(OR(V78 = 0, V78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + V81)","v":0},{"$f":"IF(OR(W78 = 0, W78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + W81)","v":0},{"$f":"IF(OR(X78 = 0, X78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + X81)","v":0},{"$f":"IF(OR(Y78 = 0, Y78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + Y81)","v":0},{"$f":"IF(OR(Z78 = 0, Z78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + Z81)","v":0},{"$f":"IF(OR(AA78 = 0, AA78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AA81)","v":0},{"$f":"IF(OR(AB78 = 0, AB78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AB81)","v":0},{"$f":"IF(OR(AC78 = 0, AC78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AC81)","v":0},{"$f":"IF(OR(AD78 = 0, AD78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AD81)","v":0},{"$f":"IF(OR(AE78 = 0, AE78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AE81)","v":0},{"$f":"IF(OR(AF78 = 0, AF78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AF81)","v":0},{"$f":"IF(OR(AG78 = 0, AG78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AG81)","v":0},{"$f":"IF(OR(AH78 = 0, AH78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AH81)","v":0},{"$f":"IF(OR(AI78 = 0, AI78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AI81)","v":0},{"$f":"IF(OR(AJ78 = 0, AJ78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AJ81)","v":0},{"$f":"IF(OR(AK78 = 0, AK78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AK81)","v":0},{"$f":"IF(OR(AL78 = 0, AL78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AL81)","v":0},{"$f":"IF(OR(AM78 = 0, AM78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AM81)","v":0},{"$f":"IF(OR(AN78 = 0, AN78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AN81)","v":0},{"$f":"IF(OR(AO78 = 0, AO78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AO81)","v":0},{"$f":"IF(OR(AP78 = 0, AP78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AP81)","v":0},{"$f":"IF(OR(AQ78 = 0, AQ78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AQ81)","v":0},{"$f":"IF(OR(AR78 = 0, AR78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AR81)","v":0},{"$f":"IF(OR(AS78 = 0, AS78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AS81)","v":0},{"$f":"IF(OR(AT78 = 0, AT78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AT81)","v":0},{"$f":"IF(OR(AU78 = 0, AU78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AU81)","v":0},{"$f":"IF(OR(AV78 = 0, AV78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AV81)","v":0},{"$f":"IF(OR(AW78 = 0, AW78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AW81)","v":0},{"$f":"IF(OR(AX78 = 0, AX78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AX81)","v":0},{"$f":"IF(OR(AY78 = 0, AY78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AY81)","v":0},{"$f":"IF(OR(AZ78 = 0, AZ78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + AZ81)","v":0},{"$f":"IF(OR(BA78 = 0, BA78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BA81)","v":0},{"$f":"IF(OR(BB78 = 0, BB78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BB81)","v":0},{"$f":"IF(OR(BC78 = 0, BC78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BC81)","v":0},{"$f":"IF(OR(BD78 = 0, BD78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BD81)","v":0},{"$f":"IF(OR(BE78 = 0, BE78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BE81)","v":0},{"$f":"IF(OR(BF78 = 0, BF78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BF81)","v":0},{"$f":"IF(OR(BG78 = 0, BG78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BG81)","v":0},{"$f":"IF(OR(BH78 = 0, BH78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BH81)","v":0},{"$f":"IF(OR(BI78 = 0, BI78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BI81)","v":0},{"$f":"IF(OR(BJ78 = 0, BJ78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BJ81)","v":0},{"$f":"IF(OR(BK78 = 0, BK78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BK81)","v":0},{"$f":"IF(OR(BL78 = 0, BL78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BL81)","v":0},{"$f":"IF(OR(BM78 = 0, BM78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BM81)","v":0},{"$f":"IF(OR(BN78 = 0, BN78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BN81)","v":0},{"$f":"IF(OR(BO78 = 0, BO78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BO81)","v":0},{"$f":"IF(OR(BP78 = 0, BP78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BP81)","v":0},{"$f":"IF(OR(BQ78 = 0, BQ78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BQ81)","v":0},{"$f":"IF(OR(BR78 = 0, BR78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BR81)","v":0},{"$f":"IF(OR(BS78 = 0, BS78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BS81)","v":0},{"$f":"IF(OR(BT78 = 0, BT78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BT81)","v":0},{"$f":"IF(OR(BU78 = 0, BU78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BU81)","v":0},{"$f":"IF(OR(BV78 = 0, BV78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BV81)","v":0},{"$f":"IF(OR(BW78 = 0, BW78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BW81)","v":0},{"$f":"IF(OR(BX78 = 0, BX78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BX81)","v":0},{"$f":"IF(OR(BY78 = 0, BY78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BY81)","v":0},{"$f":"IF(OR(BZ78 = 0, BZ78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + BZ81)","v":0},{"$f":"IF(OR(CA78 = 0, CA78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CA81)","v":0},{"$f":"IF(OR(CB78 = 0, CB78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CB81)","v":0},{"$f":"IF(OR(CC78 = 0, CC78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CC81)","v":0},{"$f":"IF(OR(CD78 = 0, CD78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CD81)","v":0},{"$f":"IF(OR(CE78 = 0, CE78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CE81)","v":0},{"$f":"IF(OR(CF78 = 0, CF78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CF81)","v":0},{"$f":"IF(OR(CG78 = 0, CG78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CG81)","v":0},{"$f":"IF(OR(CH78 = 0, CH78 > Inputs!$E$260), 0, (($F$76 + $F$82) / Inputs!$E$260) + CH81)","v":0}]
[null,null,"Closing balance",null,"$ million",null,{"$f":"G80+G81-G83","v":0},{"$f":"H80+H81-H83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT80+BT81-BT83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Loan amount for expansion 2",null,"$ million",{"$f":"SUM(G86:CH86)","v":0},{"$f":"G53 * Inputs!$E$258","v":0},{"$f":"H53 * Inputs!$E$258","v":0},{"$f":"I53 * Inputs!$E$258","v":0},{"$f":"J53 * Inputs!$E$258","v":0},{"$f":"K53 * Inputs!$E$258","v":0},{"$f":"L53 * Inputs!$E$258","v":0},{"$f":"M53 * Inputs!$E$258","v":0},{"$f":"N53 * Inputs!$E$258","v":0},{"$f":"O53 * Inputs!$E$258","v":0},{"$f":"P53 * Inputs!$E$258","v":0},{"$f":"Q53 * Inputs!$E$258","v":0},{"$f":"R53 * Inputs!$E$258","v":0},{"$f":"S53 * Inputs!$E$258","v":0},{"$f":"T53 * Inputs!$E$258","v":0},{"$f":"U53 * Inputs!$E$258","v":0},{"$f":"V53 * Inputs!$E$258","v":0},{"$f":"W53 * Inputs!$E$258","v":0},{"$f":"X53 * Inputs!$E$258","v":0},{"$f":"Y53 * Inputs!$E$258","v":0},{"$f":"Z53 * Inputs!$E$258","v":0},{"$f":"AA53 * Inputs!$E$258","v":0},{"$f":"AB53 * Inputs!$E$258","v":0},{"$f":"AC53 * Inputs!$E$258","v":0},{"$f":"AD53 * Inputs!$E$258","v":0},{"$f":"AE53 * Inputs!$E$258","v":0},{"$f":"AF53 * Inputs!$E$258","v":0},{"$f":"AG53 * Inputs!$E$258","v":0},{"$f":"AH53 * Inputs!$E$258","v":0},{"$f":"AI53 * Inputs!$E$258","v":0},{"$f":"AJ53 * Inputs!$E$258","v":0},{"$f":"AK53 * Inputs!$E$258","v":0},{"$f":"AL53 * Inputs!$E$258","v":0},{"$f":"AM53 * Inputs!$E$258","v":0},{"$f":"AN53 * Inputs!$E$258","v":0},{"$f":"AO53 * Inputs!$E$258","v":0},{"$f":"AP53 * Inputs!$E$258","v":0},{"$f":"AQ53 * Inputs!$E$258","v":0},{"$f":"AR53 * Inputs!$E$258","v":0},{"$f":"AS53 * Inputs!$E$258","v":0},{"$f":"AT53 * Inputs!$E$258","v":0},{"$f":"AU53 * Inputs!$E$258","v":0},{"$f":"AV53 * Inputs!$E$258","v":0},{"$f":"AW53 * Inputs!$E$258","v":0},{"$f":"AX53 * Inputs!$E$258","v":0},{"$f":"AY53 * Inputs!$E$258","v":0},{"$f":"AZ53 * Inputs!$E$258","v":0},{"$f":"BA53 * Inputs!$E$258","v":0},{"$f":"BB53 * Inputs!$E$258","v":0},{"$f":"BC53 * Inputs!$E$258","v":0},{"$f":"BD53 * Inputs!$E$258","v":0},{"$f":"BE53 * Inputs!$E$258","v":0},{"$f":"BF53 * Inputs!$E$258","v":0},{"$f":"BG53 * Inputs!$E$258","v":0},{"$f":"BH53 * Inputs!$E$258","v":0},{"$f":"BI53 * Inputs!$E$258","v":0},{"$f":"BJ53 * Inputs!$E$258","v":0},{"$f":"BK53 * Inputs!$E$258","v":0},{"$f":"BL53 * Inputs!$E$258","v":0},{"$f":"BM53 * Inputs!$E$258","v":0},{"$f":"BN53 * Inputs!$E$258","v":0},{"$f":"BO53 * Inputs!$E$258","v":0},{"$f":"BP53 * Inputs!$E$258","v":0},{"$f":"BQ53 * Inputs!$E$258","v":0},{"$f":"BR53 * Inputs!$E$258","v":0},{"$f":"BS53 * Inputs!$E$258","v":0},{"$f":"BT53 * Inputs!$E$258","v":0},{"$f":"BU53 * Inputs!$E$258","v":0},{"$f":"BV53 * Inputs!$E$258","v":0},{"$f":"BW53 * Inputs!$E$258","v":0},{"$f":"BX53 * Inputs!$E$258","v":0},{"$f":"BY53 * Inputs!$E$258","v":0},{"$f":"BZ53 * Inputs!$E$258","v":0},{"$f":"CA53 * Inputs!$E$258","v":0},{"$f":"CB53 * Inputs!$E$258","v":0},{"$f":"CC53 * Inputs!$E$258","v":0},{"$f":"CD53 * Inputs!$E$258","v":0},{"$f":"CE53 * Inputs!$E$258","v":0},{"$f":"CF53 * Inputs!$E$258","v":0},{"$f":"CG53 * Inputs!$E$258","v":0},{"$f":"CH53 * Inputs!$E$258","v":0}]
[null,null,"Loan repayment start after receipt",{"$f":"Inputs!D241 + Inputs!E261","v":7},"Years"]
[null,null,"Loan repayment counter",null,"Counter",null,{"$f":"IF(G6<$D$87,0,1+F88)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"IF(AM6<$D$87,0,1+AL88)","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BS6<$D$87,0,1+BR88)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[]
[null,null,"Opening balance",null,"$ million",null,{"$f":"F94 + G86","v":0},{"$f":"G94 + H86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS94 + BT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan interest",null,"$ million",null,{"$f":"Inputs!$E$262 * G90","v":0},{"$f":"Inputs!$E$262 * H90","v":0},{"$f":"Inputs!$E$262 * I90","v":0},{"$f":"Inputs!$E$262 * J90","v":0},{"$f":"Inputs!$E$262 * K90","v":0},{"$f":"Inputs!$E$262 * L90","v":0},{"$f":"Inputs!$E$262 * M90","v":0},{"$f":"Inputs!$E$262 * N90","v":0},{"$f":"Inputs!$E$262 * O90","v":0},{"$f":"Inputs!$E$262 * P90","v":0},{"$f":"Inputs!$E$262 * Q90","v":0},{"$f":"Inputs!$E$262 * R90","v":0},{"$f":"Inputs!$E$262 * S90","v":0},{"$f":"Inputs!$E$262 * T90","v":0},{"$f":"Inputs!$E$262 * U90","v":0},{"$f":"Inputs!$E$262 * V90","v":0},{"$f":"Inputs!$E$262 * W90","v":0},{"$f":"Inputs!$E$262 * X90","v":0},{"$f":"Inputs!$E$262 * Y90","v":0},{"$f":"Inputs!$E$262 * Z90","v":0},{"$f":"Inputs!$E$262 * AA90","v":0},{"$f":"Inputs!$E$262 * AB90","v":0},{"$f":"Inputs!$E$262 * AC90","v":0},{"$f":"Inputs!$E$262 * AD90","v":0},{"$f":"Inputs!$E$262 * AE90","v":0},{"$f":"Inputs!$E$262 * AF90","v":0},{"$f":"Inputs!$E$262 * AG90","v":0},{"$f":"Inputs!$E$262 * AH90","v":0},{"$f":"Inputs!$E$262 * AI90","v":0},{"$f":"Inputs!$E$262 * AJ90","v":0},{"$f":"Inputs!$E$262 * AK90","v":0},{"$f":"Inputs!$E$262 * AL90","v":0},{"$f":"Inputs!$E$262 * AM90","v":0},{"$f":"Inputs!$E$262 * AN90","v":0},{"$f":"Inputs!$E$262 * AO90","v":0},{"$f":"Inputs!$E$262 * AP90","v":0},{"$f":"Inputs!$E$262 * AQ90","v":0},{"$f":"Inputs!$E$262 * AR90","v":0},{"$f":"Inputs!$E$262 * AS90","v":0},{"$f":"Inputs!$E$262 * AT90","v":0},{"$f":"Inputs!$E$262 * AU90","v":0},{"$f":"Inputs!$E$262 * AV90","v":0},{"$f":"Inputs!$E$262 * AW90","v":0},{"$f":"Inputs!$E$262 * AX90","v":0},{"$f":"Inputs!$E$262 * AY90","v":0},{"$f":"Inputs!$E$262 * AZ90","v":0},{"$f":"Inputs!$E$262 * BA90","v":0},{"$f":"Inputs!$E$262 * BB90","v":0},{"$f":"Inputs!$E$262 * BC90","v":0},{"$f":"Inputs!$E$262 * BD90","v":0},{"$f":"Inputs!$E$262 * BE90","v":0},{"$f":"Inputs!$E$262 * BF90","v":0},{"$f":"Inputs!$E$262 * BG90","v":0},{"$f":"Inputs!$E$262 * BH90","v":0},{"$f":"Inputs!$E$262 * BI90","v":0},{"$f":"Inputs!$E$262 * BJ90","v":0},{"$f":"Inputs!$E$262 * BK90","v":0},{"$f":"Inputs!$E$262 * BL90","v":0},{"$f":"Inputs!$E$262 * BM90","v":0},{"$f":"Inputs!$E$262 * BN90","v":0},{"$f":"Inputs!$E$262 * BO90","v":0},{"$f":"Inputs!$E$262 * BP90","v":0},{"$f":"Inputs!$E$262 * BQ90","v":0},{"$f":"Inputs!$E$262 * BR90","v":0},{"$f":"Inputs!$E$262 * BS90","v":0},{"$f":"Inputs!$E$262 * BT90","v":0},{"$f":"Inputs!$E$262 * BU90","v":0},{"$f":"Inputs!$E$262 * BV90","v":0},{"$f":"Inputs!$E$262 * BW90","v":0},{"$f":"Inputs!$E$262 * BX90","v":0},{"$f":"Inputs!$E$262 * BY90","v":0},{"$f":"Inputs!$E$262 * BZ90","v":0},{"$f":"Inputs!$E$262 * CA90","v":0},{"$f":"Inputs!$E$262 * CB90","v":0},{"$f":"Inputs!$E$262 * CC90","v":0},{"$f":"Inputs!$E$262 * CD90","v":0},{"$f":"Inputs!$E$262 * CE90","v":0},{"$f":"Inputs!$E$262 * CF90","v":0},{"$f":"Inputs!$E$262 * CG90","v":0},{"$f":"Inputs!$E$262 * CH90","v":0}]
[null,null,"Loan interest built up prior to repayment",null,"$ million",{"$f":"MAX(G92:CH92)","v":0},{"$f":"IF(G88 = 0, G91 + SUM($F$91:F91), 0)","v":0},{"$f":"IF(H88 = 0, H91 + SUM($F$91:G91), 0)","v":0},{"$f":"IF(I88 = 0, I91 + SUM($F$91:H91), 0)","v":0},{"$f":"IF(J88 = 0, J91 + SUM($F$91:I91), 0)","v":0},{"$f":"IF(K88 = 0, K91 + SUM($F$91:J91), 0)","v":0},{"$f":"IF(L88 = 0, L91 + SUM($F$91:K91), 0)","v":0},{"$f":"IF(M88 = 0, M91 + SUM($F$91:L91), 0)","v":0},{"$f":"IF(N88 = 0, N91 + SUM($F$91:M91), 0)","v":0},{"$f":"IF(O88 = 0, O91 + SUM($F$91:N91), 0)","v":0},{"$f":"IF(P88 = 0, P91 + SUM($F$91:O91), 0)","v":0},{"$f":"IF(Q88 = 0, Q91 + SUM($F$91:P91), 0)","v":0},{"$f":"IF(R88 = 0, R91 + SUM($F$91:Q91), 0)","v":0},{"$f":"IF(S88 = 0, S91 + SUM($F$91:R91), 0)","v":0},{"$f":"IF(T88 = 0, T91 + SUM($F$91:S91), 0)","v":0},{"$f":"IF(U88 = 0, U91 + SUM($F$91:T91), 0)","v":0},{"$f":"IF(V88 = 0, V91 + SUM($F$91:U91), 0)","v":0},{"$f":"IF(W88 = 0, W91 + SUM($F$91:V91), 0)","v":0},{"$f":"IF(X88 = 0, X91 + SUM($F$91:W91), 0)","v":0},{"$f":"IF(Y88 = 0, Y91 + SUM($F$91:X91), 0)","v":0},{"$f":"IF(Z88 = 0, Z91 + SUM($F$91:Y91), 0)","v":0},{"$f":"IF(AA88 = 0, AA91 + SUM($F$91:Z91), 0)","v":0},{"$f":"IF(AB88 = 0, AB91 + SUM($F$91:AA91), 0)","v":0},{"$f":"IF(AC88 = 0, AC91 + SUM($F$91:AB91), 0)","v":0},{"$f":"IF(AD88 = 0, AD91 + SUM($F$91:AC91), 0)","v":0},{"$f":"IF(AE88 = 0, AE91 + SUM($F$91:AD91), 0)","v":0},{"$f":"IF(AF88 = 0, AF91 + SUM($F$91:AE91), 0)","v":0},{"$f":"IF(AG88 = 0, AG91 + SUM($F$91:AF91), 0)","v":0},{"$f":"IF(AH88 = 0, AH91 + SUM($F$91:AG91), 0)","v":0},{"$f":"IF(AI88 = 0, AI91 + SUM($F$91:AH91), 0)","v":0},{"$f":"IF(AJ88 = 0, AJ91 + SUM($F$91:AI91), 0)","v":0},{"$f":"IF(AK88 = 0, AK91 + SUM($F$91:AJ91), 0)","v":0},{"$f":"IF(AL88 = 0, AL91 + SUM($F$91:AK91), 0)","v":0},{"$f":"IF(AM88 = 0, AM91 + SUM($F$91:AL91), 0)","v":0},{"$f":"IF(AN88 = 0, AN91 + SUM($F$91:AM91), 0)","v":0},{"$f":"IF(AO88 = 0, AO91 + SUM($F$91:AN91), 0)","v":0},{"$f":"IF(AP88 = 0, AP91 + SUM($F$91:AO91), 0)","v":0},{"$f":"IF(AQ88 = 0, AQ91 + SUM($F$91:AP91), 0)","v":0},{"$f":"IF(AR88 = 0, AR91 + SUM($F$91:AQ91), 0)","v":0},{"$f":"IF(AS88 = 0, AS91 + SUM($F$91:AR91), 0)","v":0},{"$f":"IF(AT88 = 0, AT91 + SUM($F$91:AS91), 0)","v":0},{"$f":"IF(AU88 = 0, AU91 + SUM($F$91:AT91), 0)","v":0},{"$f":"IF(AV88 = 0, AV91 + SUM($F$91:AU91), 0)","v":0},{"$f":"IF(AW88 = 0, AW91 + SUM($F$91:AV91), 0)","v":0},{"$f":"IF(AX88 = 0, AX91 + SUM($F$91:AW91), 0)","v":0},{"$f":"IF(AY88 = 0, AY91 + SUM($F$91:AX91), 0)","v":0},{"$f":"IF(AZ88 = 0, AZ91 + SUM($F$91:AY91), 0)","v":0},{"$f":"IF(BA88 = 0, BA91 + SUM($F$91:AZ91), 0)","v":0},{"$f":"IF(BB88 = 0, BB91 + SUM($F$91:BA91), 0)","v":0},{"$f":"IF(BC88 = 0, BC91 + SUM($F$91:BB91), 0)","v":0},{"$f":"IF(BD88 = 0, BD91 + SUM($F$91:BC91), 0)","v":0},{"$f":"IF(BE88 = 0, BE91 + SUM($F$91:BD91), 0)","v":0},{"$f":"IF(BF88 = 0, BF91 + SUM($F$91:BE91), 0)","v":0},{"$f":"IF(BG88 = 0, BG91 + SUM($F$91:BF91), 0)","v":0},{"$f":"IF(BH88 = 0, BH91 + SUM($F$91:BG91), 0)","v":0},{"$f":"IF(BI88 = 0, BI91 + SUM($F$91:BH91), 0)","v":0},{"$f":"IF(BJ88 = 0, BJ91 + SUM($F$91:BI91), 0)","v":0},{"$f":"IF(BK88 = 0, BK91 + SUM($F$91:BJ91), 0)","v":0},{"$f":"IF(BL88 = 0, BL91 + SUM($F$91:BK91), 0)","v":0},{"$f":"IF(BM88 = 0, BM91 + SUM($F$91:BL91), 0)","v":0},{"$f":"IF(BN88 = 0, BN91 + SUM($F$91:BM91), 0)","v":0},{"$f":"IF(BO88 = 0, BO91 + SUM($F$91:BN91), 0)","v":0},{"$f":"IF(BP88 = 0, BP91 + SUM($F$91:BO91), 0)","v":0},{"$f":"IF(BQ88 = 0, BQ91 + SUM($F$91:BP91), 0)","v":0},{"$f":"IF(BR88 = 0, BR91 + SUM($F$91:BQ91), 0)","v":0},{"$f":"IF(BS88 = 0, BS91 + SUM($F$91:BR91), 0)","v":0},{"$f":"IF(BT88 = 0, BT91 + SUM($F$91:BS91), 0)","v":0},{"$f":"IF(BU88 = 0, BU91 + SUM($F$91:BT91), 0)","v":0},{"$f":"IF(BV88 = 0, BV91 + SUM($F$91:BU91), 0)","v":0},{"$f":"IF(BW88 = 0, BW91 + SUM($F$91:BV91), 0)","v":0},{"$f":"IF(BX88 = 0, BX91 + SUM($F$91:BW91), 0)","v":0},{"$f":"IF(BY88 = 0, BY91 + SUM($F$91:BX91), 0)","v":0},{"$f":"IF(BZ88 = 0, BZ91 + SUM($F$91:BY91), 0)","v":0},{"$f":"IF(CA88 = 0, CA91 + SUM($F$91:BZ91), 0)","v":0},{"$f":"IF(CB88 = 0, CB91 + SUM($F$91:CA91), 0)","v":0},{"$f":"IF(CC88 = 0, CC91 + SUM($F$91:CB91), 0)","v":0},{"$f":"IF(CD88 = 0, CD91 + SUM($F$91:CC91), 0)","v":0},{"$f":"IF(CE88 = 0, CE91 + SUM($F$91:CD91), 0)","v":0},{"$f":"IF(CF88 = 0, CF91 + SUM($F$91:CE91), 0)","v":0},{"$f":"IF(CG88 = 0, CG91 + SUM($F$91:CF91), 0)","v":0},{"$f":"IF(CH88 = 0, CH91 + SUM($F$91:CG91), 0)","v":0}]
[null,null,"Loan repayment",null,"$ million",null,{"$f":"IF(OR(G88 = 0, G88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + G91)","v":0},{"$f":"IF(OR(H88 = 0, H88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + H91)","v":0},{"$f":"IF(OR(I88 = 0, I88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + I91)","v":0},{"$f":"IF(OR(J88 = 0, J88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + J91)","v":0},{"$f":"IF(OR(K88 = 0, K88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + K91)","v":0},{"$f":"IF(OR(L88 = 0, L88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + L91)","v":0},{"$f":"IF(OR(M88 = 0, M88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + M91)","v":0},{"$f":"IF(OR(N88 = 0, N88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + N91)","v":0},{"$f":"IF(OR(O88 = 0, O88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + O91)","v":0},{"$f":"IF(OR(P88 = 0, P88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + P91)","v":0},{"$f":"IF(OR(Q88 = 0, Q88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + Q91)","v":0},{"$f":"IF(OR(R88 = 0, R88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + R91)","v":0},{"$f":"IF(OR(S88 = 0, S88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + S91)","v":0},{"$f":"IF(OR(T88 = 0, T88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + T91)","v":0},{"$f":"IF(OR(U88 = 0, U88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + U91)","v":0},{"$f":"IF(OR(V88 = 0, V88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + V91)","v":0},{"$f":"IF(OR(W88 = 0, W88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + W91)","v":0},{"$f":"IF(OR(X88 = 0, X88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + X91)","v":0},{"$f":"IF(OR(Y88 = 0, Y88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + Y91)","v":0},{"$f":"IF(OR(Z88 = 0, Z88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + Z91)","v":0},{"$f":"IF(OR(AA88 = 0, AA88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AA91)","v":0},{"$f":"IF(OR(AB88 = 0, AB88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AB91)","v":0},{"$f":"IF(OR(AC88 = 0, AC88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AC91)","v":0},{"$f":"IF(OR(AD88 = 0, AD88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AD91)","v":0},{"$f":"IF(OR(AE88 = 0, AE88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AE91)","v":0},{"$f":"IF(OR(AF88 = 0, AF88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AF91)","v":0},{"$f":"IF(OR(AG88 = 0, AG88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AG91)","v":0},{"$f":"IF(OR(AH88 = 0, AH88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AH91)","v":0},{"$f":"IF(OR(AI88 = 0, AI88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AI91)","v":0},{"$f":"IF(OR(AJ88 = 0, AJ88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AJ91)","v":0},{"$f":"IF(OR(AK88 = 0, AK88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AK91)","v":0},{"$f":"IF(OR(AL88 = 0, AL88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AL91)","v":0},{"$f":"IF(OR(AM88 = 0, AM88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AM91)","v":0},{"$f":"IF(OR(AN88 = 0, AN88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AN91)","v":0},{"$f":"IF(OR(AO88 = 0, AO88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AO91)","v":0},{"$f":"IF(OR(AP88 = 0, AP88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AP91)","v":0},{"$f":"IF(OR(AQ88 = 0, AQ88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AQ91)","v":0},{"$f":"IF(OR(AR88 = 0, AR88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AR91)","v":0},{"$f":"IF(OR(AS88 = 0, AS88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AS91)","v":0},{"$f":"IF(OR(AT88 = 0, AT88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AT91)","v":0},{"$f":"IF(OR(AU88 = 0, AU88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AU91)","v":0},{"$f":"IF(OR(AV88 = 0, AV88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AV91)","v":0},{"$f":"IF(OR(AW88 = 0, AW88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AW91)","v":0},{"$f":"IF(OR(AX88 = 0, AX88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AX91)","v":0},{"$f":"IF(OR(AY88 = 0, AY88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AY91)","v":0},{"$f":"IF(OR(AZ88 = 0, AZ88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + AZ91)","v":0},{"$f":"IF(OR(BA88 = 0, BA88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BA91)","v":0},{"$f":"IF(OR(BB88 = 0, BB88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BB91)","v":0},{"$f":"IF(OR(BC88 = 0, BC88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BC91)","v":0},{"$f":"IF(OR(BD88 = 0, BD88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BD91)","v":0},{"$f":"IF(OR(BE88 = 0, BE88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BE91)","v":0},{"$f":"IF(OR(BF88 = 0, BF88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BF91)","v":0},{"$f":"IF(OR(BG88 = 0, BG88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BG91)","v":0},{"$f":"IF(OR(BH88 = 0, BH88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BH91)","v":0},{"$f":"IF(OR(BI88 = 0, BI88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BI91)","v":0},{"$f":"IF(OR(BJ88 = 0, BJ88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BJ91)","v":0},{"$f":"IF(OR(BK88 = 0, BK88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BK91)","v":0},{"$f":"IF(OR(BL88 = 0, BL88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BL91)","v":0},{"$f":"IF(OR(BM88 = 0, BM88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BM91)","v":0},{"$f":"IF(OR(BN88 = 0, BN88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BN91)","v":0},{"$f":"IF(OR(BO88 = 0, BO88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BO91)","v":0},{"$f":"IF(OR(BP88 = 0, BP88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BP91)","v":0},{"$f":"IF(OR(BQ88 = 0, BQ88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BQ91)","v":0},{"$f":"IF(OR(BR88 = 0, BR88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BR91)","v":0},{"$f":"IF(OR(BS88 = 0, BS88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BS91)","v":0},{"$f":"IF(OR(BT88 = 0, BT88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BT91)","v":0},{"$f":"IF(OR(BU88 = 0, BU88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BU91)","v":0},{"$f":"IF(OR(BV88 = 0, BV88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BV91)","v":0},{"$f":"IF(OR(BW88 = 0, BW88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BW91)","v":0},{"$f":"IF(OR(BX88 = 0, BX88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BX91)","v":0},{"$f":"IF(OR(BY88 = 0, BY88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BY91)","v":0},{"$f":"IF(OR(BZ88 = 0, BZ88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + BZ91)","v":0},{"$f":"IF(OR(CA88 = 0, CA88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CA91)","v":0},{"$f":"IF(OR(CB88 = 0, CB88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CB91)","v":0},{"$f":"IF(OR(CC88 = 0, CC88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CC91)","v":0},{"$f":"IF(OR(CD88 = 0, CD88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CD91)","v":0},{"$f":"IF(OR(CE88 = 0, CE88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CE91)","v":0},{"$f":"IF(OR(CF88 = 0, CF88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CF91)","v":0},{"$f":"IF(OR(CG88 = 0, CG88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CG91)","v":0},{"$f":"IF(OR(CH88 = 0, CH88 > Inputs!$E$260), 0, (($F$86 + $F$92) / Inputs!$E$260) + CH91)","v":0}]
[null,null,"Closing balance",null,"$ million",null,{"$f":"G90+G91-G93","v":0},{"$f":"H90+H91-H93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT90+BT91-BT93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total loan interest",null,"$ million",null,{"$f":"G71 + G81 + G91","v":0},{"$f":"H71 + H81 + H91","v":0},0,0,35.391816548997454,115.48246081897767,228.40711507357236,301.20961466919027,325.3063838427255,351.33089455014351,379.437366114155,409.79235540328744,368.81311986295873,327.83388432262996,286.85464878230124,245.8754132419725,204.89617770164375,163.91694216131503,122.93770662098626,81.958471080657517,40.979235540328759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT71 + BT81 + BT91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total loan repayment",null,"$ million",null,{"$f":"G73 + G83 + G93","v":0},{"$f":"H73 + H83 + H93","v":0},0,0,0,0,0,0,0,0,0,922.03279965739694,881.05356411706816,840.07432857673939,799.09509303641062,758.11585749608196,717.13662195575318,676.15738641542453,635.17815087509575,594.19891533476698,553.21967979443821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT73 + BT83 + BT93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital depreciation"]
[]
[null,null,{"$f":"Inputs!C279","v":"Initial allowance"},{"$f":"Inputs!E279","v":0.5}]
[null,null,{"$f":"Inputs!C280","v":"Depreciation factor in subsequent years"},{"$f":"Inputs!E280","v":0.3}]
[null,null,"Asset life",{"$f":"Inputs!E281","v":20},"Years"]
[null,null,"Straight line equivalent given asset life",{"$f":"100% / D103","v":0.05}]
[]
[null,null,"Depreciation rate in year 1",{"$f":"D101","v":0.5}]
[null,null,"Depreciation rate in year 2",{"$f":"IF(((100%-SUM($D$106:D106))* $D$102) > $D$104, (100%-SUM($D$106:D106))*$D$102, (1-SUM($D$106:D106))/($D$103-COUNT($D$106:D106)))","v":0.15}]
[null,null,"Depreciation rate in year 3",{"$f":"IF(((100%-SUM($D$106:D107))* $D$102) > $D$104, (100%-SUM($D$106:D107))*$D$102, (1-SUM($D$106:D107))/($D$103-COUNT($D$106:D107)))","v":0.105}]
[null,null,"Depreciation rate in year 4",{"$f":"IF(((100%-SUM($D$106:D108))* $D$102) > $D$104, (100%-SUM($D$106:D108))*$D$102, (1-SUM($D$106:D108))/($D$103-COUNT($D$106:D108)))","v":7.3499999999999996E-2}]
[null,null,"Depreciation rate in year 5",{"$f":"IF(((100%-SUM($D$106:D109))* $D$102) > $D$104, (100%-SUM($D$106:D109))*$D$102, (1-SUM($D$106:D109))/($D$103-COUNT($D$106:D109)))","v":5.1449999999999996E-2}]
[null,null,"Depreciation rate in year 6",{"$f":"IF(((100%-SUM($D$106:D110))* $D$102) > $D$104, (100%-SUM($D$106:D110))*$D$102, (1-SUM($D$106:D110))/($D$103-COUNT($D$106:D110)))","v":8.0033333333333328E-3}]
[null,null,"Depreciation rate in year 7",{"$f":"IF(((100%-SUM($D$106:D111))* $D$102) > $D$104, (100%-SUM($D$106:D111))*$D$102, (1-SUM($D$106:D111))/($D$103-COUNT($D$106:D111)))","v":8.0033333333333311E-3}]
[null,null,"Depreciation rate in year 8",{"$f":"IF(((100%-SUM($D$106:D112))* $D$102) > $D$104, (100%-SUM($D$106:D112))*$D$102, (1-SUM($D$106:D112))/($D$103-COUNT($D$106:D112)))","v":8.0033333333333276E-3}]
[null,null,"Depreciation rate in year 9",{"$f":"IF(((100%-SUM($D$106:D113))* $D$102) > $D$104, (100%-SUM($D$106:D113))*$D$102, (1-SUM($D$106:D113))/($D$103-COUNT($D$106:D113)))","v":8.0033333333333258E-3}]
[null,null,"Depreciation rate in year 10",{"$f":"IF(((100%-SUM($D$106:D114))* $D$102) > $D$104, (100%-SUM($D$106:D114))*$D$102, (1-SUM($D$106:D114))/($D$103-COUNT($D$106:D114)))","v":8.0033333333333224E-3}]
[null,null,"Depreciation rate in year 11",{"$f":"IF(((100%-SUM($D$106:D115))* $D$102) > $D$104, (100%-SUM($D$106:D115))*$D$102, (1-SUM($D$106:D115))/($D$103-COUNT($D$106:D115)))","v":8.0033333333333172E-3}]
[null,null,"Depreciation rate in year 12",{"$f":"IF(((100%-SUM($D$106:D116))* $D$102) > $D$104, (100%-SUM($D$106:D116))*$D$102, (1-SUM($D$106:D116))/($D$103-COUNT($D$106:D116)))","v":8.0033333333333137E-3}]
[null,null,"Depreciation rate in year 13",{"$f":"IF(((100%-SUM($D$106:D117))* $D$102) > $D$104, (100%-SUM($D$106:D117))*$D$102, (1-SUM($D$106:D117))/($D$103-COUNT($D$106:D117)))","v":8.0033333333333068E-3}]
[null,null,"Depreciation rate in year 14",{"$f":"IF(((100%-SUM($D$106:D118))* $D$102) > $D$104, (100%-SUM($D$106:D118))*$D$102, (1-SUM($D$106:D118))/($D$103-COUNT($D$106:D118)))","v":8.0033333333332981E-3}]
[null,null,"Depreciation rate in year 15",{"$f":"IF(((100%-SUM($D$106:D119))* $D$102) > $D$104, (100%-SUM($D$106:D119))*$D$102, (1-SUM($D$106:D119))/($D$103-COUNT($D$106:D119)))","v":8.0033333333333068E-3}]
[null,null,"Depreciation rate in year 16",{"$f":"IF(((100%-SUM($D$106:D120))* $D$102) > $D$104, (100%-SUM($D$106:D120))*$D$102, (1-SUM($D$106:D120))/($D$103-COUNT($D$106:D120)))","v":8.0033333333333172E-3}]
[null,null,"Depreciation rate in year 17",{"$f":"IF(((100%-SUM($D$106:D121))* $D$102) > $D$104, (100%-SUM($D$106:D121))*$D$102, (1-SUM($D$106:D121))/($D$103-COUNT($D$106:D121)))","v":8.0033333333333068E-3}]
[null,null,"Depreciation rate in year 18",{"$f":"IF(((100%-SUM($D$106:D122))* $D$102) > $D$104, (100%-SUM($D$106:D122))*$D$102, (1-SUM($D$106:D122))/($D$103-COUNT($D$106:D122)))","v":8.0033333333332877E-3}]
[null,null,"Depreciation rate in year 19",{"$f":"IF(((100%-SUM($D$106:D123))* $D$102) > $D$104, (100%-SUM($D$106:D123))*$D$102, (1-SUM($D$106:D123))/($D$103-COUNT($D$106:D123)))","v":8.0033333333333068E-3}]
[null,null,"Depreciation rate in year 20",{"$f":"IF(((100%-SUM($D$106:D124))* $D$102) > $D$104, (100%-SUM($D$106:D124))*$D$102, (1-SUM($D$106:D124))/($D$103-COUNT($D$106:D124)))","v":8.0033333333333623E-3}]
[]
[null,null,"Depreciation base",null,"$ million",{"$f":"SUM(G127:CH127)","v":4836.9125584619023},{"$f":"SUM(G51:G53)","v":0},0,0,0,631.99672408924027,1379.6303383225077,1851.5367390906517,973.748756959503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM51:AM53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS51:BS53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 1",null,"$ million",{"$f":"SUM(G128:CH128)","v":2418.4562792309512},{"$f":"G127 * $D$106","v":0},0,0,0,315.99836204462014,689.81516916125383,925.76836954532587,486.8743784797515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 2",null,"$ million",725.5368837692854,null,{"$f":"G127 * $D$107","v":0},0,0,0,94.799508613386038,206.94455074837614,277.73051086359777,146.06231354392546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 3",null,"$ million",507.87581863849982,null,null,{"$f":"G127 * $D$108","v":0},0,0,0,66.359656029370228,144.8611855238633,194.41135760451843,102.24361948074781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 4",null,"$ million",355.51307304694978,null,null,null,{"$f":"G127 * $D$109","v":0},0,0,0,46.451759220559154,101.40282986670431,136.08795032316289,71.570533636523464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 5",null,"$ million",248.85915113286489,null,null,null,null,{"$f":"G127 * $D$110","v":0},0,0,0,32.516231454391409,70.981980906693011,95.261565226214017,50.099373545566422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 6",null,"$ million",38.711423509556759,null,null,null,null,null,{"$f":"G127 * $D$111","v":0},0,0,0,5.0580804484608857,11.041641474374469,14.818465701855516,7.7932358848658883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$111","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 7",null,"$ million",38.711423509556752,null,null,null,null,null,null,{"$f":"G127 * $D$112","v":0},0,0,0,5.0580804484608848,11.041641474374467,14.818465701855512,7.7932358848658865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 8",null,"$ million",38.711423509556731,null,null,null,null,null,null,null,{"$f":"G127 * $D$113","v":0},0,0,0,5.058080448460883,11.041641474374462,14.818465701855505,7.7932358848658838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$113","v":0},0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 9",null,"$ million",38.711423509556724,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$114","v":0},0,0,0,5.0580804484608812,11.04164147437446,14.818465701855501,7.793235884865882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$114","v":0},0,0,0,0,0,0,0]
[null,null,"Depreciation in year 10",null,"$ million",38.71142350955671,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$115","v":0},0,0,0,5.0580804484608795,11.041641474374455,14.818465701855496,7.7932358848658785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$115","v":0},0,0,0,0,0,0]
[null,null,"Depreciation in year 11",null,"$ million",38.711423509556681,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$116","v":0},0,0,0,5.0580804484608759,11.041641474374448,14.818465701855486,7.7932358848658732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$116","v":0},0,0,0,0,0]
[null,null,"Depreciation in year 12",null,"$ million",38.711423509556667,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$117","v":0},0,0,0,5.0580804484608741,11.041641474374442,14.81846570185548,7.7932358848658696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$117","v":0},0,0,0,0]
[null,null,"Depreciation in year 13",null,"$ million",38.711423509556639,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$118","v":0},0,0,0,5.0580804484608697,11.041641474374433,14.818465701855468,7.7932358848658634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$118","v":0},0,0,0]
[null,null,"Depreciation in year 14",null,"$ million",38.711423509556596,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$119","v":0},0,0,0,5.0580804484608644,11.041641474374421,14.81846570185545,7.7932358848658545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$119","v":0},0,0]
[null,null,"Depreciation in year 15",null,"$ million",38.711423509556639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$120","v":0},0,0,0,5.0580804484608697,11.041641474374433,14.818465701855468,7.7932358848658634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$120","v":0},0]
[null,null,"Depreciation in year 16",null,"$ million",38.711423509556681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$121","v":0},0,0,0,5.0580804484608759,11.041641474374448,14.818465701855486,7.7932358848658732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS127 * $D$121","v":0}]
[null,null,"Depreciation in year 17",null,"$ million",38.711423509556639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$122","v":0},0,0,0,5.0580804484608697,11.041641474374433,14.818465701855468,7.7932358848658634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 18",null,"$ million",38.711423509556539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$123","v":0},0,0,0,5.0580804484608572,11.041641474374407,14.818465701855432,7.7932358848658447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 19",null,"$ million",38.711423509556639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$124","v":0},0,0,0,5.0580804484608697,11.041641474374433,14.818465701855468,7.7932358848658634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation in year 20",null,"$ million",38.711423509556901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G127 * $D$125","v":0},0,0,0,5.0580804484609043,11.04164147437451,14.818465701855569,7.7932358848659176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM127 * $D$125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total depreciation by year",null,"$ million",4836.9125584619032,{"$f":"SUM(G128:G147)","v":0},0,0,0,315.99836204462014,784.61467777463986,1199.0725763230721,955.91783408777155,474.39273246953957,314.37163115906458,182.93182078557285,81.017561170257295,38.711423509556752,38.711423509556731,38.711423509556717,38.711423509556695,38.711423509556674,38.711423509556646,38.711423509556631,38.711423509556624,38.711423509556639,38.711423509556639,38.711423509556617,38.711423509556631,33.653343061095825,22.611701586721431,7.7932358848659176,0,0,0,0,0,{"$f":"SUM(AM128:AM147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS128:BS147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate income tax"]
[]
[null,null,{"$f":"C29","v":"Revenue"},null,"$ million",{"$f":"SUM(G152:CH152)","v":50115.774335408343},{"$f":"G50","v":0},0,0,0,0,0,0,730.9559507029752,1325.4420267064661,1182.7793096647392,1206.5453015205649,1230.6006732659728,1434.5287967527784,1646.2306268088298,1865.848343382045,2093.2508251541635,2272.5533089812748,2318.0177865100254,2364.3117315663221,2411.6839036202896,2459.851832388556,2509.0618509758028,2559.2951894266121,2610.5328762645399,2662.7565331703836,2715.9473851802636,2770.342951757736,2825.6672333079259,2882.1552708377226,2939.785954733155,1097.6286727292018,0,{"$f":"AM50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C33","v":"Crude feedstock cost"},null,"$ million",{"$f":"SUM(G153:CH153)","v":25096.258063463752},{"$f":"G54","v":0},0,0,0,0,0,0,332.75158125853324,555.10563998105476,439.91456998504503,448.79528352898507,457.71479990221508,600.73558377597908,749.37535288762683,903.73656231411849,1063.7175632941198,1187.5943580939222,1211.3562573523423,1235.533804334483,1260.3086360675593,1285.4657243623949,1311.1847303750906,1337.4473207383594,1364.2349252243578,1391.5293282747389,1419.3119283119056,1447.7553658634909,1476.6488258592315,1506.1629096095448,1536.2768946503534,573.60011741829999,0,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C34","v":"Other operating costs"},null,"$ million",2052.8545233637328,{"$f":"G55","v":0},0,0,0,0,0,0,35.489269715839924,72.398110220313455,73.846072424719722,75.322993873214116,76.829453750678397,78.366042825691977,79.933363682205808,81.532030955849919,83.162671574966922,84.825925006466264,86.522443506595593,88.252892376727502,90.017950224262066,91.81830922874731,93.654675413322252,95.527768921588702,97.438324300020483,99.387090786020892,101.3748326017413,103.40232925377614,105.47037583885167,107.57978335562869,109.73137902274127,40.970434503762775,0,{"$f":"AM55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income before depreciation",null,"$ million",22966.66174858086,{"$f":"G152-G154-G153","v":0},0,0,0,0,0,0,362.71509972860207,697.93827650509797,669.01866725497439,682.42702411836581,696.05641961307936,755.42717015110736,816.92191023899727,880.57975011207657,946.37059028507679,1000.1330258808864,1020.1390856510875,1040.5250348551115,1061.3573173284681,1082.5677987974138,1104.2224451873899,1126.320099766664,1148.8596267401615,1171.8401141096238,1195.2606242666168,1219.1852566404689,1243.5480316098426,1268.4125778725493,1293.7776810600603,483.05812080713895,0,0,0,0,0,0,0,0,0,0,{"$f":"AV152-AV154-AV153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF152-CF154-CF153","v":0},0,0]
[]
[null,null,"Depreciation",null,"$ million",4836.9125584619032,{"$f":"G148","v":0},{"$f":"H148","v":0},0,0,315.99836204462014,784.61467777463986,1199.0725763230721,955.91783408777155,474.39273246953957,314.37163115906458,182.93182078557285,81.017561170257295,38.711423509556752,38.711423509556731,38.711423509556717,38.711423509556695,38.711423509556674,38.711423509556646,38.711423509556631,38.711423509556624,38.711423509556639,38.711423509556639,38.711423509556617,38.711423509556631,33.653343061095825,22.611701586721431,7.7932358848659176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF148","v":0},0,0]
[null,null,"Income before interest deduction",null,"$ million",18129.749190118953,{"$f":"G155-G157","v":0},{"$f":"H155-H157","v":0},0,0,-315.99836204462014,-784.61467777463986,-1199.0725763230721,-593.20273435916943,223.54554403555841,354.64703609590981,499.49520333279293,615.03885844282206,716.7157466415506,778.2104867294405,841.8683266025198,907.65916677552013,961.42160237132975,981.42766214153085,1001.8136113455548,1022.6458938189114,1043.8563752878572,1065.5110216778332,1087.6086762571074,1110.1482032306048,1138.186771048528,1172.6489226798953,1211.392020755603,1243.5480316098426,1268.4125778725493,1293.7776810600603,483.05812080713895,0,0,0,0,0,0,0,0,0,0,{"$f":"AV155-AV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF155-CF157","v":0},0,0]
[]
[null,null,"Loan interest",null,"$ million",3990.4236063358439,{"$f":"G96","v":0},0,0,0,35.391816548997454,115.48246081897767,228.40711507357236,301.20961466919027,325.3063838427255,351.33089455014351,379.437366114155,409.79235540328744,368.81311986295873,327.83388432262996,286.85464878230124,245.8754132419725,204.89617770164375,163.91694216131503,122.93770662098626,81.958471080657517,40.979235540328759,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Income before corporate income tax",null,"$ million",14139.325583783117,{"$f":"G158-G160","v":0},{"$f":"H158-H160","v":0},0,0,-351.39017859361758,-900.0971385936175,-1427.4796913966445,-894.4123490283597,-101.76083980716709,3.3161415457662997,120.05783721863793,205.24650303953462,347.90262677859187,450.37660240681055,555.01367782021862,661.78375353354761,756.525424669686,817.51071998021575,878.8759047245685,940.68742273825387,1002.8771397475284,1065.5110216778332,1087.6086762571074,1110.1482032306048,1138.186771048528,1172.6489226798953,1211.392020755603,1243.5480316098426,1268.4125778725493,1293.7776810600603,483.05812080713895,0,0,0,0,0,0,0,0,0,0,{"$f":"AV158-AV160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF158-CF160","v":0},0,0]
[]
[null,null,"Tax losses"]
[null,null,"Balance brought forward",null,"$ million",null,{"$f":"F168","v":0},{"$f":"G168","v":0},0,0,0,351.39017859361758,1251.487317187235,2678.9670085838798,3573.3793576122393,3675.1401974194064,3671.8240558736402,3551.7662186550024,3346.5197156154677,2998.6170888368761,2548.2404864300656,1993.226808609847,1331.4430550762995,574.91763040661351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU168","v":0},{"$f":"AV168","v":0},{"$f":"AW168","v":0},{"$f":"AX168","v":0},{"$f":"AY168","v":0},{"$f":"AZ168","v":0},{"$f":"BA168","v":0},{"$f":"BB168","v":0},{"$f":"BC168","v":0},{"$f":"BD168","v":0},{"$f":"BE168","v":0},{"$f":"BF168","v":0},{"$f":"BG168","v":0},{"$f":"BH168","v":0},{"$f":"BI168","v":0},{"$f":"BJ168","v":0},{"$f":"BK168","v":0},{"$f":"BL168","v":0},{"$f":"BM168","v":0},{"$f":"BN168","v":0},{"$f":"BO168","v":0},{"$f":"BP168","v":0},{"$f":"BQ168","v":0},{"$f":"BR168","v":0},{"$f":"BS168","v":0},{"$f":"BT168","v":0},{"$f":"BU168","v":0},{"$f":"BV168","v":0},{"$f":"BW168","v":0},{"$f":"BX168","v":0},{"$f":"BY168","v":0},{"$f":"BZ168","v":0},{"$f":"CA168","v":0},{"$f":"CB168","v":0},{"$f":"CC168","v":0},{"$f":"CD168","v":0},{"$f":"CE168","v":0},{"$f":"CF168","v":0},{"$f":"CG168","v":0}]
[null,null,"Additions",null,"$ million",null,{"$f":"IF(G161<0,-G161,0)","v":0},{"$f":"IF(H161<0,-H161,0)","v":0},0,0,351.39017859361758,900.0971385936175,1427.4796913966445,894.4123490283597,101.76083980716709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV161<0,-AV161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CF161<0,-CF161,0)","v":0},0,0]
[null,null,"Available income for loss utilisation",null,"$ million",null,{"$f":"G164+G165","v":0},{"$f":"H164+H165","v":0},0,0,351.39017859361758,1251.487317187235,2678.9670085838798,3573.3793576122393,3675.1401974194064,3675.1401974194064,3671.8240558736402,3551.7662186550024,3346.5197156154677,2998.6170888368761,2548.2404864300656,1993.226808609847,1331.4430550762995,574.91763040661351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV164+AV165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF164+CF165","v":0},0,0]
[null,null,"Losses utilised",null,"$ million",null,{"$f":"IF(G161 <= 0,0,IF(AND(G161>0,G161<G166),G161,IF(G161>G164,G164)))","v":0},{"$f":"IF(H161 <= 0,0,IF(AND(H161>0,H161<H166),H161,IF(H161>H164,H164)))","v":0},0,0,0,0,0,0,0,3.3161415457662997,120.05783721863793,205.24650303953462,347.90262677859187,450.37660240681055,555.01367782021862,661.78375353354761,756.525424669686,574.91763040661351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV161 <= 0,0,IF(AND(AV161>0,AV161<AV166),AV161,IF(AV161>AV164,AV164)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CF161 <= 0,0,IF(AND(CF161>0,CF161<CF166),CF161,IF(CF161>CF164,CF164)))","v":0},0,0]
[null,null,"Balance carried forward",null,"$ million",null,{"$f":"G166-G167","v":0},{"$f":"H166-H167","v":0},0,0,351.39017859361758,1251.487317187235,2678.9670085838798,3573.3793576122393,3675.1401974194064,3671.8240558736402,3551.7662186550024,3346.5197156154677,2998.6170888368761,2548.2404864300656,1993.226808609847,1331.4430550762995,574.91763040661351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV166-AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF166-CF167","v":0},0,0]
[]
[null,null,"Available losses",null,"$ million",null,{"$f":"G166","v":0},{"$f":"H166","v":0},0,0,351.39017859361758,1251.487317187235,2678.9670085838798,3573.3793576122393,3675.1401974194064,3675.1401974194064,3671.8240558736402,3551.7662186550024,3346.5197156154677,2998.6170888368761,2548.2404864300656,1993.226808609847,1331.4430550762995,574.91763040661351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF166","v":0},0,0]
[null,null,"Available income",null,"$ million",null,{"$f":"IF(G161>0,G161,0)","v":0},{"$f":"IF(H161>0,H161,0)","v":0},0,0,0,0,0,0,0,3.3161415457662997,120.05783721863793,205.24650303953462,347.90262677859187,450.37660240681055,555.01367782021862,661.78375353354761,756.525424669686,817.51071998021575,878.8759047245685,940.68742273825387,1002.8771397475284,1065.5110216778332,1087.6086762571074,1110.1482032306048,1138.186771048528,1172.6489226798953,1211.392020755603,1243.5480316098426,1268.4125778725493,1293.7776810600603,483.05812080713895,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV161>0,AV161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CF161>0,CF161,0)","v":0},0,0]
[]
[null,null,"Income subject to corporate income tax",null,"$ million",14139.325583783117,{"$f":"G171-G167","v":0},{"$f":"H171-H167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242.59308957360224,878.8759047245685,940.68742273825387,1002.8771397475284,1065.5110216778332,1087.6086762571074,1110.1482032306048,1138.186771048528,1172.6489226798953,1211.392020755603,1243.5480316098426,1268.4125778725493,1293.7776810600603,483.05812080713895,0,0,0,0,0,0,0,0,0,0,{"$f":"AV171-AV167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF171-CF167","v":0},0,0]
[]
[null,null,"Corporate income tax",{"$f":"Inputs!E276","v":0.3},"$ million",4241.7976751349352,{"$f":"G173*$D$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.77792687208067,263.66277141737055,282.20622682147615,300.86314192425851,319.65330650334994,326.28260287713221,333.04446096918144,341.4560313145584,351.79467680396857,363.4176062266809,373.06440948295278,380.52377336176477,388.13330431801808,144.91743624214169,0,{"$f":"AM173*$D$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS173*$D$175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dividend withholding tax"]
[]
[null,null,"Private investor share of revenues",null,"$ million",{"$f":"SUM(G179:CH179)","v":30069.464601245003},{"$f":"G50 * (1 - Inputs!$E$267)","v":0},{"$f":"H50 * (1 - Inputs!$E$267)","v":0},{"$f":"I50 * (1 - Inputs!$E$267)","v":0},{"$f":"J50 * (1 - Inputs!$E$267)","v":0},{"$f":"K50 * (1 - Inputs!$E$267)","v":0},{"$f":"L50 * (1 - Inputs!$E$267)","v":0},{"$f":"M50 * (1 - Inputs!$E$267)","v":0},{"$f":"N50 * (1 - Inputs!$E$267)","v":438.57357042178512},{"$f":"O50 * (1 - Inputs!$E$267)","v":795.26521602387959},{"$f":"P50 * (1 - Inputs!$E$267)","v":709.66758579884356},{"$f":"Q50 * (1 - Inputs!$E$267)","v":723.92718091233894},{"$f":"R50 * (1 - Inputs!$E$267)","v":738.36040395958366},{"$f":"S50 * (1 - Inputs!$E$267)","v":860.71727805166699},{"$f":"T50 * (1 - Inputs!$E$267)","v":987.73837608529789},{"$f":"U50 * (1 - Inputs!$E$267)","v":1119.5090060292268},{"$f":"V50 * (1 - Inputs!$E$267)","v":1255.9504950924982},{"$f":"W50 * (1 - Inputs!$E$267)","v":1363.5319853887647},{"$f":"X50 * (1 - Inputs!$E$267)","v":1390.8106719060152},{"$f":"Y50 * (1 - Inputs!$E$267)","v":1418.5870389397933},{"$f":"Z50 * (1 - Inputs!$E$267)","v":1447.0103421721738},{"$f":"AA50 * (1 - Inputs!$E$267)","v":1475.9110994331336},{"$f":"AB50 * (1 - Inputs!$E$267)","v":1505.4371105854816},{"$f":"AC50 * (1 - Inputs!$E$267)","v":1535.5771136559672},{"$f":"AD50 * (1 - Inputs!$E$267)","v":1566.319725758724},{"$f":"AE50 * (1 - Inputs!$E$267)","v":1597.6539199022302},{"$f":"AF50 * (1 - Inputs!$E$267)","v":1629.5684311081582},{"$f":"AG50 * (1 - Inputs!$E$267)","v":1662.2057710546417},{"$f":"AH50 * (1 - Inputs!$E$267)","v":1695.4003399847554},{"$f":"AI50 * (1 - Inputs!$E$267)","v":1729.2931625026335},{"$f":"AJ50 * (1 - Inputs!$E$267)","v":1763.8715728398929},{"$f":"AK50 * (1 - Inputs!$E$267)","v":658.57720363752105},{"$f":"AL50 * (1 - Inputs!$E$267)","v":0},{"$f":"AM50 * (1 - Inputs!$E$267)","v":0},{"$f":"AN50 * (1 - Inputs!$E$267)","v":0},{"$f":"AO50 * (1 - Inputs!$E$267)","v":0},{"$f":"AP50 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ50 * (1 - Inputs!$E$267)","v":0},{"$f":"AR50 * (1 - Inputs!$E$267)","v":0},{"$f":"AS50 * (1 - Inputs!$E$267)","v":0},{"$f":"AT50 * (1 - Inputs!$E$267)","v":0},{"$f":"AU50 * (1 - Inputs!$E$267)","v":0},{"$f":"AV50 * (1 - Inputs!$E$267)","v":0},{"$f":"AW50 * (1 - Inputs!$E$267)","v":0},{"$f":"AX50 * (1 - Inputs!$E$267)","v":0},{"$f":"AY50 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ50 * (1 - Inputs!$E$267)","v":0},{"$f":"BA50 * (1 - Inputs!$E$267)","v":0},{"$f":"BB50 * (1 - Inputs!$E$267)","v":0},{"$f":"BC50 * (1 - Inputs!$E$267)","v":0},{"$f":"BD50 * (1 - Inputs!$E$267)","v":0},{"$f":"BE50 * (1 - Inputs!$E$267)","v":0},{"$f":"BF50 * (1 - Inputs!$E$267)","v":0},{"$f":"BG50 * (1 - Inputs!$E$267)","v":0},{"$f":"BH50 * (1 - Inputs!$E$267)","v":0},{"$f":"BI50 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ50 * (1 - Inputs!$E$267)","v":0},{"$f":"BK50 * (1 - Inputs!$E$267)","v":0},{"$f":"BL50 * (1 - Inputs!$E$267)","v":0},{"$f":"BM50 * (1 - Inputs!$E$267)","v":0},{"$f":"BN50 * (1 - Inputs!$E$267)","v":0},{"$f":"BO50 * (1 - Inputs!$E$267)","v":0},{"$f":"BP50 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ50 * (1 - Inputs!$E$267)","v":0},{"$f":"BR50 * (1 - Inputs!$E$267)","v":0},{"$f":"BS50 * (1 - Inputs!$E$267)","v":0},{"$f":"BT50 * (1 - Inputs!$E$267)","v":0},{"$f":"BU50 * (1 - Inputs!$E$267)","v":0},{"$f":"BV50 * (1 - Inputs!$E$267)","v":0},{"$f":"BW50 * (1 - Inputs!$E$267)","v":0},{"$f":"BX50 * (1 - Inputs!$E$267)","v":0},{"$f":"BY50 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ50 * (1 - Inputs!$E$267)","v":0},{"$f":"CA50 * (1 - Inputs!$E$267)","v":0},{"$f":"CB50 * (1 - Inputs!$E$267)","v":0},{"$f":"CC50 * (1 - Inputs!$E$267)","v":0},{"$f":"CD50 * (1 - Inputs!$E$267)","v":0},{"$f":"CE50 * (1 - Inputs!$E$267)","v":0},{"$f":"CF50 * (1 - Inputs!$E$267)","v":0},{"$f":"CG50 * (1 - Inputs!$E$267)","v":0},{"$f":"CH50 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of initial capital expenditure",null,"$ million",870.64426052314252,{"$f":"G51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"H51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"I51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"J51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"K51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":113.75941033606325},{"$f":"L51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":248.33346089805138},{"$f":"M51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":333.27661303631737},{"$f":"N51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":175.27477625271058},{"$f":"O51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"P51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Q51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"R51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"S51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"T51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"U51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"V51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"W51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"X51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Y51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Z51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AA51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AB51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AC51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AD51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AE51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AF51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AG51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AH51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AI51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AJ51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AK51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AL51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AM51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AN51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AO51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AP51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AR51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AS51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AT51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AU51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AV51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AW51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AX51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AY51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BA51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BB51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BC51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BD51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BE51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BF51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BG51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BH51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BI51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BK51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BL51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BM51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BN51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BO51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BP51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BR51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BS51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BT51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BU51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BV51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BW51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BX51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BY51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CA51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CB51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CC51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CD51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CE51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CF51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CG51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CH51 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of expansion 1 capital expenditure",null,"$ million",0,{"$f":"G52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"H52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"I52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"J52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"K52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"L52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"M52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"N52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"O52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"P52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Q52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"R52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"S52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"T52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"U52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"V52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"W52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"X52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Y52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Z52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AA52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AB52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AC52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AD52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AE52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AF52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AG52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AH52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AI52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AJ52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AK52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AL52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AM52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AN52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AO52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AP52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AR52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AS52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AT52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AU52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AV52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AW52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AX52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AY52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BA52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BB52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BC52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BD52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BE52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BF52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BG52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BH52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BI52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BK52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BL52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BM52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BN52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BO52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BP52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BR52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BS52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BT52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BU52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BV52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BW52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BX52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BY52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CA52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CB52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CC52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CD52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CE52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CF52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CG52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CH52 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of expansion 2 capital expenditure",null,"$ million",0,{"$f":"G53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"H53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"I53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"J53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"K53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"L53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"M53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"N53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"O53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"P53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Q53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"R53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"S53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"T53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"U53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"V53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"W53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"X53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Y53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"Z53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AA53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AB53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AC53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AD53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AE53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AF53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AG53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AH53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AI53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AJ53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AK53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AL53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AM53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AN53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AO53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AP53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AR53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AS53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AT53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AU53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AV53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AW53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AX53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AY53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BA53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BB53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BC53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BD53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BE53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BF53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BG53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BH53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BI53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BK53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BL53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BM53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BN53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BO53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BP53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BR53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BS53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BT53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BU53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BV53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BW53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BX53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BY53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CA53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CB53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CC53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CD53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CE53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CF53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CG53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"CH53 * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of loan repayment",null,"$ million",4425.7574383555047,{"$f":"G97 * (1 - Inputs!$E$267)","v":0},{"$f":"H97 * (1 - Inputs!$E$267)","v":0},{"$f":"I97 * (1 - Inputs!$E$267)","v":0},{"$f":"J97 * (1 - Inputs!$E$267)","v":0},{"$f":"K97 * (1 - Inputs!$E$267)","v":0},{"$f":"L97 * (1 - Inputs!$E$267)","v":0},{"$f":"M97 * (1 - Inputs!$E$267)","v":0},{"$f":"N97 * (1 - Inputs!$E$267)","v":0},{"$f":"O97 * (1 - Inputs!$E$267)","v":0},{"$f":"P97 * (1 - Inputs!$E$267)","v":0},{"$f":"Q97 * (1 - Inputs!$E$267)","v":0},{"$f":"R97 * (1 - Inputs!$E$267)","v":553.21967979443809},{"$f":"S97 * (1 - Inputs!$E$267)","v":528.63213847024087},{"$f":"T97 * (1 - Inputs!$E$267)","v":504.0445971460436},{"$f":"U97 * (1 - Inputs!$E$267)","v":479.45705582184632},{"$f":"V97 * (1 - Inputs!$E$267)","v":454.86951449764916},{"$f":"W97 * (1 - Inputs!$E$267)","v":430.28197317345189},{"$f":"X97 * (1 - Inputs!$E$267)","v":405.69443184925473},{"$f":"Y97 * (1 - Inputs!$E$267)","v":381.10689052505745},{"$f":"Z97 * (1 - Inputs!$E$267)","v":356.51934920086018},{"$f":"AA97 * (1 - Inputs!$E$267)","v":331.9318078766629},{"$f":"AB97 * (1 - Inputs!$E$267)","v":0},{"$f":"AC97 * (1 - Inputs!$E$267)","v":0},{"$f":"AD97 * (1 - Inputs!$E$267)","v":0},{"$f":"AE97 * (1 - Inputs!$E$267)","v":0},{"$f":"AF97 * (1 - Inputs!$E$267)","v":0},{"$f":"AG97 * (1 - Inputs!$E$267)","v":0},{"$f":"AH97 * (1 - Inputs!$E$267)","v":0},{"$f":"AI97 * (1 - Inputs!$E$267)","v":0},{"$f":"AJ97 * (1 - Inputs!$E$267)","v":0},{"$f":"AK97 * (1 - Inputs!$E$267)","v":0},{"$f":"AL97 * (1 - Inputs!$E$267)","v":0},{"$f":"AM97 * (1 - Inputs!$E$267)","v":0},{"$f":"AN97 * (1 - Inputs!$E$267)","v":0},{"$f":"AO97 * (1 - Inputs!$E$267)","v":0},{"$f":"AP97 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ97 * (1 - Inputs!$E$267)","v":0},{"$f":"AR97 * (1 - Inputs!$E$267)","v":0},{"$f":"AS97 * (1 - Inputs!$E$267)","v":0},{"$f":"AT97 * (1 - Inputs!$E$267)","v":0},{"$f":"AU97 * (1 - Inputs!$E$267)","v":0},{"$f":"AV97 * (1 - Inputs!$E$267)","v":0},{"$f":"AW97 * (1 - Inputs!$E$267)","v":0},{"$f":"AX97 * (1 - Inputs!$E$267)","v":0},{"$f":"AY97 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ97 * (1 - Inputs!$E$267)","v":0},{"$f":"BA97 * (1 - Inputs!$E$267)","v":0},{"$f":"BB97 * (1 - Inputs!$E$267)","v":0},{"$f":"BC97 * (1 - Inputs!$E$267)","v":0},{"$f":"BD97 * (1 - Inputs!$E$267)","v":0},{"$f":"BE97 * (1 - Inputs!$E$267)","v":0},{"$f":"BF97 * (1 - Inputs!$E$267)","v":0},{"$f":"BG97 * (1 - Inputs!$E$267)","v":0},{"$f":"BH97 * (1 - Inputs!$E$267)","v":0},{"$f":"BI97 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ97 * (1 - Inputs!$E$267)","v":0},{"$f":"BK97 * (1 - Inputs!$E$267)","v":0},{"$f":"BL97 * (1 - Inputs!$E$267)","v":0},{"$f":"BM97 * (1 - Inputs!$E$267)","v":0},{"$f":"BN97 * (1 - Inputs!$E$267)","v":0},{"$f":"BO97 * (1 - Inputs!$E$267)","v":0},{"$f":"BP97 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ97 * (1 - Inputs!$E$267)","v":0},{"$f":"BR97 * (1 - Inputs!$E$267)","v":0},{"$f":"BS97 * (1 - Inputs!$E$267)","v":0},{"$f":"BT97 * (1 - Inputs!$E$267)","v":0},{"$f":"BU97 * (1 - Inputs!$E$267)","v":0},{"$f":"BV97 * (1 - Inputs!$E$267)","v":0},{"$f":"BW97 * (1 - Inputs!$E$267)","v":0},{"$f":"BX97 * (1 - Inputs!$E$267)","v":0},{"$f":"BY97 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ97 * (1 - Inputs!$E$267)","v":0},{"$f":"CA97 * (1 - Inputs!$E$267)","v":0},{"$f":"CB97 * (1 - Inputs!$E$267)","v":0},{"$f":"CC97 * (1 - Inputs!$E$267)","v":0},{"$f":"CD97 * (1 - Inputs!$E$267)","v":0},{"$f":"CE97 * (1 - Inputs!$E$267)","v":0},{"$f":"CF97 * (1 - Inputs!$E$267)","v":0},{"$f":"CG97 * (1 - Inputs!$E$267)","v":0},{"$f":"CH97 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of crude feedstock costs",null,"$ million",15057.754838078254,{"$f":"G54 * (1 - Inputs!$E$267)","v":0},{"$f":"H54 * (1 - Inputs!$E$267)","v":0},{"$f":"I54 * (1 - Inputs!$E$267)","v":0},{"$f":"J54 * (1 - Inputs!$E$267)","v":0},{"$f":"K54 * (1 - Inputs!$E$267)","v":0},{"$f":"L54 * (1 - Inputs!$E$267)","v":0},{"$f":"M54 * (1 - Inputs!$E$267)","v":0},{"$f":"N54 * (1 - Inputs!$E$267)","v":199.65094875511994},{"$f":"O54 * (1 - Inputs!$E$267)","v":333.06338398863284},{"$f":"P54 * (1 - Inputs!$E$267)","v":263.94874199102702},{"$f":"Q54 * (1 - Inputs!$E$267)","v":269.27717011739105},{"$f":"R54 * (1 - Inputs!$E$267)","v":274.62887994132905},{"$f":"S54 * (1 - Inputs!$E$267)","v":360.44135026558746},{"$f":"T54 * (1 - Inputs!$E$267)","v":449.62521173257608},{"$f":"U54 * (1 - Inputs!$E$267)","v":542.24193738847111},{"$f":"V54 * (1 - Inputs!$E$267)","v":638.23053797647185},{"$f":"W54 * (1 - Inputs!$E$267)","v":712.55661485635335},{"$f":"X54 * (1 - Inputs!$E$267)","v":726.81375441140528},{"$f":"Y54 * (1 - Inputs!$E$267)","v":741.32028260068978},{"$f":"Z54 * (1 - Inputs!$E$267)","v":756.18518164053557},{"$f":"AA54 * (1 - Inputs!$E$267)","v":771.27943461743689},{"$f":"AB54 * (1 - Inputs!$E$267)","v":786.71083822505432},{"$f":"AC54 * (1 - Inputs!$E$267)","v":802.46839244301566},{"$f":"AD54 * (1 - Inputs!$E$267)","v":818.54095513461459},{"$f":"AE54 * (1 - Inputs!$E$267)","v":834.91759696484326},{"$f":"AF54 * (1 - Inputs!$E$267)","v":851.58715698714332},{"$f":"AG54 * (1 - Inputs!$E$267)","v":868.65321951809449},{"$f":"AH54 * (1 - Inputs!$E$267)","v":885.98929551553886},{"$f":"AI54 * (1 - Inputs!$E$267)","v":903.69774576572684},{"$f":"AJ54 * (1 - Inputs!$E$267)","v":921.76613679021193},{"$f":"AK54 * (1 - Inputs!$E$267)","v":344.16007045097996},{"$f":"AL54 * (1 - Inputs!$E$267)","v":0},{"$f":"AM54 * (1 - Inputs!$E$267)","v":0},{"$f":"AN54 * (1 - Inputs!$E$267)","v":0},{"$f":"AO54 * (1 - Inputs!$E$267)","v":0},{"$f":"AP54 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ54 * (1 - Inputs!$E$267)","v":0},{"$f":"AR54 * (1 - Inputs!$E$267)","v":0},{"$f":"AS54 * (1 - Inputs!$E$267)","v":0},{"$f":"AT54 * (1 - Inputs!$E$267)","v":0},{"$f":"AU54 * (1 - Inputs!$E$267)","v":0},{"$f":"AV54 * (1 - Inputs!$E$267)","v":0},{"$f":"AW54 * (1 - Inputs!$E$267)","v":0},{"$f":"AX54 * (1 - Inputs!$E$267)","v":0},{"$f":"AY54 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ54 * (1 - Inputs!$E$267)","v":0},{"$f":"BA54 * (1 - Inputs!$E$267)","v":0},{"$f":"BB54 * (1 - Inputs!$E$267)","v":0},{"$f":"BC54 * (1 - Inputs!$E$267)","v":0},{"$f":"BD54 * (1 - Inputs!$E$267)","v":0},{"$f":"BE54 * (1 - Inputs!$E$267)","v":0},{"$f":"BF54 * (1 - Inputs!$E$267)","v":0},{"$f":"BG54 * (1 - Inputs!$E$267)","v":0},{"$f":"BH54 * (1 - Inputs!$E$267)","v":0},{"$f":"BI54 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ54 * (1 - Inputs!$E$267)","v":0},{"$f":"BK54 * (1 - Inputs!$E$267)","v":0},{"$f":"BL54 * (1 - Inputs!$E$267)","v":0},{"$f":"BM54 * (1 - Inputs!$E$267)","v":0},{"$f":"BN54 * (1 - Inputs!$E$267)","v":0},{"$f":"BO54 * (1 - Inputs!$E$267)","v":0},{"$f":"BP54 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ54 * (1 - Inputs!$E$267)","v":0},{"$f":"BR54 * (1 - Inputs!$E$267)","v":0},{"$f":"BS54 * (1 - Inputs!$E$267)","v":0},{"$f":"BT54 * (1 - Inputs!$E$267)","v":0},{"$f":"BU54 * (1 - Inputs!$E$267)","v":0},{"$f":"BV54 * (1 - Inputs!$E$267)","v":0},{"$f":"BW54 * (1 - Inputs!$E$267)","v":0},{"$f":"BX54 * (1 - Inputs!$E$267)","v":0},{"$f":"BY54 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ54 * (1 - Inputs!$E$267)","v":0},{"$f":"CA54 * (1 - Inputs!$E$267)","v":0},{"$f":"CB54 * (1 - Inputs!$E$267)","v":0},{"$f":"CC54 * (1 - Inputs!$E$267)","v":0},{"$f":"CD54 * (1 - Inputs!$E$267)","v":0},{"$f":"CE54 * (1 - Inputs!$E$267)","v":0},{"$f":"CF54 * (1 - Inputs!$E$267)","v":0},{"$f":"CG54 * (1 - Inputs!$E$267)","v":0},{"$f":"CH54 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of other operating costs",null,"$ million",1231.7127140182397,{"$f":"G55 * (1 - Inputs!$E$267)","v":0},{"$f":"H55 * (1 - Inputs!$E$267)","v":0},{"$f":"I55 * (1 - Inputs!$E$267)","v":0},{"$f":"J55 * (1 - Inputs!$E$267)","v":0},{"$f":"K55 * (1 - Inputs!$E$267)","v":0},{"$f":"L55 * (1 - Inputs!$E$267)","v":0},{"$f":"M55 * (1 - Inputs!$E$267)","v":0},{"$f":"N55 * (1 - Inputs!$E$267)","v":21.293561829503954},{"$f":"O55 * (1 - Inputs!$E$267)","v":43.438866132188075},{"$f":"P55 * (1 - Inputs!$E$267)","v":44.307643454831833},{"$f":"Q55 * (1 - Inputs!$E$267)","v":45.193796323928467},{"$f":"R55 * (1 - Inputs!$E$267)","v":46.097672250407037},{"$f":"S55 * (1 - Inputs!$E$267)","v":47.019625695415186},{"$f":"T55 * (1 - Inputs!$E$267)","v":47.960018209323486},{"$f":"U55 * (1 - Inputs!$E$267)","v":48.919218573509951},{"$f":"V55 * (1 - Inputs!$E$267)","v":49.89760294498015},{"$f":"W55 * (1 - Inputs!$E$267)","v":50.895555003879757},{"$f":"X55 * (1 - Inputs!$E$267)","v":51.913466103957354},{"$f":"Y55 * (1 - Inputs!$E$267)","v":52.9517354260365},{"$f":"Z55 * (1 - Inputs!$E$267)","v":54.010770134557241},{"$f":"AA55 * (1 - Inputs!$E$267)","v":55.090985537248386},{"$f":"AB55 * (1 - Inputs!$E$267)","v":56.192805247993348},{"$f":"AC55 * (1 - Inputs!$E$267)","v":57.316661352953219},{"$f":"AD55 * (1 - Inputs!$E$267)","v":58.462994580012285},{"$f":"AE55 * (1 - Inputs!$E$267)","v":59.632254471612534},{"$f":"AF55 * (1 - Inputs!$E$267)","v":60.824899561044781},{"$f":"AG55 * (1 - Inputs!$E$267)","v":62.041397552265686},{"$f":"AH55 * (1 - Inputs!$E$267)","v":63.282225503310997},{"$f":"AI55 * (1 - Inputs!$E$267)","v":64.547870013377207},{"$f":"AJ55 * (1 - Inputs!$E$267)","v":65.838827413644751},{"$f":"AK55 * (1 - Inputs!$E$267)","v":24.582260702257663},{"$f":"AL55 * (1 - Inputs!$E$267)","v":0},{"$f":"AM55 * (1 - Inputs!$E$267)","v":0},{"$f":"AN55 * (1 - Inputs!$E$267)","v":0},{"$f":"AO55 * (1 - Inputs!$E$267)","v":0},{"$f":"AP55 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ55 * (1 - Inputs!$E$267)","v":0},{"$f":"AR55 * (1 - Inputs!$E$267)","v":0},{"$f":"AS55 * (1 - Inputs!$E$267)","v":0},{"$f":"AT55 * (1 - Inputs!$E$267)","v":0},{"$f":"AU55 * (1 - Inputs!$E$267)","v":0},{"$f":"AV55 * (1 - Inputs!$E$267)","v":0},{"$f":"AW55 * (1 - Inputs!$E$267)","v":0},{"$f":"AX55 * (1 - Inputs!$E$267)","v":0},{"$f":"AY55 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ55 * (1 - Inputs!$E$267)","v":0},{"$f":"BA55 * (1 - Inputs!$E$267)","v":0},{"$f":"BB55 * (1 - Inputs!$E$267)","v":0},{"$f":"BC55 * (1 - Inputs!$E$267)","v":0},{"$f":"BD55 * (1 - Inputs!$E$267)","v":0},{"$f":"BE55 * (1 - Inputs!$E$267)","v":0},{"$f":"BF55 * (1 - Inputs!$E$267)","v":0},{"$f":"BG55 * (1 - Inputs!$E$267)","v":0},{"$f":"BH55 * (1 - Inputs!$E$267)","v":0},{"$f":"BI55 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ55 * (1 - Inputs!$E$267)","v":0},{"$f":"BK55 * (1 - Inputs!$E$267)","v":0},{"$f":"BL55 * (1 - Inputs!$E$267)","v":0},{"$f":"BM55 * (1 - Inputs!$E$267)","v":0},{"$f":"BN55 * (1 - Inputs!$E$267)","v":0},{"$f":"BO55 * (1 - Inputs!$E$267)","v":0},{"$f":"BP55 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ55 * (1 - Inputs!$E$267)","v":0},{"$f":"BR55 * (1 - Inputs!$E$267)","v":0},{"$f":"BS55 * (1 - Inputs!$E$267)","v":0},{"$f":"BT55 * (1 - Inputs!$E$267)","v":0},{"$f":"BU55 * (1 - Inputs!$E$267)","v":0},{"$f":"BV55 * (1 - Inputs!$E$267)","v":0},{"$f":"BW55 * (1 - Inputs!$E$267)","v":0},{"$f":"BX55 * (1 - Inputs!$E$267)","v":0},{"$f":"BY55 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ55 * (1 - Inputs!$E$267)","v":0},{"$f":"CA55 * (1 - Inputs!$E$267)","v":0},{"$f":"CB55 * (1 - Inputs!$E$267)","v":0},{"$f":"CC55 * (1 - Inputs!$E$267)","v":0},{"$f":"CD55 * (1 - Inputs!$E$267)","v":0},{"$f":"CE55 * (1 - Inputs!$E$267)","v":0},{"$f":"CF55 * (1 - Inputs!$E$267)","v":0},{"$f":"CG55 * (1 - Inputs!$E$267)","v":0},{"$f":"CH55 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of corporate income tax",null,"$ million",2545.0786050809606,{"$f":"G175 * (1 - Inputs!$E$267)","v":0},{"$f":"H175 * (1 - Inputs!$E$267)","v":0},{"$f":"I175 * (1 - Inputs!$E$267)","v":0},{"$f":"J175 * (1 - Inputs!$E$267)","v":0},{"$f":"K175 * (1 - Inputs!$E$267)","v":0},{"$f":"L175 * (1 - Inputs!$E$267)","v":0},{"$f":"M175 * (1 - Inputs!$E$267)","v":0},{"$f":"N175 * (1 - Inputs!$E$267)","v":0},{"$f":"O175 * (1 - Inputs!$E$267)","v":0},{"$f":"P175 * (1 - Inputs!$E$267)","v":0},{"$f":"Q175 * (1 - Inputs!$E$267)","v":0},{"$f":"R175 * (1 - Inputs!$E$267)","v":0},{"$f":"S175 * (1 - Inputs!$E$267)","v":0},{"$f":"T175 * (1 - Inputs!$E$267)","v":0},{"$f":"U175 * (1 - Inputs!$E$267)","v":0},{"$f":"V175 * (1 - Inputs!$E$267)","v":0},{"$f":"W175 * (1 - Inputs!$E$267)","v":0},{"$f":"X175 * (1 - Inputs!$E$267)","v":43.666756123248398},{"$f":"Y175 * (1 - Inputs!$E$267)","v":158.19766285042232},{"$f":"Z175 * (1 - Inputs!$E$267)","v":169.3237360928857},{"$f":"AA175 * (1 - Inputs!$E$267)","v":180.5178851545551},{"$f":"AB175 * (1 - Inputs!$E$267)","v":191.79198390200995},{"$f":"AC175 * (1 - Inputs!$E$267)","v":195.76956172627931},{"$f":"AD175 * (1 - Inputs!$E$267)","v":199.82667658150885},{"$f":"AE175 * (1 - Inputs!$E$267)","v":204.87361878873503},{"$f":"AF175 * (1 - Inputs!$E$267)","v":211.07680608238113},{"$f":"AG175 * (1 - Inputs!$E$267)","v":218.05056373600854},{"$f":"AH175 * (1 - Inputs!$E$267)","v":223.83864568977165},{"$f":"AI175 * (1 - Inputs!$E$267)","v":228.31426401705886},{"$f":"AJ175 * (1 - Inputs!$E$267)","v":232.87998259081084},{"$f":"AK175 * (1 - Inputs!$E$267)","v":86.950461745285011},{"$f":"AL175 * (1 - Inputs!$E$267)","v":0},{"$f":"AM175 * (1 - Inputs!$E$267)","v":0},{"$f":"AN175 * (1 - Inputs!$E$267)","v":0},{"$f":"AO175 * (1 - Inputs!$E$267)","v":0},{"$f":"AP175 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ175 * (1 - Inputs!$E$267)","v":0},{"$f":"AR175 * (1 - Inputs!$E$267)","v":0},{"$f":"AS175 * (1 - Inputs!$E$267)","v":0},{"$f":"AT175 * (1 - Inputs!$E$267)","v":0},{"$f":"AU175 * (1 - Inputs!$E$267)","v":0},{"$f":"AV175 * (1 - Inputs!$E$267)","v":0},{"$f":"AW175 * (1 - Inputs!$E$267)","v":0},{"$f":"AX175 * (1 - Inputs!$E$267)","v":0},{"$f":"AY175 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ175 * (1 - Inputs!$E$267)","v":0},{"$f":"BA175 * (1 - Inputs!$E$267)","v":0},{"$f":"BB175 * (1 - Inputs!$E$267)","v":0},{"$f":"BC175 * (1 - Inputs!$E$267)","v":0},{"$f":"BD175 * (1 - Inputs!$E$267)","v":0},{"$f":"BE175 * (1 - Inputs!$E$267)","v":0},{"$f":"BF175 * (1 - Inputs!$E$267)","v":0},{"$f":"BG175 * (1 - Inputs!$E$267)","v":0},{"$f":"BH175 * (1 - Inputs!$E$267)","v":0},{"$f":"BI175 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ175 * (1 - Inputs!$E$267)","v":0},{"$f":"BK175 * (1 - Inputs!$E$267)","v":0},{"$f":"BL175 * (1 - Inputs!$E$267)","v":0},{"$f":"BM175 * (1 - Inputs!$E$267)","v":0},{"$f":"BN175 * (1 - Inputs!$E$267)","v":0},{"$f":"BO175 * (1 - Inputs!$E$267)","v":0},{"$f":"BP175 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ175 * (1 - Inputs!$E$267)","v":0},{"$f":"BR175 * (1 - Inputs!$E$267)","v":0},{"$f":"BS175 * (1 - Inputs!$E$267)","v":0},{"$f":"BT175 * (1 - Inputs!$E$267)","v":0},{"$f":"BU175 * (1 - Inputs!$E$267)","v":0},{"$f":"BV175 * (1 - Inputs!$E$267)","v":0},{"$f":"BW175 * (1 - Inputs!$E$267)","v":0},{"$f":"BX175 * (1 - Inputs!$E$267)","v":0},{"$f":"BY175 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ175 * (1 - Inputs!$E$267)","v":0},{"$f":"CA175 * (1 - Inputs!$E$267)","v":0},{"$f":"CB175 * (1 - Inputs!$E$267)","v":0},{"$f":"CC175 * (1 - Inputs!$E$267)","v":0},{"$f":"CD175 * (1 - Inputs!$E$267)","v":0},{"$f":"CE175 * (1 - Inputs!$E$267)","v":0},{"$f":"CF175 * (1 - Inputs!$E$267)","v":0},{"$f":"CG175 * (1 - Inputs!$E$267)","v":0},{"$f":"CH175 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor net cashflow",null,"$ million",5938.5167451889092,{"$f":"G179-SUM(G180:G186)","v":0},0,0,0,-113.75941033606325,-248.33346089805138,-333.27661303631737,42.354283584450627,418.76296590305867,401.41120035298468,409.45621447101939,-135.58582802659055,-75.375836379576526,-13.89145100264534,48.890794245399547,112.95283967339697,169.79784235507987,162.7222634181494,85.010467537587147,110.971305103335,137.09098624723038,470.74148321042412,480.02249813371895,489.48909946258823,498.23044967703936,506.07956847758896,513.46059024827287,522.29017327613383,532.73328270647062,543.38662604522551,202.88441073899844,0,{"$f":"AM179-SUM(AM180:AM186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS179-SUM(BS180:BS186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative private investor net cashflow",null,"$ million",null,{"$f":"F188 + G187","v":0},{"$f":"G188 + H187","v":0},{"$f":"H188 + I187","v":0},{"$f":"I188 + J187","v":0},{"$f":"J188 + K187","v":-113.75941033606325},{"$f":"K188 + L187","v":-362.09287123411463},{"$f":"L188 + M187","v":-695.36948427043194},{"$f":"M188 + N187","v":-653.01520068598131},{"$f":"N188 + O187","v":-234.25223478292264},{"$f":"O188 + P187","v":167.15896557006204},{"$f":"P188 + Q187","v":576.61518004108143},{"$f":"Q188 + R187","v":441.02935201449088},{"$f":"R188 + S187","v":365.65351563491436},{"$f":"S188 + T187","v":351.76206463226902},{"$f":"T188 + U187","v":400.65285887766856},{"$f":"U188 + V187","v":513.60569855106553},{"$f":"V188 + W187","v":683.40354090614539},{"$f":"W188 + X187","v":846.12580432429479},{"$f":"X188 + Y187","v":931.13627186188194},{"$f":"Y188 + Z187","v":1042.107576965217},{"$f":"Z188 + AA187","v":1179.1985632124474},{"$f":"AA188 + AB187","v":1649.9400464228715},{"$f":"AB188 + AC187","v":2129.9625445565907},{"$f":"AC188 + AD187","v":2619.4516440191792},{"$f":"AD188 + AE187","v":3117.6820936962185},{"$f":"AE188 + AF187","v":3623.7616621738075},{"$f":"AF188 + AG187","v":4137.2222524220806},{"$f":"AG188 + AH187","v":4659.5124256982144},{"$f":"AH188 + AI187","v":5192.2457084046855},{"$f":"AI188 + AJ187","v":5735.6323344499106},{"$f":"AJ188 + AK187","v":5938.5167451889092},{"$f":"AK188 + AL187","v":5938.5167451889092},{"$f":"AL188 + AM187","v":5938.5167451889092},{"$f":"AM188 + AN187","v":5938.5167451889092},{"$f":"AN188 + AO187","v":5938.5167451889092},{"$f":"AO188 + AP187","v":5938.5167451889092},{"$f":"AP188 + AQ187","v":5938.5167451889092},{"$f":"AQ188 + AR187","v":5938.5167451889092},{"$f":"AR188 + AS187","v":5938.5167451889092},{"$f":"AS188 + AT187","v":5938.5167451889092},{"$f":"AT188 + AU187","v":5938.5167451889092},{"$f":"AU188 + AV187","v":5938.5167451889092},{"$f":"AV188 + AW187","v":5938.5167451889092},{"$f":"AW188 + AX187","v":5938.5167451889092},{"$f":"AX188 + AY187","v":5938.5167451889092},{"$f":"AY188 + AZ187","v":5938.5167451889092},{"$f":"AZ188 + BA187","v":5938.5167451889092},{"$f":"BA188 + BB187","v":5938.5167451889092},{"$f":"BB188 + BC187","v":5938.5167451889092},{"$f":"BC188 + BD187","v":5938.5167451889092},{"$f":"BD188 + BE187","v":5938.5167451889092},{"$f":"BE188 + BF187","v":5938.5167451889092},{"$f":"BF188 + BG187","v":5938.5167451889092},{"$f":"BG188 + BH187","v":5938.5167451889092},{"$f":"BH188 + BI187","v":5938.5167451889092},{"$f":"BI188 + BJ187","v":5938.5167451889092},{"$f":"BJ188 + BK187","v":5938.5167451889092},{"$f":"BK188 + BL187","v":5938.5167451889092},{"$f":"BL188 + BM187","v":5938.5167451889092},{"$f":"BM188 + BN187","v":5938.5167451889092},{"$f":"BN188 + BO187","v":5938.5167451889092},{"$f":"BO188 + BP187","v":5938.5167451889092},{"$f":"BP188 + BQ187","v":5938.5167451889092},{"$f":"BQ188 + BR187","v":5938.5167451889092},{"$f":"BR188 + BS187","v":5938.5167451889092},{"$f":"BS188 + BT187","v":5938.5167451889092},{"$f":"BT188 + BU187","v":5938.5167451889092},{"$f":"BU188 + BV187","v":5938.5167451889092},{"$f":"BV188 + BW187","v":5938.5167451889092},{"$f":"BW188 + BX187","v":5938.5167451889092},{"$f":"BX188 + BY187","v":5938.5167451889092},{"$f":"BY188 + BZ187","v":5938.5167451889092},{"$f":"BZ188 + CA187","v":5938.5167451889092},{"$f":"CA188 + CB187","v":5938.5167451889092},{"$f":"CB188 + CC187","v":5938.5167451889092},{"$f":"CC188 + CD187","v":5938.5167451889092},{"$f":"CD188 + CE187","v":5938.5167451889092},{"$f":"CE188 + CF187","v":5938.5167451889092},{"$f":"CF188 + CG187","v":5938.5167451889092},{"$f":"CG188 + CH187","v":5938.5167451889092}]
[]
[null,null,"Private investor dividends",null,"$ million",{"$f":"SUM(G190:CH190)","v":6163.3698605977215},{"$f":"IF(G188 > 0, MAX(0, MIN(G187, G188)), 0)","v":0},{"$f":"IF(H188 > 0, MAX(0, MIN(H187, H188)), 0)","v":0},0,0,0,0,0,0,0,167.15896557006204,409.45621447101939,0,0,0,48.890794245399547,112.95283967339697,169.79784235507987,162.7222634181494,85.010467537587147,110.971305103335,137.09098624723038,470.74148321042412,480.02249813371895,489.48909946258823,498.23044967703936,506.07956847758896,513.46059024827287,522.29017327613383,532.73328270647062,543.38662604522551,202.88441073899844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT188 > 0, MAX(0, MIN(BT187, BT188)), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend withholding tax",{"$f":"Inputs!E283","v":0.1},"$ million",616.33698605977224,{"$f":"G190 * $D$191","v":0},0,0,0,0,0,0,0,0,16.715896557006204,40.945621447101942,0,0,0,4.8890794245399549,11.295283967339698,16.979784235507989,16.272226341814939,8.5010467537587147,11.0971305103335,13.709098624723039,47.074148321042415,48.002249813371897,48.948909946258823,49.823044967703936,50.607956847758899,51.346059024827291,52.229017327613384,53.273328270647063,54.338662604522554,20.288441073899847,0,{"$f":"AM190 * $D$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS190 * $D$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project net cashflow (nominal)"]
[]
[null,null,{"$f":"C29","v":"Revenue"},null,"$ million",{"$f":"SUM(G195:CH195)","v":50115.774335408343},{"$f":"G50","v":0},0,0,0,0,0,0,730.9559507029752,1325.4420267064661,1182.7793096647392,1206.5453015205649,1230.6006732659728,1434.5287967527784,1646.2306268088298,1865.848343382045,2093.2508251541635,2272.5533089812748,2318.0177865100254,2364.3117315663221,2411.6839036202896,2459.851832388556,2509.0618509758028,2559.2951894266121,2610.5328762645399,2662.7565331703836,2715.9473851802636,2770.342951757736,2825.6672333079259,2882.1552708377226,2939.785954733155,1097.6286727292018,0,{"$f":"AM50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Initial capital expenditure",null,"$ million",4836.9125584619023,{"$f":"G51","v":0},0,0,0,631.99672408924027,1379.6303383225077,1851.5367390906517,973.748756959503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 1 capital expenditure",null,"$ million",0,{"$f":"G52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 2 capital expenditure",null,"$ million",0,{"$f":"G53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C33","v":"Crude feedstock cost"},null,"$ million",25096.258063463752,{"$f":"G54","v":0},0,0,0,0,0,0,332.75158125853324,555.10563998105476,439.91456998504503,448.79528352898507,457.71479990221508,600.73558377597908,749.37535288762683,903.73656231411849,1063.7175632941198,1187.5943580939222,1211.3562573523423,1235.533804334483,1260.3086360675593,1285.4657243623949,1311.1847303750906,1337.4473207383594,1364.2349252243578,1391.5293282747389,1419.3119283119056,1447.7553658634909,1476.6488258592315,1506.1629096095448,1536.2768946503534,573.60011741829999,0,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C34","v":"Other operating costs"},null,"$ million",2052.8545233637328,{"$f":"G55","v":0},0,0,0,0,0,0,35.489269715839924,72.398110220313455,73.846072424719722,75.322993873214116,76.829453750678397,78.366042825691977,79.933363682205808,81.532030955849919,83.162671574966922,84.825925006466264,86.522443506595593,88.252892376727502,90.017950224262066,91.81830922874731,93.654675413322252,95.527768921588702,97.438324300020483,99.387090786020892,101.3748326017413,103.40232925377614,105.47037583885167,107.57978335562869,109.73137902274127,40.970434503762775,0,{"$f":"AM55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C175","v":"Corporate income tax"},null,"$ million",4241.7976751349352,{"$f":"G175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.77792687208067,263.66277141737055,282.20622682147615,300.86314192425851,319.65330650334994,326.28260287713221,333.04446096918144,341.4560313145584,351.79467680396857,363.4176062266809,373.06440948295278,380.52377336176477,388.13330431801808,144.91743624214169,0,{"$f":"AM175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend withholding tax",null,"$ million",616.33698605977224,{"$f":"G191","v":0},{"$f":"H191","v":0},0,0,0,0,0,0,0,16.715896557006204,40.945621447101942,0,0,0,4.8890794245399549,11.295283967339698,16.979784235507989,16.272226341814939,8.5010467537587147,11.0971305103335,13.709098624723039,47.074148321042415,48.002249813371897,48.948909946258823,49.823044967703936,50.607956847758899,51.346059024827291,52.229017327613384,53.273328270647063,54.338662604522554,20.288441073899847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,"$ million",13271.61452892425,{"$f":"G195-SUM(G196:G202)","v":0},{"$f":"H195-SUM(H196:H202)","v":0},0,0,-631.99672408924027,-1379.6303383225077,-1851.5367390906517,-611.03365723090099,697.93827650509786,652.3027706979683,641.48140267126371,696.05641961307924,755.42717015110725,816.92191023899716,875.69067068753657,935.07530631773716,983.1532416453781,931.08893243719194,768.36121668398255,768.0539599966587,767.99555824843219,737.49499036299744,752.03524707615998,766.86625582472152,780.56103782736136,792.85799061488933,804.42159138896091,818.25460479927688,834.61547624013724,851.30571413751977,317.8522434910974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT195-SUM(BT196:BT202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative net cashflow",null,"$ million",null,{"$f":"F204 + G203","v":0},{"$f":"G204 + H203","v":0},0,0,-631.99672408924027,-2011.6270624117478,-3863.1638015023996,-4474.1974587333007,-3776.2591822282029,-3123.9564115302346,-2482.4750088589708,-1786.4185892458916,-1030.9914190947843,-214.06950885578715,661.62116183174942,1596.6964681494865,2579.8497097948648,3510.9386422320567,4279.2998589160397,5047.3538189126984,5815.3493771611302,6552.8443675241278,7304.8796146002878,8071.7458704250093,8852.3069082523707,9645.1648988672605,10449.586490256221,11267.841095055497,12102.456571295634,12953.762285433153,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,13271.61452892425,{"$f":"AU204 + AV203","v":13271.61452892425},{"$f":"AV204 + AW203","v":13271.61452892425},{"$f":"AW204 + AX203","v":13271.61452892425},{"$f":"AX204 + AY203","v":13271.61452892425},{"$f":"AY204 + AZ203","v":13271.61452892425},{"$f":"AZ204 + BA203","v":13271.61452892425},{"$f":"BA204 + BB203","v":13271.61452892425},{"$f":"BB204 + BC203","v":13271.61452892425},{"$f":"BC204 + BD203","v":13271.61452892425},{"$f":"BD204 + BE203","v":13271.61452892425},{"$f":"BE204 + BF203","v":13271.61452892425},{"$f":"BF204 + BG203","v":13271.61452892425},{"$f":"BG204 + BH203","v":13271.61452892425},{"$f":"BH204 + BI203","v":13271.61452892425},{"$f":"BI204 + BJ203","v":13271.61452892425},{"$f":"BJ204 + BK203","v":13271.61452892425},{"$f":"BK204 + BL203","v":13271.61452892425},{"$f":"BL204 + BM203","v":13271.61452892425},{"$f":"BM204 + BN203","v":13271.61452892425},{"$f":"BN204 + BO203","v":13271.61452892425},{"$f":"BO204 + BP203","v":13271.61452892425},{"$f":"BP204 + BQ203","v":13271.61452892425},{"$f":"BQ204 + BR203","v":13271.61452892425},{"$f":"BR204 + BS203","v":13271.61452892425},{"$f":"BS204 + BT203","v":13271.61452892425},{"$f":"BT204 + BU203","v":13271.61452892425},{"$f":"BU204 + BV203","v":13271.61452892425},{"$f":"BV204 + BW203","v":13271.61452892425},{"$f":"BW204 + BX203","v":13271.61452892425},{"$f":"BX204 + BY203","v":13271.61452892425},{"$f":"BY204 + BZ203","v":13271.61452892425},{"$f":"BZ204 + CA203","v":13271.61452892425},{"$f":"CA204 + CB203","v":13271.61452892425},{"$f":"CB204 + CC203","v":13271.61452892425},{"$f":"CC204 + CD203","v":13271.61452892425},{"$f":"CD204 + CE203","v":13271.61452892425},{"$f":"CE204 + CF203","v":13271.61452892425},{"$f":"CF204 + CG203","v":13271.61452892425},{"$f":"CG204 + CH203","v":13271.61452892425}]
[]
[null,null,{"$f":"\"Project net cashflow NPV\"&((Inputs!$E$263 + Inputs!$E$287)*100)","v":"Project net cashflow NPV10"},null,"$ million",{"$f":"SUM(G206:CH206)","v":1123.6023672073275},{"$f":"G203 / G59","v":0},0,0,0,-574.54247644476379,-1140.1903622500063,-1391.0869564918492,-417.34420956963373,433.36475806117164,368.20790856084994,329.18138947477973,324.71545679186426,320.37486371495027,314.95876048059938,306.92423790875029,297.94380947278262,284.78447392732227,245.18481644919444,183.93956631776237,167.15091955427411,151.94382693843539,132.64495653079589,122.96377228017691,113.98978247507755,105.47765868813606,97.399411762751598,89.836321416236075,83.073788064221162,77.031668473609159,71.429191491055207,24.24503312878516,0,{"$f":"AM203 / AM59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS203 / BS59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IRR",null,"%",{"$f":"IRR(G203:CH203)","v":0.13286341881048647}]
[null,null,"Payback period",null,"Years",{"$f":"MAX(G208:CH208)","v":8.2444579073655238},{"$f":"IFERROR(AND(G204 > 0, F204 < 0 ) * (ABS(F204 / G203) + Inputs!E193), 0)","v":0},{"$f":"IFERROR(AND(H204 > 0, G204 < 0 ) * (ABS(G204 / H203) + Inputs!F193), 0)","v":0},{"$f":"IFERROR(AND(I204 > 0, H204 < 0 ) * (ABS(H204 / I203) + Inputs!G193), 0)","v":0},{"$f":"IFERROR(AND(J204 > 0, I204 < 0 ) * (ABS(I204 / J203) + Inputs!H193), 0)","v":0},{"$f":"IFERROR(AND(K204 > 0, J204 < 0 ) * (ABS(J204 / K203) + Inputs!I193), 0)","v":0},{"$f":"IFERROR(AND(L204 > 0, K204 < 0 ) * (ABS(K204 / L203) + Inputs!J193), 0)","v":0},{"$f":"IFERROR(AND(M204 > 0, L204 < 0 ) * (ABS(L204 / M203) + Inputs!K193), 0)","v":0},{"$f":"IFERROR(AND(N204 > 0, M204 < 0 ) * (ABS(M204 / N203) + Inputs!L193), 0)","v":0},{"$f":"IFERROR(AND(O204 > 0, N204 < 0 ) * (ABS(N204 / O203) + Inputs!M193), 0)","v":0},{"$f":"IFERROR(AND(P204 > 0, O204 < 0 ) * (ABS(O204 / P203) + Inputs!N193), 0)","v":0},{"$f":"IFERROR(AND(Q204 > 0, P204 < 0 ) * (ABS(P204 / Q203) + Inputs!O193), 0)","v":0},{"$f":"IFERROR(AND(R204 > 0, Q204 < 0 ) * (ABS(Q204 / R203) + Inputs!P193), 0)","v":0},{"$f":"IFERROR(AND(S204 > 0, R204 < 0 ) * (ABS(R204 / S203) + Inputs!Q193), 0)","v":0},{"$f":"IFERROR(AND(T204 > 0, S204 < 0 ) * (ABS(S204 / T203) + Inputs!R193), 0)","v":0},{"$f":"IFERROR(AND(U204 > 0, T204 < 0 ) * (ABS(T204 / U203) + Inputs!S193), 0)","v":8.2444579073655238},{"$f":"IFERROR(AND(V204 > 0, U204 < 0 ) * (ABS(U204 / V203) + Inputs!T193), 0)","v":0},{"$f":"IFERROR(AND(W204 > 0, V204 < 0 ) * (ABS(V204 / W203) + Inputs!U193), 0)","v":0},{"$f":"IFERROR(AND(X204 > 0, W204 < 0 ) * (ABS(W204 / X203) + Inputs!V193), 0)","v":0},{"$f":"IFERROR(AND(Y204 > 0, X204 < 0 ) * (ABS(X204 / Y203) + Inputs!W193), 0)","v":0},{"$f":"IFERROR(AND(Z204 > 0, Y204 < 0 ) * (ABS(Y204 / Z203) + Inputs!X193), 0)","v":0},{"$f":"IFERROR(AND(AA204 > 0, Z204 < 0 ) * (ABS(Z204 / AA203) + Inputs!Y193), 0)","v":0},{"$f":"IFERROR(AND(AB204 > 0, AA204 < 0 ) * (ABS(AA204 / AB203) + Inputs!Z193), 0)","v":0},{"$f":"IFERROR(AND(AC204 > 0, AB204 < 0 ) * (ABS(AB204 / AC203) + Inputs!AA193), 0)","v":0},{"$f":"IFERROR(AND(AD204 > 0, AC204 < 0 ) * (ABS(AC204 / AD203) + Inputs!AB193), 0)","v":0},{"$f":"IFERROR(AND(AE204 > 0, AD204 < 0 ) * (ABS(AD204 / AE203) + Inputs!AC193), 0)","v":0},{"$f":"IFERROR(AND(AF204 > 0, AE204 < 0 ) * (ABS(AE204 / AF203) + Inputs!AD193), 0)","v":0},{"$f":"IFERROR(AND(AG204 > 0, AF204 < 0 ) * (ABS(AF204 / AG203) + Inputs!AE193), 0)","v":0},{"$f":"IFERROR(AND(AH204 > 0, AG204 < 0 ) * (ABS(AG204 / AH203) + Inputs!AF193), 0)","v":0},{"$f":"IFERROR(AND(AI204 > 0, AH204 < 0 ) * (ABS(AH204 / AI203) + Inputs!AG193), 0)","v":0},{"$f":"IFERROR(AND(AJ204 > 0, AI204 < 0 ) * (ABS(AI204 / AJ203) + Inputs!AH193), 0)","v":0},{"$f":"IFERROR(AND(AK204 > 0, AJ204 < 0 ) * (ABS(AJ204 / AK203) + Inputs!AI193), 0)","v":0},{"$f":"IFERROR(AND(AL204 > 0, AK204 < 0 ) * (ABS(AK204 / AL203) + Inputs!AJ193), 0)","v":0},{"$f":"IFERROR(AND(AM204 > 0, AL204 < 0 ) * (ABS(AL204 / AM203) + Inputs!AK193), 0)","v":0},{"$f":"IFERROR(AND(AN204 > 0, AM204 < 0 ) * (ABS(AM204 / AN203) + Inputs!AL193), 0)","v":0},{"$f":"IFERROR(AND(AO204 > 0, AN204 < 0 ) * (ABS(AN204 / AO203) + Inputs!AM193), 0)","v":0},{"$f":"IFERROR(AND(AP204 > 0, AO204 < 0 ) * (ABS(AO204 / AP203) + Inputs!AN193), 0)","v":0},{"$f":"IFERROR(AND(AQ204 > 0, AP204 < 0 ) * (ABS(AP204 / AQ203) + Inputs!AO193), 0)","v":0},{"$f":"IFERROR(AND(AR204 > 0, AQ204 < 0 ) * (ABS(AQ204 / AR203) + Inputs!AP193), 0)","v":0},{"$f":"IFERROR(AND(AS204 > 0, AR204 < 0 ) * (ABS(AR204 / AS203) + Inputs!AQ193), 0)","v":0},{"$f":"IFERROR(AND(AT204 > 0, AS204 < 0 ) * (ABS(AS204 / AT203) + Inputs!AR193), 0)","v":0},{"$f":"IFERROR(AND(AU204 > 0, AT204 < 0 ) * (ABS(AT204 / AU203) + Inputs!AS193), 0)","v":0},{"$f":"IFERROR(AND(AV204 > 0, AU204 < 0 ) * (ABS(AU204 / AV203) + Inputs!AT193), 0)","v":0},{"$f":"IFERROR(AND(AW204 > 0, AV204 < 0 ) * (ABS(AV204 / AW203) + Inputs!AU193), 0)","v":0},{"$f":"IFERROR(AND(AX204 > 0, AW204 < 0 ) * (ABS(AW204 / AX203) + Inputs!AV193), 0)","v":0},{"$f":"IFERROR(AND(AY204 > 0, AX204 < 0 ) * (ABS(AX204 / AY203) + Inputs!AW193), 0)","v":0},{"$f":"IFERROR(AND(AZ204 > 0, AY204 < 0 ) * (ABS(AY204 / AZ203) + Inputs!AX193), 0)","v":0},{"$f":"IFERROR(AND(BA204 > 0, AZ204 < 0 ) * (ABS(AZ204 / BA203) + Inputs!AY193), 0)","v":0},{"$f":"IFERROR(AND(BB204 > 0, BA204 < 0 ) * (ABS(BA204 / BB203) + Inputs!AZ193), 0)","v":0},{"$f":"IFERROR(AND(BC204 > 0, BB204 < 0 ) * (ABS(BB204 / BC203) + Inputs!BA193), 0)","v":0},{"$f":"IFERROR(AND(BD204 > 0, BC204 < 0 ) * (ABS(BC204 / BD203) + Inputs!BB193), 0)","v":0},{"$f":"IFERROR(AND(BE204 > 0, BD204 < 0 ) * (ABS(BD204 / BE203) + Inputs!BC193), 0)","v":0},{"$f":"IFERROR(AND(BF204 > 0, BE204 < 0 ) * (ABS(BE204 / BF203) + Inputs!BD193), 0)","v":0},{"$f":"IFERROR(AND(BG204 > 0, BF204 < 0 ) * (ABS(BF204 / BG203) + Inputs!BE193), 0)","v":0},{"$f":"IFERROR(AND(BH204 > 0, BG204 < 0 ) * (ABS(BG204 / BH203) + Inputs!BF193), 0)","v":0},{"$f":"IFERROR(AND(BI204 > 0, BH204 < 0 ) * (ABS(BH204 / BI203) + Inputs!BG193), 0)","v":0},{"$f":"IFERROR(AND(BJ204 > 0, BI204 < 0 ) * (ABS(BI204 / BJ203) + Inputs!BH193), 0)","v":0},{"$f":"IFERROR(AND(BK204 > 0, BJ204 < 0 ) * (ABS(BJ204 / BK203) + Inputs!BI193), 0)","v":0},{"$f":"IFERROR(AND(BL204 > 0, BK204 < 0 ) * (ABS(BK204 / BL203) + Inputs!BJ193), 0)","v":0},{"$f":"IFERROR(AND(BM204 > 0, BL204 < 0 ) * (ABS(BL204 / BM203) + Inputs!BK193), 0)","v":0},{"$f":"IFERROR(AND(BN204 > 0, BM204 < 0 ) * (ABS(BM204 / BN203) + Inputs!BL193), 0)","v":0},{"$f":"IFERROR(AND(BO204 > 0, BN204 < 0 ) * (ABS(BN204 / BO203) + Inputs!BM193), 0)","v":0},{"$f":"IFERROR(AND(BP204 > 0, BO204 < 0 ) * (ABS(BO204 / BP203) + Inputs!BN193), 0)","v":0},{"$f":"IFERROR(AND(BQ204 > 0, BP204 < 0 ) * (ABS(BP204 / BQ203) + Inputs!BO193), 0)","v":0},{"$f":"IFERROR(AND(BR204 > 0, BQ204 < 0 ) * (ABS(BQ204 / BR203) + Inputs!BP193), 0)","v":0},{"$f":"IFERROR(AND(BS204 > 0, BR204 < 0 ) * (ABS(BR204 / BS203) + Inputs!BQ193), 0)","v":0},{"$f":"IFERROR(AND(BT204 > 0, BS204 < 0 ) * (ABS(BS204 / BT203) + Inputs!BR193), 0)","v":0},{"$f":"IFERROR(AND(BU204 > 0, BT204 < 0 ) * (ABS(BT204 / BU203) + Inputs!BS193), 0)","v":0},{"$f":"IFERROR(AND(BV204 > 0, BU204 < 0 ) * (ABS(BU204 / BV203) + Inputs!BT193), 0)","v":0},{"$f":"IFERROR(AND(BW204 > 0, BV204 < 0 ) * (ABS(BV204 / BW203) + Inputs!BU193), 0)","v":0},{"$f":"IFERROR(AND(BX204 > 0, BW204 < 0 ) * (ABS(BW204 / BX203) + Inputs!BV193), 0)","v":0},{"$f":"IFERROR(AND(BY204 > 0, BX204 < 0 ) * (ABS(BX204 / BY203) + Inputs!BW193), 0)","v":0},{"$f":"IFERROR(AND(BZ204 > 0, BY204 < 0 ) * (ABS(BY204 / BZ203) + Inputs!BX193), 0)","v":0},{"$f":"IFERROR(AND(CA204 > 0, BZ204 < 0 ) * (ABS(BZ204 / CA203) + Inputs!BY193), 0)","v":0},{"$f":"IFERROR(AND(CB204 > 0, CA204 < 0 ) * (ABS(CA204 / CB203) + Inputs!BZ193), 0)","v":0},{"$f":"IFERROR(AND(CC204 > 0, CB204 < 0 ) * (ABS(CB204 / CC203) + Inputs!CA193), 0)","v":0},{"$f":"IFERROR(AND(CD204 > 0, CC204 < 0 ) * (ABS(CC204 / CD203) + Inputs!CB193), 0)","v":0},{"$f":"IFERROR(AND(CE204 > 0, CD204 < 0 ) * (ABS(CD204 / CE203) + Inputs!CC193), 0)","v":0},{"$f":"IFERROR(AND(CF204 > 0, CE204 < 0 ) * (ABS(CE204 / CF203) + Inputs!CD193), 0)","v":0},{"$f":"IFERROR(AND(CG204 > 0, CF204 < 0 ) * (ABS(CF204 / CG203) + Inputs!CE193), 0)","v":0},{"$f":"IFERROR(AND(CH204 > 0, CG204 < 0 ) * (ABS(CG204 / CH203) + Inputs!CF193), 0)","v":0}]
[]
[null,null,"Project net cashflow (real)"]
[]
[null,null,{"$f":"C29","v":"Revenue"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G212:CH212)","v":35261.368037122964},{"$f":"G195 / G$46","v":0},0,0,0,0,0,0,662.04932518020178,1176.9545884622082,1029.680567082577,1029.7747972524719,1029.7115935417414,1176.8132595380937,1324.0024469657201,1471.2086854270813,1618.1509709948321,1722.3113949223819,1722.3213597523309,1722.2729831749396,1722.3343564649044,1722.2883214732137,1722.2972326757915,1722.3322954454654,1722.3664606491755,1722.3748691559613,1722.3341064674453,1722.3817420677101,1722.3314085414136,1722.3162855209653,1722.3090082230945,630.44997814323835,0,{"$f":"AM195 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS195 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Initial capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},4499.9999999999991,{"$f":"G196 / G$46","v":0},0,0,0,607.45552103925445,1300.0564812199943,1710.5337475289462,881.95425021180461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM196 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS196 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 1 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"G197 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM197 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS197 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Expansion 2 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"G198 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM198 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS198 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C33","v":"Crude feedstock cost"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},17503.990054531158,{"$f":"G199 / G$46","v":0},0,0,0,0,0,0,301.38335916547635,492.9179223933279,382.97210662104385,383.04245312752477,382.99526908602854,492.81241482513326,602.69489873500891,712.5901119083087,822.28827392525693,900.04810334134504,900.05554247655346,900.01942746987595,900.06524503069591,900.03087810930617,900.03753067048274,900.06370639909335,900.08921205961474,900.09548933872611,900.0650583978171,900.10062023609566,900.0630442905383,900.05175436442289,900.04632157700007,329.4613109824835,0,{"$f":"AM199 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS199 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C34","v":"Other operating costs"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},1470.0000000000009,{"$f":"G200 / G$46","v":0},0,0,0,0,0,0,32.143725000000003,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,64.287450000000007,23.532375000000336,0,{"$f":"AM200 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS200 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C175","v":"Corporate income tax"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},2752.3869251873789,{"$f":"G201 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.075071683983197,192.06404207127662,201.54112209038621,210.65214939988238,219.41986204615708,219.57883822819056,219.73468125753374,220.86709014950495,223.0926761097588,225.94453488642512,227.39427427526252,227.39312434696274,227.39257099382829,83.236887648226329,0,{"$f":"AM201 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS201 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend withholding tax",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G219:CH219)","v":411.07555686800475},{"$f":"G202 / G$46","v":0},0,0,0,0,0,0,0,0,14.552193892359027,34.946693647496822,0,0,0,3.8550057611264457,8.7316218867688704,12.868554394989465,12.090503861675693,6.192551919964516,7.9251551612675897,9.598553924428165,32.313143397549105,32.304138049090888,32.295307039921617,32.227490380063827,32.093335317592164,31.922948216711358,31.83519839853675,31.835037408574781,31.834959939135974,11.653164270751693,0,{"$f":"AM202 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS202 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},8623.9155005364155,{"$f":"G212-SUM(G213:G219)","v":0},{"$f":"H212-SUM(H213:H219)","v":0},0,0,-607.45552103925445,-1300.0564812199943,-1710.5337475289462,-553.43200919707897,619.74921606888029,567.8688165691741,547.49820047745038,582.42887445571284,619.71339471296039,657.02009823071114,690.47611775764608,722.84362518280625,745.1072871860473,691.81279173011853,559.70951171382262,548.51538418255473,537.7192900395969,506.23924656160261,506.09816276909055,505.9598102921052,504.89734928766643,502.79558664227716,500.12618872847793,498.75144157707609,498.74891940100474,498.74770571313002,182.56624024177648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT212-SUM(BT213:BT219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative net cashflow",null,null,null,{"$f":"F221 + G220","v":0},{"$f":"G221 + H220","v":0},0,0,-607.45552103925445,-1907.5120022592487,-3618.0457497881948,-4171.4777589852738,-3551.7285429163935,-2983.8597263472193,-2436.3615258697691,-1853.9326514140562,-1234.2192567010957,-577.19915847038453,113.27695928726155,836.1205844700678,1581.227871656115,2273.0406633862335,2832.7501751000564,3381.2655592826113,3918.984849322208,4425.2240958838102,4931.3222586529009,5437.2820689450064,5942.179418232673,6444.9750048749502,6945.1011936034283,7443.8526351805049,7942.6015545815098,8441.349260294639,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,8623.9155005364155,{"$f":"AU221 + AV220","v":8623.9155005364155},{"$f":"AV221 + AW220","v":8623.9155005364155},{"$f":"AW221 + AX220","v":8623.9155005364155},{"$f":"AX221 + AY220","v":8623.9155005364155},{"$f":"AY221 + AZ220","v":8623.9155005364155},{"$f":"AZ221 + BA220","v":8623.9155005364155},{"$f":"BA221 + BB220","v":8623.9155005364155},{"$f":"BB221 + BC220","v":8623.9155005364155},{"$f":"BC221 + BD220","v":8623.9155005364155},{"$f":"BD221 + BE220","v":8623.9155005364155},{"$f":"BE221 + BF220","v":8623.9155005364155},{"$f":"BF221 + BG220","v":8623.9155005364155},{"$f":"BG221 + BH220","v":8623.9155005364155},{"$f":"BH221 + BI220","v":8623.9155005364155},{"$f":"BI221 + BJ220","v":8623.9155005364155},{"$f":"BJ221 + BK220","v":8623.9155005364155},{"$f":"BK221 + BL220","v":8623.9155005364155},{"$f":"BL221 + BM220","v":8623.9155005364155},{"$f":"BM221 + BN220","v":8623.9155005364155},{"$f":"BN221 + BO220","v":8623.9155005364155},{"$f":"BO221 + BP220","v":8623.9155005364155},{"$f":"BP221 + BQ220","v":8623.9155005364155},{"$f":"BQ221 + BR220","v":8623.9155005364155},{"$f":"BR221 + BS220","v":8623.9155005364155},{"$f":"BS221 + BT220","v":8623.9155005364155},{"$f":"BT221 + BU220","v":8623.9155005364155},{"$f":"BU221 + BV220","v":8623.9155005364155},{"$f":"BV221 + BW220","v":8623.9155005364155},{"$f":"BW221 + BX220","v":8623.9155005364155},{"$f":"BX221 + BY220","v":8623.9155005364155},{"$f":"BY221 + BZ220","v":8623.9155005364155},{"$f":"BZ221 + CA220","v":8623.9155005364155},{"$f":"CA221 + CB220","v":8623.9155005364155},{"$f":"CB221 + CC220","v":8623.9155005364155},{"$f":"CC221 + CD220","v":8623.9155005364155},{"$f":"CD221 + CE220","v":8623.9155005364155},{"$f":"CE221 + CF220","v":8623.9155005364155},{"$f":"CF221 + CG220","v":8623.9155005364155},{"$f":"CG221 + CH220","v":8623.9155005364155}]
[]
[null,null,{"$f":"\"Project net cashflow NPV\"&(Inputs!$E$263*100)","v":"Project net cashflow NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G223:CH223)","v":1033.2083660610799},{"$f":"G220 / G38","v":0},0,0,0,-562.45881577708747,-1114.5888899348372,-1357.8768381415323,-406.78904825297434,421.79090283132069,357.85368025594659,319.45994140189453,314.66819830392922,310.01098562268857,304.32743104122494,296.13337168827337,287.05114890963824,273.97440315645298,235.53530350079185,176.44378075829118,160.10641195345247,145.32882869095539,126.68587995250272,117.26904988000236,108.55277031666765,100.3007603821561,92.484475141265008,85.179134014376089,78.652771817090397,72.826272288514232,67.43156950773475,22.854886752342097,0,{"$f":"AM220 / AM38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS220 / BS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IRR",null,"%",{"$f":"IRR(G220:CH220)","v":0.11065041059851621}]
[null,null,"Payback period",null,"Years",{"$f":"MAX(G225:CH225)","v":8.8359436968578517},{"$f":"IFERROR(AND(G204 > 0, F204 < 0 ) * (ABS(F204 / G203) + Inputs!E193), 0)","v":0},{"$f":"IFERROR(AND(H221 > 0, G221 < 0 ) * (ABS(G221 / H220) + Inputs!F193), 0)","v":0},{"$f":"IFERROR(AND(I221 > 0, H221 < 0 ) * (ABS(H221 / I220) + Inputs!G193), 0)","v":0},{"$f":"IFERROR(AND(J221 > 0, I221 < 0 ) * (ABS(I221 / J220) + Inputs!H193), 0)","v":0},{"$f":"IFERROR(AND(K221 > 0, J221 < 0 ) * (ABS(J221 / K220) + Inputs!I193), 0)","v":0},{"$f":"IFERROR(AND(L221 > 0, K221 < 0 ) * (ABS(K221 / L220) + Inputs!J193), 0)","v":0},{"$f":"IFERROR(AND(M221 > 0, L221 < 0 ) * (ABS(L221 / M220) + Inputs!K193), 0)","v":0},{"$f":"IFERROR(AND(N221 > 0, M221 < 0 ) * (ABS(M221 / N220) + Inputs!L193), 0)","v":0},{"$f":"IFERROR(AND(O221 > 0, N221 < 0 ) * (ABS(N221 / O220) + Inputs!M193), 0)","v":0},{"$f":"IFERROR(AND(P221 > 0, O221 < 0 ) * (ABS(O221 / P220) + Inputs!N193), 0)","v":0},{"$f":"IFERROR(AND(Q221 > 0, P221 < 0 ) * (ABS(P221 / Q220) + Inputs!O193), 0)","v":0},{"$f":"IFERROR(AND(R221 > 0, Q221 < 0 ) * (ABS(Q221 / R220) + Inputs!P193), 0)","v":0},{"$f":"IFERROR(AND(S221 > 0, R221 < 0 ) * (ABS(R221 / S220) + Inputs!Q193), 0)","v":0},{"$f":"IFERROR(AND(T221 > 0, S221 < 0 ) * (ABS(S221 / T220) + Inputs!R193), 0)","v":0},{"$f":"IFERROR(AND(U221 > 0, T221 < 0 ) * (ABS(T221 / U220) + Inputs!S193), 0)","v":8.8359436968578517},{"$f":"IFERROR(AND(V221 > 0, U221 < 0 ) * (ABS(U221 / V220) + Inputs!T193), 0)","v":0},{"$f":"IFERROR(AND(W221 > 0, V221 < 0 ) * (ABS(V221 / W220) + Inputs!U193), 0)","v":0},{"$f":"IFERROR(AND(X221 > 0, W221 < 0 ) * (ABS(W221 / X220) + Inputs!V193), 0)","v":0},{"$f":"IFERROR(AND(Y221 > 0, X221 < 0 ) * (ABS(X221 / Y220) + Inputs!W193), 0)","v":0},{"$f":"IFERROR(AND(Z221 > 0, Y221 < 0 ) * (ABS(Y221 / Z220) + Inputs!X193), 0)","v":0},{"$f":"IFERROR(AND(AA221 > 0, Z221 < 0 ) * (ABS(Z221 / AA220) + Inputs!Y193), 0)","v":0},{"$f":"IFERROR(AND(AB221 > 0, AA221 < 0 ) * (ABS(AA221 / AB220) + Inputs!Z193), 0)","v":0},{"$f":"IFERROR(AND(AC221 > 0, AB221 < 0 ) * (ABS(AB221 / AC220) + Inputs!AA193), 0)","v":0},{"$f":"IFERROR(AND(AD221 > 0, AC221 < 0 ) * (ABS(AC221 / AD220) + Inputs!AB193), 0)","v":0},{"$f":"IFERROR(AND(AE221 > 0, AD221 < 0 ) * (ABS(AD221 / AE220) + Inputs!AC193), 0)","v":0},{"$f":"IFERROR(AND(AF221 > 0, AE221 < 0 ) * (ABS(AE221 / AF220) + Inputs!AD193), 0)","v":0},{"$f":"IFERROR(AND(AG221 > 0, AF221 < 0 ) * (ABS(AF221 / AG220) + Inputs!AE193), 0)","v":0},{"$f":"IFERROR(AND(AH221 > 0, AG221 < 0 ) * (ABS(AG221 / AH220) + Inputs!AF193), 0)","v":0},{"$f":"IFERROR(AND(AI221 > 0, AH221 < 0 ) * (ABS(AH221 / AI220) + Inputs!AG193), 0)","v":0},{"$f":"IFERROR(AND(AJ221 > 0, AI221 < 0 ) * (ABS(AI221 / AJ220) + Inputs!AH193), 0)","v":0},{"$f":"IFERROR(AND(AK221 > 0, AJ221 < 0 ) * (ABS(AJ221 / AK220) + Inputs!AI193), 0)","v":0},{"$f":"IFERROR(AND(AL221 > 0, AK221 < 0 ) * (ABS(AK221 / AL220) + Inputs!AJ193), 0)","v":0},{"$f":"IFERROR(AND(AM221 > 0, AL221 < 0 ) * (ABS(AL221 / AM220) + Inputs!AK193), 0)","v":0},{"$f":"IFERROR(AND(AN221 > 0, AM221 < 0 ) * (ABS(AM221 / AN220) + Inputs!AL193), 0)","v":0},{"$f":"IFERROR(AND(AO221 > 0, AN221 < 0 ) * (ABS(AN221 / AO220) + Inputs!AM193), 0)","v":0},{"$f":"IFERROR(AND(AP221 > 0, AO221 < 0 ) * (ABS(AO221 / AP220) + Inputs!AN193), 0)","v":0},{"$f":"IFERROR(AND(AQ221 > 0, AP221 < 0 ) * (ABS(AP221 / AQ220) + Inputs!AO193), 0)","v":0},{"$f":"IFERROR(AND(AR221 > 0, AQ221 < 0 ) * (ABS(AQ221 / AR220) + Inputs!AP193), 0)","v":0},{"$f":"IFERROR(AND(AS221 > 0, AR221 < 0 ) * (ABS(AR221 / AS220) + Inputs!AQ193), 0)","v":0},{"$f":"IFERROR(AND(AT221 > 0, AS221 < 0 ) * (ABS(AS221 / AT220) + Inputs!AR193), 0)","v":0},{"$f":"IFERROR(AND(AU221 > 0, AT221 < 0 ) * (ABS(AT221 / AU220) + Inputs!AS193), 0)","v":0},{"$f":"IFERROR(AND(AV221 > 0, AU221 < 0 ) * (ABS(AU221 / AV220) + Inputs!AT193), 0)","v":0},{"$f":"IFERROR(AND(AW221 > 0, AV221 < 0 ) * (ABS(AV221 / AW220) + Inputs!AU193), 0)","v":0},{"$f":"IFERROR(AND(AX221 > 0, AW221 < 0 ) * (ABS(AW221 / AX220) + Inputs!AV193), 0)","v":0},{"$f":"IFERROR(AND(AY221 > 0, AX221 < 0 ) * (ABS(AX221 / AY220) + Inputs!AW193), 0)","v":0},{"$f":"IFERROR(AND(AZ221 > 0, AY221 < 0 ) * (ABS(AY221 / AZ220) + Inputs!AX193), 0)","v":0},{"$f":"IFERROR(AND(BA221 > 0, AZ221 < 0 ) * (ABS(AZ221 / BA220) + Inputs!AY193), 0)","v":0},{"$f":"IFERROR(AND(BB221 > 0, BA221 < 0 ) * (ABS(BA221 / BB220) + Inputs!AZ193), 0)","v":0},{"$f":"IFERROR(AND(BC221 > 0, BB221 < 0 ) * (ABS(BB221 / BC220) + Inputs!BA193), 0)","v":0},{"$f":"IFERROR(AND(BD221 > 0, BC221 < 0 ) * (ABS(BC221 / BD220) + Inputs!BB193), 0)","v":0},{"$f":"IFERROR(AND(BE221 > 0, BD221 < 0 ) * (ABS(BD221 / BE220) + Inputs!BC193), 0)","v":0},{"$f":"IFERROR(AND(BF221 > 0, BE221 < 0 ) * (ABS(BE221 / BF220) + Inputs!BD193), 0)","v":0},{"$f":"IFERROR(AND(BG221 > 0, BF221 < 0 ) * (ABS(BF221 / BG220) + Inputs!BE193), 0)","v":0},{"$f":"IFERROR(AND(BH221 > 0, BG221 < 0 ) * (ABS(BG221 / BH220) + Inputs!BF193), 0)","v":0},{"$f":"IFERROR(AND(BI221 > 0, BH221 < 0 ) * (ABS(BH221 / BI220) + Inputs!BG193), 0)","v":0},{"$f":"IFERROR(AND(BJ221 > 0, BI221 < 0 ) * (ABS(BI221 / BJ220) + Inputs!BH193), 0)","v":0},{"$f":"IFERROR(AND(BK221 > 0, BJ221 < 0 ) * (ABS(BJ221 / BK220) + Inputs!BI193), 0)","v":0},{"$f":"IFERROR(AND(BL221 > 0, BK221 < 0 ) * (ABS(BK221 / BL220) + Inputs!BJ193), 0)","v":0},{"$f":"IFERROR(AND(BM221 > 0, BL221 < 0 ) * (ABS(BL221 / BM220) + Inputs!BK193), 0)","v":0},{"$f":"IFERROR(AND(BN221 > 0, BM221 < 0 ) * (ABS(BM221 / BN220) + Inputs!BL193), 0)","v":0},{"$f":"IFERROR(AND(BO221 > 0, BN221 < 0 ) * (ABS(BN221 / BO220) + Inputs!BM193), 0)","v":0},{"$f":"IFERROR(AND(BP221 > 0, BO221 < 0 ) * (ABS(BO221 / BP220) + Inputs!BN193), 0)","v":0},{"$f":"IFERROR(AND(BQ221 > 0, BP221 < 0 ) * (ABS(BP221 / BQ220) + Inputs!BO193), 0)","v":0},{"$f":"IFERROR(AND(BR221 > 0, BQ221 < 0 ) * (ABS(BQ221 / BR220) + Inputs!BP193), 0)","v":0},{"$f":"IFERROR(AND(BS221 > 0, BR221 < 0 ) * (ABS(BR221 / BS220) + Inputs!BQ193), 0)","v":0},{"$f":"IFERROR(AND(BT221 > 0, BS221 < 0 ) * (ABS(BS221 / BT220) + Inputs!BR193), 0)","v":0},{"$f":"IFERROR(AND(BU221 > 0, BT221 < 0 ) * (ABS(BT221 / BU220) + Inputs!BS193), 0)","v":0},{"$f":"IFERROR(AND(BV221 > 0, BU221 < 0 ) * (ABS(BU221 / BV220) + Inputs!BT193), 0)","v":0},{"$f":"IFERROR(AND(BW221 > 0, BV221 < 0 ) * (ABS(BV221 / BW220) + Inputs!BU193), 0)","v":0},{"$f":"IFERROR(AND(BX221 > 0, BW221 < 0 ) * (ABS(BW221 / BX220) + Inputs!BV193), 0)","v":0},{"$f":"IFERROR(AND(BY221 > 0, BX221 < 0 ) * (ABS(BX221 / BY220) + Inputs!BW193), 0)","v":0},{"$f":"IFERROR(AND(BZ221 > 0, BY221 < 0 ) * (ABS(BY221 / BZ220) + Inputs!BX193), 0)","v":0},{"$f":"IFERROR(AND(CA221 > 0, BZ221 < 0 ) * (ABS(BZ221 / CA220) + Inputs!BY193), 0)","v":0},{"$f":"IFERROR(AND(CB221 > 0, CA221 < 0 ) * (ABS(CA221 / CB220) + Inputs!BZ193), 0)","v":0},{"$f":"IFERROR(AND(CC221 > 0, CB221 < 0 ) * (ABS(CB221 / CC220) + Inputs!CA193), 0)","v":0},{"$f":"IFERROR(AND(CD221 > 0, CC221 < 0 ) * (ABS(CC221 / CD220) + Inputs!CB193), 0)","v":0},{"$f":"IFERROR(AND(CE221 > 0, CD221 < 0 ) * (ABS(CD221 / CE220) + Inputs!CC193), 0)","v":0},{"$f":"IFERROR(AND(CF221 > 0, CE221 < 0 ) * (ABS(CE221 / CF220) + Inputs!CD193), 0)","v":0},{"$f":"IFERROR(AND(CG221 > 0, CF221 < 0 ) * (ABS(CF221 / CG220) + Inputs!CE193), 0)","v":0},{"$f":"IFERROR(AND(CH221 > 0, CG221 < 0 ) * (ABS(CG221 / CH220) + Inputs!CF193), 0)","v":0}]
[]
[null,null,"Tax revenues (nominal)"]
[]
[null,null,"Corporate income tax",null,"$ million",{"$f":"SUM(G229:CH229)","v":4241.7976751349352},{"$f":"G175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.77792687208067,263.66277141737055,282.20622682147615,300.86314192425851,319.65330650334994,326.28260287713221,333.04446096918144,341.4560313145584,351.79467680396857,363.4176062266809,373.06440948295278,380.52377336176477,388.13330431801808,144.91743624214169,0,{"$f":"AM175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend withholding tax",null,"$ million",{"$f":"SUM(G230:CH230)","v":616.33698605977224},{"$f":"G191","v":0},{"$f":"H191","v":0},0,0,0,0,0,0,0,16.715896557006204,40.945621447101942,0,0,0,4.8890794245399549,11.295283967339698,16.979784235507989,16.272226341814939,8.5010467537587147,11.0971305103335,13.709098624723039,47.074148321042415,48.002249813371897,48.948909946258823,49.823044967703936,50.607956847758899,51.346059024827291,52.229017327613384,53.273328270647063,54.338662604522554,20.288441073899847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total tax revenue",null,"$ million",{"$f":"SUM(G231:CH231)","v":4858.1346611947074},{"$f":"SUM(G229:G230)","v":0},{"$f":"SUM(H229:H230)","v":0},0,0,0,0,0,0,0,16.715896557006204,40.945621447101942,0,0,0,4.8890794245399549,11.295283967339698,16.979784235507989,89.050153213895612,272.16381817112926,293.30335733180965,314.57224054898154,366.72745482439234,374.28485269050412,381.99337091544027,391.27907628226234,402.40263365172746,414.7636652515082,425.29342681056619,433.79710163241185,442.47196692254062,165.20587731604155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT229:BT230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Government nominal discount factor",null,"Index",null,{"$f":"IF(G6 <= Inputs!$D$62, 1, F233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1},{"$f":"IF(H6 <= Inputs!$D$62, 1, G233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1},{"$f":"IF(I6 <= Inputs!$D$62, 1, H233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1},{"$f":"IF(J6 <= Inputs!$D$62, 1, I233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1},{"$f":"IF(K6 <= Inputs!$D$62, 1, J233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.1000000000000001},{"$f":"IF(L6 <= Inputs!$D$62, 1, K233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.2100000000000002},{"$f":"IF(M6 <= Inputs!$D$62, 1, L233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.3310000000000004},{"$f":"IF(N6 <= Inputs!$D$62, 1, M233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.4641000000000006},{"$f":"IF(O6 <= Inputs!$D$62, 1, N233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.6105100000000008},{"$f":"IF(P6 <= Inputs!$D$62, 1, O233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.7715610000000011},{"$f":"IF(Q6 <= Inputs!$D$62, 1, P233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1.9487171000000014},{"$f":"IF(R6 <= Inputs!$D$62, 1, Q233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":2.1435888100000016},{"$f":"IF(S6 <= Inputs!$D$62, 1, R233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":2.3579476910000019},{"$f":"IF(T6 <= Inputs!$D$62, 1, S233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":2.5937424601000023},{"$f":"IF(U6 <= Inputs!$D$62, 1, T233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":2.8531167061100029},{"$f":"IF(V6 <= Inputs!$D$62, 1, U233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":3.1384283767210035},{"$f":"IF(W6 <= Inputs!$D$62, 1, V233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":3.4522712143931042},{"$f":"IF(X6 <= Inputs!$D$62, 1, W233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":3.7974983358324148},{"$f":"IF(Y6 <= Inputs!$D$62, 1, X233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":4.1772481694156562},{"$f":"IF(Z6 <= Inputs!$D$62, 1, Y233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":4.594972986357222},{"$f":"IF(AA6 <= Inputs!$D$62, 1, Z233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":5.0544702849929442},{"$f":"IF(AB6 <= Inputs!$D$62, 1, AA233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":5.5599173134922388},{"$f":"IF(AC6 <= Inputs!$D$62, 1, AB233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":6.1159090448414632},{"$f":"IF(AD6 <= Inputs!$D$62, 1, AC233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":6.72749994932561},{"$f":"IF(AE6 <= Inputs!$D$62, 1, AD233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":7.4002499442581717},{"$f":"IF(AF6 <= Inputs!$D$62, 1, AE233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":8.140274938683989},{"$f":"IF(AG6 <= Inputs!$D$62, 1, AF233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":8.9543024325523888},{"$f":"IF(AH6 <= Inputs!$D$62, 1, AG233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":9.849732675807628},{"$f":"IF(AI6 <= Inputs!$D$62, 1, AH233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":10.834705943388391},{"$f":"IF(AJ6 <= Inputs!$D$62, 1, AI233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":11.918176537727231},{"$f":"IF(AK6 <= Inputs!$D$62, 1, AJ233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":13.109994191499954},{"$f":"IF(AL6 <= Inputs!$D$62, 1, AK233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":14.420993610649951},{"$f":"IF(AM6 <= Inputs!$D$62, 1, AL233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":15.863092971714948},{"$f":"IF(AN6 <= Inputs!$D$62, 1, AM233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":17.449402268886445},{"$f":"IF(AO6 <= Inputs!$D$62, 1, AN233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":19.194342495775089},{"$f":"IF(AP6 <= Inputs!$D$62, 1, AO233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":21.113776745352599},{"$f":"IF(AQ6 <= Inputs!$D$62, 1, AP233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":23.225154419887861},{"$f":"IF(AR6 <= Inputs!$D$62, 1, AQ233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":25.547669861876649},{"$f":"IF(AS6 <= Inputs!$D$62, 1, AR233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":28.102436848064315},{"$f":"IF(AT6 <= Inputs!$D$62, 1, AS233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":30.912680532870748},{"$f":"IF(AU6 <= Inputs!$D$62, 1, AT233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":34.003948586157826},{"$f":"IF(AV6 <= Inputs!$D$62, 1, AU233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":37.404343444773609},{"$f":"IF(AW6 <= Inputs!$D$62, 1, AV233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":41.144777789250973},{"$f":"IF(AX6 <= Inputs!$D$62, 1, AW233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":45.259255568176073},{"$f":"IF(AY6 <= Inputs!$D$62, 1, AX233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":49.785181124993684},{"$f":"IF(AZ6 <= Inputs!$D$62, 1, AY233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":54.763699237493057},{"$f":"IF(BA6 <= Inputs!$D$62, 1, AZ233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":60.240069161242367},{"$f":"IF(BB6 <= Inputs!$D$62, 1, BA233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":66.26407607736661},{"$f":"IF(BC6 <= Inputs!$D$62, 1, BB233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":72.890483685103277},{"$f":"IF(BD6 <= Inputs!$D$62, 1, BC233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":80.179532053613613},{"$f":"IF(BE6 <= Inputs!$D$62, 1, BD233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":88.197485258974979},{"$f":"IF(BF6 <= Inputs!$D$62, 1, BE233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":97.017233784872488},{"$f":"IF(BG6 <= Inputs!$D$62, 1, BF233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":106.71895716335975},{"$f":"IF(BH6 <= Inputs!$D$62, 1, BG233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":117.39085287969573},{"$f":"IF(BI6 <= Inputs!$D$62, 1, BH233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":129.1299381676653},{"$f":"IF(BJ6 <= Inputs!$D$62, 1, BI233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":142.04293198443185},{"$f":"IF(BK6 <= Inputs!$D$62, 1, BJ233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":156.24722518287504},{"$f":"IF(BL6 <= Inputs!$D$62, 1, BK233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":171.87194770116255},{"$f":"IF(BM6 <= Inputs!$D$62, 1, BL233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":189.05914247127882},{"$f":"IF(BN6 <= Inputs!$D$62, 1, BM233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":207.96505671840671},{"$f":"IF(BO6 <= Inputs!$D$62, 1, BN233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":228.76156239024741},{"$f":"IF(BP6 <= Inputs!$D$62, 1, BO233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":251.63771862927217},{"$f":"IF(BQ6 <= Inputs!$D$62, 1, BP233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":276.80149049219943},{"$f":"IF(BR6 <= Inputs!$D$62, 1, BQ233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":304.48163954141938},{"$f":"IF(BS6 <= Inputs!$D$62, 1, BR233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":334.92980349556137},{"$f":"IF(BT6 <= Inputs!$D$62, 1, BS233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":368.42278384511752},{"$f":"IF(BU6 <= Inputs!$D$62, 1, BT233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":405.26506222962928},{"$f":"IF(BV6 <= Inputs!$D$62, 1, BU233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":445.79156845259223},{"$f":"IF(BW6 <= Inputs!$D$62, 1, BV233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":490.37072529785149},{"$f":"IF(BX6 <= Inputs!$D$62, 1, BW233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":539.40779782763673},{"$f":"IF(BY6 <= Inputs!$D$62, 1, BX233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":593.34857761040041},{"$f":"IF(BZ6 <= Inputs!$D$62, 1, BY233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":652.68343537144051},{"$f":"IF(CA6 <= Inputs!$D$62, 1, BZ233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":717.95177890858463},{"$f":"IF(CB6 <= Inputs!$D$62, 1, CA233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":789.74695679944318},{"$f":"IF(CC6 <= Inputs!$D$62, 1, CB233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":868.72165247938756},{"$f":"IF(CD6 <= Inputs!$D$62, 1, CC233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":955.59381772732638},{"$f":"IF(CE6 <= Inputs!$D$62, 1, CD233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1051.1531995000591},{"$f":"IF(CF6 <= Inputs!$D$62, 1, CE233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1156.2685194500652},{"$f":"IF(CG6 <= Inputs!$D$62, 1, CF233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1271.8953713950718},{"$f":"IF(CH6 <= Inputs!$D$62, 1, CG233 * (1 + Inputs!$E$272 + Inputs!$E$287))","v":1399.0849085345792}]
[]
[null,null,{"$f":"\"Tax revenue NPV\"&((Inputs!$E$263 + Inputs!$E$287)*100)","v":"Tax revenue NPV10"},null,"$ million",{"$f":"SUM(G235:CH235)","v":720.85885222498564},{"$f":"G231 / G233","v":0},{"$f":"H231 / H233","v":0},0,0,0,0,0,0,0,9.4356878239056936,21.011578051581687,0,0,0,1.7135925123812494,3.5990255667841273,4.9184386686412092,23.449688541963702,65.153854196122978,63.831356180470848,62.236440776586875,65.959156251201009,61.198564260238498,56.780880534043369,52.873764971391864,49.433543299556234,46.320042055278385,43.178169480187876,40.037736501480751,37.125810774986142,12.601521778183171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT231 / BT233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax revenues (real)"]
[]
[null,null,"Corporate income tax",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G239:CH239)","v":2752.3869251873789},{"$f":"G218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.075071683983197,192.06404207127662,201.54112209038621,210.65214939988238,219.41986204615708,219.57883822819056,219.73468125753374,220.86709014950495,223.0926761097588,225.94453488642512,227.39427427526252,227.39312434696274,227.39257099382829,83.236887648226329,0,{"$f":"AM218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend withholding tax",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G240:CH240)","v":411.07555686800475},{"$f":"G219","v":0},0,0,0,0,0,0,0,0,14.552193892359027,34.946693647496822,0,0,0,3.8550057611264457,8.7316218867688704,12.868554394989465,12.090503861675693,6.192551919964516,7.9251551612675897,9.598553924428165,32.313143397549105,32.304138049090888,32.295307039921617,32.227490380063827,32.093335317592164,31.922948216711358,31.83519839853675,31.835037408574781,31.834959939135974,11.653164270751693,0,{"$f":"AM219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total tax revenue",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G241:CH241)","v":3163.4624820553827},{"$f":"SUM(G239:G240)","v":0},{"$f":"SUM(H239:H240)","v":0},0,0,0,0,0,0,0,14.552193892359027,34.946693647496822,0,0,0,3.8550057611264457,8.7316218867688704,12.868554394989465,66.165575545658896,198.25659399124115,209.46627725165379,220.25070332431054,251.73300544370619,251.88297627728144,252.02998829745536,253.09458052956876,255.18601142735096,257.86748310313646,259.22947267379925,259.22816175553754,259.22753093296427,94.890051918978017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT239:BT240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Government real discount factor",null,"Index",null,{"$f":"IF(G6 <= Inputs!$D$62, 1, F243 * (1 + Inputs!$E$272))","v":1},{"$f":"IF(H6 <= Inputs!$D$62, 1, G243 * (1 + Inputs!$E$272))","v":1},{"$f":"IF(I6 <= Inputs!$D$62, 1, H243 * (1 + Inputs!$E$272))","v":1},{"$f":"IF(J6 <= Inputs!$D$62, 1, I243 * (1 + Inputs!$E$272))","v":1},{"$f":"IF(K6 <= Inputs!$D$62, 1, J243 * (1 + Inputs!$E$272))","v":1.08},{"$f":"IF(L6 <= Inputs!$D$62, 1, K243 * (1 + Inputs!$E$272))","v":1.1664000000000001},{"$f":"IF(M6 <= Inputs!$D$62, 1, L243 * (1 + Inputs!$E$272))","v":1.2597120000000002},{"$f":"IF(N6 <= Inputs!$D$62, 1, M243 * (1 + Inputs!$E$272))","v":1.3604889600000003},{"$f":"IF(O6 <= Inputs!$D$62, 1, N243 * (1 + Inputs!$E$272))","v":1.4693280768000003},{"$f":"IF(P6 <= Inputs!$D$62, 1, O243 * (1 + Inputs!$E$272))","v":1.5868743229440005},{"$f":"IF(Q6 <= Inputs!$D$62, 1, P243 * (1 + Inputs!$E$272))","v":1.7138242687795207},{"$f":"IF(R6 <= Inputs!$D$62, 1, Q243 * (1 + Inputs!$E$272))","v":1.8509302102818825},{"$f":"IF(S6 <= Inputs!$D$62, 1, R243 * (1 + Inputs!$E$272))","v":1.9990046271044333},{"$f":"IF(T6 <= Inputs!$D$62, 1, S243 * (1 + Inputs!$E$272))","v":2.1589249972727882},{"$f":"IF(U6 <= Inputs!$D$62, 1, T243 * (1 + Inputs!$E$272))","v":2.3316389970546112},{"$f":"IF(V6 <= Inputs!$D$62, 1, U243 * (1 + Inputs!$E$272))","v":2.5181701168189803},{"$f":"IF(W6 <= Inputs!$D$62, 1, V243 * (1 + Inputs!$E$272))","v":2.7196237261644991},{"$f":"IF(X6 <= Inputs!$D$62, 1, W243 * (1 + Inputs!$E$272))","v":2.9371936242576591},{"$f":"IF(Y6 <= Inputs!$D$62, 1, X243 * (1 + Inputs!$E$272))","v":3.172169114198272},{"$f":"IF(Z6 <= Inputs!$D$62, 1, Y243 * (1 + Inputs!$E$272))","v":3.425942643334134},{"$f":"IF(AA6 <= Inputs!$D$62, 1, Z243 * (1 + Inputs!$E$272))","v":3.7000180548008648},{"$f":"IF(AB6 <= Inputs!$D$62, 1, AA243 * (1 + Inputs!$E$272))","v":3.9960194991849343},{"$f":"IF(AC6 <= Inputs!$D$62, 1, AB243 * (1 + Inputs!$E$272))","v":4.3157010591197293},{"$f":"IF(AD6 <= Inputs!$D$62, 1, AC243 * (1 + Inputs!$E$272))","v":4.6609571438493083},{"$f":"IF(AE6 <= Inputs!$D$62, 1, AD243 * (1 + Inputs!$E$272))","v":5.033833715357253},{"$f":"IF(AF6 <= Inputs!$D$62, 1, AE243 * (1 + Inputs!$E$272))","v":5.4365404125858339},{"$f":"IF(AG6 <= Inputs!$D$62, 1, AF243 * (1 + Inputs!$E$272))","v":5.8714636455927014},{"$f":"IF(AH6 <= Inputs!$D$62, 1, AG243 * (1 + Inputs!$E$272))","v":6.3411807372401183},{"$f":"IF(AI6 <= Inputs!$D$62, 1, AH243 * (1 + Inputs!$E$272))","v":6.8484751962193284},{"$f":"IF(AJ6 <= Inputs!$D$62, 1, AI243 * (1 + Inputs!$E$272))","v":7.3963532119168756},{"$f":"IF(AK6 <= Inputs!$D$62, 1, AJ243 * (1 + Inputs!$E$272))","v":7.9880614688702263},{"$f":"IF(AL6 <= Inputs!$D$62, 1, AK243 * (1 + Inputs!$E$272))","v":8.6271063863798449},{"$f":"IF(AM6 <= Inputs!$D$62, 1, AL243 * (1 + Inputs!$E$272))","v":9.3172748972902326},{"$f":"IF(AN6 <= Inputs!$D$62, 1, AM243 * (1 + Inputs!$E$272))","v":10.062656889073452},{"$f":"IF(AO6 <= Inputs!$D$62, 1, AN243 * (1 + Inputs!$E$272))","v":10.867669440199329},{"$f":"IF(AP6 <= Inputs!$D$62, 1, AO243 * (1 + Inputs!$E$272))","v":11.737082995415276},{"$f":"IF(AQ6 <= Inputs!$D$62, 1, AP243 * (1 + Inputs!$E$272))","v":12.6760496350485},{"$f":"IF(AR6 <= Inputs!$D$62, 1, AQ243 * (1 + Inputs!$E$272))","v":13.690133605852381},{"$f":"IF(AS6 <= Inputs!$D$62, 1, AR243 * (1 + Inputs!$E$272))","v":14.785344294320572},{"$f":"IF(AT6 <= Inputs!$D$62, 1, AS243 * (1 + Inputs!$E$272))","v":15.968171837866219},{"$f":"IF(AU6 <= Inputs!$D$62, 1, AT243 * (1 + Inputs!$E$272))","v":17.245625584895517},{"$f":"IF(AV6 <= Inputs!$D$62, 1, AU243 * (1 + Inputs!$E$272))","v":18.62527563168716},{"$f":"IF(AW6 <= Inputs!$D$62, 1, AV243 * (1 + Inputs!$E$272))","v":20.115297682222135},{"$f":"IF(AX6 <= Inputs!$D$62, 1, AW243 * (1 + Inputs!$E$272))","v":21.724521496799905},{"$f":"IF(AY6 <= Inputs!$D$62, 1, AX243 * (1 + Inputs!$E$272))","v":23.462483216543898},{"$f":"IF(AZ6 <= Inputs!$D$62, 1, AY243 * (1 + Inputs!$E$272))","v":25.339481873867413},{"$f":"IF(BA6 <= Inputs!$D$62, 1, AZ243 * (1 + Inputs!$E$272))","v":27.366640423776808},{"$f":"IF(BB6 <= Inputs!$D$62, 1, BA243 * (1 + Inputs!$E$272))","v":29.555971657678953},{"$f":"IF(BC6 <= Inputs!$D$62, 1, BB243 * (1 + Inputs!$E$272))","v":31.920449390293271},{"$f":"IF(BD6 <= Inputs!$D$62, 1, BC243 * (1 + Inputs!$E$272))","v":34.474085341516734},{"$f":"IF(BE6 <= Inputs!$D$62, 1, BD243 * (1 + Inputs!$E$272))","v":37.232012168838075},{"$f":"IF(BF6 <= Inputs!$D$62, 1, BE243 * (1 + Inputs!$E$272))","v":40.210573142345126},{"$f":"IF(BG6 <= Inputs!$D$62, 1, BF243 * (1 + Inputs!$E$272))","v":43.427418993732736},{"$f":"IF(BH6 <= Inputs!$D$62, 1, BG243 * (1 + Inputs!$E$272))","v":46.901612513231356},{"$f":"IF(BI6 <= Inputs!$D$62, 1, BH243 * (1 + Inputs!$E$272))","v":50.653741514289869},{"$f":"IF(BJ6 <= Inputs!$D$62, 1, BI243 * (1 + Inputs!$E$272))","v":54.706040835433065},{"$f":"IF(BK6 <= Inputs!$D$62, 1, BJ243 * (1 + Inputs!$E$272))","v":59.082524102267712},{"$f":"IF(BL6 <= Inputs!$D$62, 1, BK243 * (1 + Inputs!$E$272))","v":63.809126030449136},{"$f":"IF(BM6 <= Inputs!$D$62, 1, BL243 * (1 + Inputs!$E$272))","v":68.913856112885071},{"$f":"IF(BN6 <= Inputs!$D$62, 1, BM243 * (1 + Inputs!$E$272))","v":74.426964601915884},{"$f":"IF(BO6 <= Inputs!$D$62, 1, BN243 * (1 + Inputs!$E$272))","v":80.381121770069157},{"$f":"IF(BP6 <= Inputs!$D$62, 1, BO243 * (1 + Inputs!$E$272))","v":86.811611511674698},{"$f":"IF(BQ6 <= Inputs!$D$62, 1, BP243 * (1 + Inputs!$E$272))","v":93.756540432608674},{"$f":"IF(BR6 <= Inputs!$D$62, 1, BQ243 * (1 + Inputs!$E$272))","v":101.25706366721738},{"$f":"IF(BS6 <= Inputs!$D$62, 1, BR243 * (1 + Inputs!$E$272))","v":109.35762876059478},{"$f":"IF(BT6 <= Inputs!$D$62, 1, BS243 * (1 + Inputs!$E$272))","v":118.10623906144237},{"$f":"IF(BU6 <= Inputs!$D$62, 1, BT243 * (1 + Inputs!$E$272))","v":127.55473818635777},{"$f":"IF(BV6 <= Inputs!$D$62, 1, BU243 * (1 + Inputs!$E$272))","v":137.75911724126641},{"$f":"IF(BW6 <= Inputs!$D$62, 1, BV243 * (1 + Inputs!$E$272))","v":148.77984662056772},{"$f":"IF(BX6 <= Inputs!$D$62, 1, BW243 * (1 + Inputs!$E$272))","v":160.68223435021315},{"$f":"IF(BY6 <= Inputs!$D$62, 1, BX243 * (1 + Inputs!$E$272))","v":173.53681309823023},{"$f":"IF(BZ6 <= Inputs!$D$62, 1, BY243 * (1 + Inputs!$E$272))","v":187.41975814608867},{"$f":"IF(CA6 <= Inputs!$D$62, 1, BZ243 * (1 + Inputs!$E$272))","v":202.41333879777576},{"$f":"IF(CB6 <= Inputs!$D$62, 1, CA243 * (1 + Inputs!$E$272))","v":218.60640590159784},{"$f":"IF(CC6 <= Inputs!$D$62, 1, CB243 * (1 + Inputs!$E$272))","v":236.09491837372568},{"$f":"IF(CD6 <= Inputs!$D$62, 1, CC243 * (1 + Inputs!$E$272))","v":254.98251184362374},{"$f":"IF(CE6 <= Inputs!$D$62, 1, CD243 * (1 + Inputs!$E$272))","v":275.38111279111365},{"$f":"IF(CF6 <= Inputs!$D$62, 1, CE243 * (1 + Inputs!$E$272))","v":297.41160181440279},{"$f":"IF(CG6 <= Inputs!$D$62, 1, CF243 * (1 + Inputs!$E$272))","v":321.20452995955503},{"$f":"IF(CH6 <= Inputs!$D$62, 1, CG243 * (1 + Inputs!$E$272))","v":346.90089235631945}]
[]
[null,null,{"$f":"\"Tax revenue NPV\"&(Inputs!$E$263*100)","v":"Tax revenue NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G245:CH245)","v":687.33625830751362},{"$f":"G241 / G243","v":0},0,0,0,0,0,0,0,0,9.1703505954784816,20.391060089482622,0,0,0,1.6533458935951029,3.4674471865303875,4.7317407445691249,22.526800752667935,62.498746710529062,61.141209605249202,59.526926642568625,62.995940208763251,58.364324318760353,54.072582201284376,50.278693107685726,46.939044329843284,43.918773693966344,40.880316050828114,37.851953073969419,35.048019409795273,11.8789836919468,0,{"$f":"AM241 / AM243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS241 / BS243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"State participation (nominal)"]
[]
[null,null,"State share of revenues",null,"$ million",{"$f":"SUM(G249:CH249)","v":20046.30973416334},{"$f":"G195*Inputs!$E$267","v":0},{"$f":"H195*Inputs!$E$267","v":0},{"$f":"I195*Inputs!$E$267","v":0},{"$f":"J195*Inputs!$E$267","v":0},{"$f":"K195*Inputs!$E$267","v":0},{"$f":"L195*Inputs!$E$267","v":0},{"$f":"M195*Inputs!$E$267","v":0},{"$f":"N195*Inputs!$E$267","v":292.38238028119008},{"$f":"O195*Inputs!$E$267","v":530.17681068258651},{"$f":"P195*Inputs!$E$267","v":473.11172386589573},{"$f":"Q195*Inputs!$E$267","v":482.61812060822598},{"$f":"R195*Inputs!$E$267","v":492.24026930638911},{"$f":"S195*Inputs!$E$267","v":573.81151870111137},{"$f":"T195*Inputs!$E$267","v":658.49225072353192},{"$f":"U195*Inputs!$E$267","v":746.33933735281801},{"$f":"V195*Inputs!$E$267","v":837.30033006166548},{"$f":"W195*Inputs!$E$267","v":909.02132359250993},{"$f":"X195*Inputs!$E$267","v":927.20711460401026},{"$f":"Y195*Inputs!$E$267","v":945.72469262652885},{"$f":"Z195*Inputs!$E$267","v":964.67356144811583},{"$f":"AA195*Inputs!$E$267","v":983.94073295542239},{"$f":"AB195*Inputs!$E$267","v":1003.6247403903212},{"$f":"AC195*Inputs!$E$267","v":1023.7180757706449},{"$f":"AD195*Inputs!$E$267","v":1044.213150505816},{"$f":"AE195*Inputs!$E$267","v":1065.1026132681534},{"$f":"AF195*Inputs!$E$267","v":1086.3789540721054},{"$f":"AG195*Inputs!$E$267","v":1108.1371807030944},{"$f":"AH195*Inputs!$E$267","v":1130.2668933231705},{"$f":"AI195*Inputs!$E$267","v":1152.862108335089},{"$f":"AJ195*Inputs!$E$267","v":1175.9143818932621},{"$f":"AK195*Inputs!$E$267","v":439.0514690916807},{"$f":"AL195*Inputs!$E$267","v":0},{"$f":"AM195*Inputs!$E$267","v":0},{"$f":"AN195*Inputs!$E$267","v":0},{"$f":"AO195*Inputs!$E$267","v":0},{"$f":"AP195*Inputs!$E$267","v":0},{"$f":"AQ195*Inputs!$E$267","v":0},{"$f":"AR195*Inputs!$E$267","v":0},{"$f":"AS195*Inputs!$E$267","v":0},{"$f":"AT195*Inputs!$E$267","v":0},{"$f":"AU195*Inputs!$E$267","v":0},{"$f":"AV195*Inputs!$E$267","v":0},{"$f":"AW195*Inputs!$E$267","v":0},{"$f":"AX195*Inputs!$E$267","v":0},{"$f":"AY195*Inputs!$E$267","v":0},{"$f":"AZ195*Inputs!$E$267","v":0},{"$f":"BA195*Inputs!$E$267","v":0},{"$f":"BB195*Inputs!$E$267","v":0},{"$f":"BC195*Inputs!$E$267","v":0},{"$f":"BD195*Inputs!$E$267","v":0},{"$f":"BE195*Inputs!$E$267","v":0},{"$f":"BF195*Inputs!$E$267","v":0},{"$f":"BG195*Inputs!$E$267","v":0},{"$f":"BH195*Inputs!$E$267","v":0},{"$f":"BI195*Inputs!$E$267","v":0},{"$f":"BJ195*Inputs!$E$267","v":0},{"$f":"BK195*Inputs!$E$267","v":0},{"$f":"BL195*Inputs!$E$267","v":0},{"$f":"BM195*Inputs!$E$267","v":0},{"$f":"BN195*Inputs!$E$267","v":0},{"$f":"BO195*Inputs!$E$267","v":0},{"$f":"BP195*Inputs!$E$267","v":0},{"$f":"BQ195*Inputs!$E$267","v":0},{"$f":"BR195*Inputs!$E$267","v":0},{"$f":"BS195*Inputs!$E$267","v":0},{"$f":"BT195*Inputs!$E$267","v":0},{"$f":"BU195*Inputs!$E$267","v":0},{"$f":"BV195*Inputs!$E$267","v":0},{"$f":"BW195*Inputs!$E$267","v":0},{"$f":"BX195*Inputs!$E$267","v":0},{"$f":"BY195*Inputs!$E$267","v":0},{"$f":"BZ195*Inputs!$E$267","v":0},{"$f":"CA195*Inputs!$E$267","v":0},{"$f":"CB195*Inputs!$E$267","v":0},{"$f":"CC195*Inputs!$E$267","v":0},{"$f":"CD195*Inputs!$E$267","v":0},{"$f":"CE195*Inputs!$E$267","v":0},{"$f":"CF195*Inputs!$E$267","v":0},{"$f":"CG195*Inputs!$E$267","v":0},{"$f":"CH195*Inputs!$E$267","v":0}]
[null,null,"State share of initial capital expenditure",null,"$ million",{"$f":"SUM(G250:CH250)","v":580.4295070154285},{"$f":"G196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"H196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"I196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"J196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"K196*Inputs!$E$259*Inputs!$E$267","v":75.839606890708851},{"$f":"L196*Inputs!$E$259*Inputs!$E$267","v":165.55564059870096},{"$f":"M196*Inputs!$E$259*Inputs!$E$267","v":222.18440869087829},{"$f":"N196*Inputs!$E$259*Inputs!$E$267","v":116.84985083514039},{"$f":"O196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"P196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Q196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"R196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"S196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"T196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"U196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"V196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"W196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"X196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Y196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Z196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AA196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AB196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AC196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AD196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AE196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AF196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AG196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AH196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AI196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AJ196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AK196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AL196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AM196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AN196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AO196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AP196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AQ196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AR196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AS196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AT196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AU196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AV196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AW196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AX196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AY196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AZ196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BA196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BB196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BC196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BD196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BE196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BF196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BG196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BH196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BI196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BJ196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BK196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BL196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BM196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BN196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BO196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BP196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BQ196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BR196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BS196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BT196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BU196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BV196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BW196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BX196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BY196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BZ196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CA196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CB196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CC196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CD196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CE196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CF196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CG196*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CH196*Inputs!$E$259*Inputs!$E$267","v":0}]
[null,null,"State share of expansion 1 capital expenditure",null,"$ million",0,{"$f":"G197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"H197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"I197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"J197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"K197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"L197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"M197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"N197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"O197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"P197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Q197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"R197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"S197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"T197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"U197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"V197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"W197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"X197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Y197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Z197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AA197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AB197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AC197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AD197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AE197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AF197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AG197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AH197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AI197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AJ197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AK197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AL197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AM197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AN197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AO197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AP197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AQ197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AR197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AS197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AT197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AU197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AV197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AW197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AX197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AY197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AZ197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BA197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BB197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BC197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BD197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BE197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BF197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BG197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BH197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BI197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BJ197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BK197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BL197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BM197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BN197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BO197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BP197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BQ197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BR197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BS197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BT197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BU197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BV197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BW197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BX197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BY197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BZ197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CA197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CB197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CC197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CD197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CE197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CF197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CG197*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CH197*Inputs!$E$259*Inputs!$E$267","v":0}]
[null,null,"State share of expansion 2 capital expenditure",null,"$ million",0,{"$f":"G198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"H198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"I198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"J198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"K198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"L198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"M198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"N198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"O198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"P198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Q198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"R198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"S198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"T198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"U198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"V198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"W198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"X198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Y198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"Z198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AA198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AB198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AC198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AD198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AE198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AF198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AG198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AH198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AI198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AJ198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AK198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AL198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AM198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AN198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AO198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AP198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AQ198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AR198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AS198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AT198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AU198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AV198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AW198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AX198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AY198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"AZ198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BA198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BB198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BC198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BD198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BE198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BF198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BG198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BH198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BI198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BJ198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BK198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BL198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BM198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BN198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BO198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BP198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BQ198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BR198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BS198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BT198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BU198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BV198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BW198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BX198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BY198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"BZ198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CA198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CB198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CC198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CD198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CE198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CF198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CG198*Inputs!$E$259*Inputs!$E$267","v":0},{"$f":"CH198*Inputs!$E$259*Inputs!$E$267","v":0}]
[null,null,"State share of project loan repayment",null,"$ million",2950.5049589036703,{"$f":"G97*Inputs!$E$267","v":0},{"$f":"H97*Inputs!$E$267","v":0},{"$f":"I97*Inputs!$E$267","v":0},{"$f":"J97*Inputs!$E$267","v":0},{"$f":"K97*Inputs!$E$267","v":0},{"$f":"L97*Inputs!$E$267","v":0},{"$f":"M97*Inputs!$E$267","v":0},{"$f":"N97*Inputs!$E$267","v":0},{"$f":"O97*Inputs!$E$267","v":0},{"$f":"P97*Inputs!$E$267","v":0},{"$f":"Q97*Inputs!$E$267","v":0},{"$f":"R97*Inputs!$E$267","v":368.81311986295879},{"$f":"S97*Inputs!$E$267","v":352.42142564682729},{"$f":"T97*Inputs!$E$267","v":336.02973143069579},{"$f":"U97*Inputs!$E$267","v":319.63803721456429},{"$f":"V97*Inputs!$E$267","v":303.24634299843279},{"$f":"W97*Inputs!$E$267","v":286.8546487823013},{"$f":"X97*Inputs!$E$267","v":270.4629545661698},{"$f":"Y97*Inputs!$E$267","v":254.0712603500383},{"$f":"Z97*Inputs!$E$267","v":237.6795661339068},{"$f":"AA97*Inputs!$E$267","v":221.28787191777531},{"$f":"AB97*Inputs!$E$267","v":0},{"$f":"AC97*Inputs!$E$267","v":0},{"$f":"AD97*Inputs!$E$267","v":0},{"$f":"AE97*Inputs!$E$267","v":0},{"$f":"AF97*Inputs!$E$267","v":0},{"$f":"AG97*Inputs!$E$267","v":0},{"$f":"AH97*Inputs!$E$267","v":0},{"$f":"AI97*Inputs!$E$267","v":0},{"$f":"AJ97*Inputs!$E$267","v":0},{"$f":"AK97*Inputs!$E$267","v":0},{"$f":"AL97*Inputs!$E$267","v":0},{"$f":"AM97*Inputs!$E$267","v":0},{"$f":"AN97*Inputs!$E$267","v":0},{"$f":"AO97*Inputs!$E$267","v":0},{"$f":"AP97*Inputs!$E$267","v":0},{"$f":"AQ97*Inputs!$E$267","v":0},{"$f":"AR97*Inputs!$E$267","v":0},{"$f":"AS97*Inputs!$E$267","v":0},{"$f":"AT97*Inputs!$E$267","v":0},{"$f":"AU97*Inputs!$E$267","v":0},{"$f":"AV97*Inputs!$E$267","v":0},{"$f":"AW97*Inputs!$E$267","v":0},{"$f":"AX97*Inputs!$E$267","v":0},{"$f":"AY97*Inputs!$E$267","v":0},{"$f":"AZ97*Inputs!$E$267","v":0},{"$f":"BA97*Inputs!$E$267","v":0},{"$f":"BB97*Inputs!$E$267","v":0},{"$f":"BC97*Inputs!$E$267","v":0},{"$f":"BD97*Inputs!$E$267","v":0},{"$f":"BE97*Inputs!$E$267","v":0},{"$f":"BF97*Inputs!$E$267","v":0},{"$f":"BG97*Inputs!$E$267","v":0},{"$f":"BH97*Inputs!$E$267","v":0},{"$f":"BI97*Inputs!$E$267","v":0},{"$f":"BJ97*Inputs!$E$267","v":0},{"$f":"BK97*Inputs!$E$267","v":0},{"$f":"BL97*Inputs!$E$267","v":0},{"$f":"BM97*Inputs!$E$267","v":0},{"$f":"BN97*Inputs!$E$267","v":0},{"$f":"BO97*Inputs!$E$267","v":0},{"$f":"BP97*Inputs!$E$267","v":0},{"$f":"BQ97*Inputs!$E$267","v":0},{"$f":"BR97*Inputs!$E$267","v":0},{"$f":"BS97*Inputs!$E$267","v":0},{"$f":"BT97*Inputs!$E$267","v":0},{"$f":"BU97*Inputs!$E$267","v":0},{"$f":"BV97*Inputs!$E$267","v":0},{"$f":"BW97*Inputs!$E$267","v":0},{"$f":"BX97*Inputs!$E$267","v":0},{"$f":"BY97*Inputs!$E$267","v":0},{"$f":"BZ97*Inputs!$E$267","v":0},{"$f":"CA97*Inputs!$E$267","v":0},{"$f":"CB97*Inputs!$E$267","v":0},{"$f":"CC97*Inputs!$E$267","v":0},{"$f":"CD97*Inputs!$E$267","v":0},{"$f":"CE97*Inputs!$E$267","v":0},{"$f":"CF97*Inputs!$E$267","v":0},{"$f":"CG97*Inputs!$E$267","v":0},{"$f":"CH97*Inputs!$E$267","v":0}]
[null,null,"State share of crude feedstock costs",null,"$ million",10038.503225385502,{"$f":"G199 * Inputs!$E$267","v":0},{"$f":"H199 * Inputs!$E$267","v":0},{"$f":"I199 * Inputs!$E$267","v":0},{"$f":"J199 * Inputs!$E$267","v":0},{"$f":"K199 * Inputs!$E$267","v":0},{"$f":"L199 * Inputs!$E$267","v":0},{"$f":"M199 * Inputs!$E$267","v":0},{"$f":"N199 * Inputs!$E$267","v":133.10063250341329},{"$f":"O199 * Inputs!$E$267","v":222.04225599242193},{"$f":"P199 * Inputs!$E$267","v":175.96582799401801},{"$f":"Q199 * Inputs!$E$267","v":179.51811341159404},{"$f":"R199 * Inputs!$E$267","v":183.08591996088603},{"$f":"S199 * Inputs!$E$267","v":240.29423351039165},{"$f":"T199 * Inputs!$E$267","v":299.75014115505076},{"$f":"U199 * Inputs!$E$267","v":361.49462492564743},{"$f":"V199 * Inputs!$E$267","v":425.48702531764798},{"$f":"W199 * Inputs!$E$267","v":475.03774323756892},{"$f":"X199 * Inputs!$E$267","v":484.54250294093691},{"$f":"Y199 * Inputs!$E$267","v":494.21352173379319},{"$f":"Z199 * Inputs!$E$267","v":504.12345442702372},{"$f":"AA199 * Inputs!$E$267","v":514.186289744958},{"$f":"AB199 * Inputs!$E$267","v":524.47389215003625},{"$f":"AC199 * Inputs!$E$267","v":534.97892829534374},{"$f":"AD199 * Inputs!$E$267","v":545.69397008974317},{"$f":"AE199 * Inputs!$E$267","v":556.61173130989562},{"$f":"AF199 * Inputs!$E$267","v":567.72477132476229},{"$f":"AG199 * Inputs!$E$267","v":579.10214634539636},{"$f":"AH199 * Inputs!$E$267","v":590.65953034369261},{"$f":"AI199 * Inputs!$E$267","v":602.465163843818},{"$f":"AJ199 * Inputs!$E$267","v":614.51075786014144},{"$f":"AK199 * Inputs!$E$267","v":229.44004696732},{"$f":"AL199 * Inputs!$E$267","v":0},{"$f":"AM199 * Inputs!$E$267","v":0},{"$f":"AN199 * Inputs!$E$267","v":0},{"$f":"AO199 * Inputs!$E$267","v":0},{"$f":"AP199 * Inputs!$E$267","v":0},{"$f":"AQ199 * Inputs!$E$267","v":0},{"$f":"AR199 * Inputs!$E$267","v":0},{"$f":"AS199 * Inputs!$E$267","v":0},{"$f":"AT199 * Inputs!$E$267","v":0},{"$f":"AU199 * Inputs!$E$267","v":0},{"$f":"AV199 * Inputs!$E$267","v":0},{"$f":"AW199 * Inputs!$E$267","v":0},{"$f":"AX199 * Inputs!$E$267","v":0},{"$f":"AY199 * Inputs!$E$267","v":0},{"$f":"AZ199 * Inputs!$E$267","v":0},{"$f":"BA199 * Inputs!$E$267","v":0},{"$f":"BB199 * Inputs!$E$267","v":0},{"$f":"BC199 * Inputs!$E$267","v":0},{"$f":"BD199 * Inputs!$E$267","v":0},{"$f":"BE199 * Inputs!$E$267","v":0},{"$f":"BF199 * Inputs!$E$267","v":0},{"$f":"BG199 * Inputs!$E$267","v":0},{"$f":"BH199 * Inputs!$E$267","v":0},{"$f":"BI199 * Inputs!$E$267","v":0},{"$f":"BJ199 * Inputs!$E$267","v":0},{"$f":"BK199 * Inputs!$E$267","v":0},{"$f":"BL199 * Inputs!$E$267","v":0},{"$f":"BM199 * Inputs!$E$267","v":0},{"$f":"BN199 * Inputs!$E$267","v":0},{"$f":"BO199 * Inputs!$E$267","v":0},{"$f":"BP199 * Inputs!$E$267","v":0},{"$f":"BQ199 * Inputs!$E$267","v":0},{"$f":"BR199 * Inputs!$E$267","v":0},{"$f":"BS199 * Inputs!$E$267","v":0},{"$f":"BT199 * Inputs!$E$267","v":0},{"$f":"BU199 * Inputs!$E$267","v":0},{"$f":"BV199 * Inputs!$E$267","v":0},{"$f":"BW199 * Inputs!$E$267","v":0},{"$f":"BX199 * Inputs!$E$267","v":0},{"$f":"BY199 * Inputs!$E$267","v":0},{"$f":"BZ199 * Inputs!$E$267","v":0},{"$f":"CA199 * Inputs!$E$267","v":0},{"$f":"CB199 * Inputs!$E$267","v":0},{"$f":"CC199 * Inputs!$E$267","v":0},{"$f":"CD199 * Inputs!$E$267","v":0},{"$f":"CE199 * Inputs!$E$267","v":0},{"$f":"CF199 * Inputs!$E$267","v":0},{"$f":"CG199 * Inputs!$E$267","v":0},{"$f":"CH199 * Inputs!$E$267","v":0}]
[null,null,"State share of other operating costs",null,"$ million",821.14180934549324,{"$f":"G200 * Inputs!$E$267","v":0},{"$f":"H200 * Inputs!$E$267","v":0},{"$f":"I200 * Inputs!$E$267","v":0},{"$f":"J200 * Inputs!$E$267","v":0},{"$f":"K200 * Inputs!$E$267","v":0},{"$f":"L200 * Inputs!$E$267","v":0},{"$f":"M200 * Inputs!$E$267","v":0},{"$f":"N200 * Inputs!$E$267","v":14.19570788633597},{"$f":"O200 * Inputs!$E$267","v":28.959244088125384},{"$f":"P200 * Inputs!$E$267","v":29.538428969887889},{"$f":"Q200 * Inputs!$E$267","v":30.129197549285649},{"$f":"R200 * Inputs!$E$267","v":30.73178150027136},{"$f":"S200 * Inputs!$E$267","v":31.346417130276791},{"$f":"T200 * Inputs!$E$267","v":31.973345472882325},{"$f":"U200 * Inputs!$E$267","v":32.612812382339968},{"$f":"V200 * Inputs!$E$267","v":33.265068629986771},{"$f":"W200 * Inputs!$E$267","v":33.930370002586507},{"$f":"X200 * Inputs!$E$267","v":34.608977402638239},{"$f":"Y200 * Inputs!$E$267","v":35.301156950691002},{"$f":"Z200 * Inputs!$E$267","v":36.007180089704825},{"$f":"AA200 * Inputs!$E$267","v":36.727323691498924},{"$f":"AB200 * Inputs!$E$267","v":37.461870165328904},{"$f":"AC200 * Inputs!$E$267","v":38.211107568635484},{"$f":"AD200 * Inputs!$E$267","v":38.975329720008197},{"$f":"AE200 * Inputs!$E$267","v":39.754836314408358},{"$f":"AF200 * Inputs!$E$267","v":40.549933040696523},{"$f":"AG200 * Inputs!$E$267","v":41.360931701510459},{"$f":"AH200 * Inputs!$E$267","v":42.188150335540669},{"$f":"AI200 * Inputs!$E$267","v":43.031913342251478},{"$f":"AJ200 * Inputs!$E$267","v":43.892551609096508},{"$f":"AK200 * Inputs!$E$267","v":16.388173801505111},{"$f":"AL200 * Inputs!$E$267","v":0},{"$f":"AM200 * Inputs!$E$267","v":0},{"$f":"AN200 * Inputs!$E$267","v":0},{"$f":"AO200 * Inputs!$E$267","v":0},{"$f":"AP200 * Inputs!$E$267","v":0},{"$f":"AQ200 * Inputs!$E$267","v":0},{"$f":"AR200 * Inputs!$E$267","v":0},{"$f":"AS200 * Inputs!$E$267","v":0},{"$f":"AT200 * Inputs!$E$267","v":0},{"$f":"AU200 * Inputs!$E$267","v":0},{"$f":"AV200 * Inputs!$E$267","v":0},{"$f":"AW200 * Inputs!$E$267","v":0},{"$f":"AX200 * Inputs!$E$267","v":0},{"$f":"AY200 * Inputs!$E$267","v":0},{"$f":"AZ200 * Inputs!$E$267","v":0},{"$f":"BA200 * Inputs!$E$267","v":0},{"$f":"BB200 * Inputs!$E$267","v":0},{"$f":"BC200 * Inputs!$E$267","v":0},{"$f":"BD200 * Inputs!$E$267","v":0},{"$f":"BE200 * Inputs!$E$267","v":0},{"$f":"BF200 * Inputs!$E$267","v":0},{"$f":"BG200 * Inputs!$E$267","v":0},{"$f":"BH200 * Inputs!$E$267","v":0},{"$f":"BI200 * Inputs!$E$267","v":0},{"$f":"BJ200 * Inputs!$E$267","v":0},{"$f":"BK200 * Inputs!$E$267","v":0},{"$f":"BL200 * Inputs!$E$267","v":0},{"$f":"BM200 * Inputs!$E$267","v":0},{"$f":"BN200 * Inputs!$E$267","v":0},{"$f":"BO200 * Inputs!$E$267","v":0},{"$f":"BP200 * Inputs!$E$267","v":0},{"$f":"BQ200 * Inputs!$E$267","v":0},{"$f":"BR200 * Inputs!$E$267","v":0},{"$f":"BS200 * Inputs!$E$267","v":0},{"$f":"BT200 * Inputs!$E$267","v":0},{"$f":"BU200 * Inputs!$E$267","v":0},{"$f":"BV200 * Inputs!$E$267","v":0},{"$f":"BW200 * Inputs!$E$267","v":0},{"$f":"BX200 * Inputs!$E$267","v":0},{"$f":"BY200 * Inputs!$E$267","v":0},{"$f":"BZ200 * Inputs!$E$267","v":0},{"$f":"CA200 * Inputs!$E$267","v":0},{"$f":"CB200 * Inputs!$E$267","v":0},{"$f":"CC200 * Inputs!$E$267","v":0},{"$f":"CD200 * Inputs!$E$267","v":0},{"$f":"CE200 * Inputs!$E$267","v":0},{"$f":"CF200 * Inputs!$E$267","v":0},{"$f":"CG200 * Inputs!$E$267","v":0},{"$f":"CH200 * Inputs!$E$267","v":0}]
[null,null,"State share of corporate income tax",null,"$ million",1696.7190700539741,{"$f":"G201 * Inputs!$E$267","v":0},{"$f":"H201*Inputs!$E$267","v":0},{"$f":"I201*Inputs!$E$267","v":0},{"$f":"J201*Inputs!$E$267","v":0},{"$f":"K201*Inputs!$E$267","v":0},{"$f":"L201*Inputs!$E$267","v":0},{"$f":"M201*Inputs!$E$267","v":0},{"$f":"N201*Inputs!$E$267","v":0},{"$f":"O201*Inputs!$E$267","v":0},{"$f":"P201*Inputs!$E$267","v":0},{"$f":"Q201*Inputs!$E$267","v":0},{"$f":"R201*Inputs!$E$267","v":0},{"$f":"S201*Inputs!$E$267","v":0},{"$f":"T201*Inputs!$E$267","v":0},{"$f":"U201*Inputs!$E$267","v":0},{"$f":"V201*Inputs!$E$267","v":0},{"$f":"W201*Inputs!$E$267","v":0},{"$f":"X201*Inputs!$E$267","v":29.111170748832269},{"$f":"Y201*Inputs!$E$267","v":105.46510856694823},{"$f":"Z201*Inputs!$E$267","v":112.88249072859047},{"$f":"AA201*Inputs!$E$267","v":120.34525676970341},{"$f":"AB201*Inputs!$E$267","v":127.86132260133998},{"$f":"AC201*Inputs!$E$267","v":130.5130411508529},{"$f":"AD201*Inputs!$E$267","v":133.21778438767259},{"$f":"AE201*Inputs!$E$267","v":136.58241252582337},{"$f":"AF201*Inputs!$E$267","v":140.71787072158745},{"$f":"AG201*Inputs!$E$267","v":145.36704249067236},{"$f":"AH201*Inputs!$E$267","v":149.22576379318113},{"$f":"AI201*Inputs!$E$267","v":152.20950934470591},{"$f":"AJ201*Inputs!$E$267","v":155.25332172720724},{"$f":"AK201*Inputs!$E$267","v":57.966974496856679},{"$f":"AL201*Inputs!$E$267","v":0},{"$f":"AM201*Inputs!$E$267","v":0},{"$f":"AN201*Inputs!$E$267","v":0},{"$f":"AO201*Inputs!$E$267","v":0},{"$f":"AP201*Inputs!$E$267","v":0},{"$f":"AQ201*Inputs!$E$267","v":0},{"$f":"AR201*Inputs!$E$267","v":0},{"$f":"AS201*Inputs!$E$267","v":0},{"$f":"AT201*Inputs!$E$267","v":0},{"$f":"AU201*Inputs!$E$267","v":0},{"$f":"AV201*Inputs!$E$267","v":0},{"$f":"AW201*Inputs!$E$267","v":0},{"$f":"AX201*Inputs!$E$267","v":0},{"$f":"AY201*Inputs!$E$267","v":0},{"$f":"AZ201*Inputs!$E$267","v":0},{"$f":"BA201*Inputs!$E$267","v":0},{"$f":"BB201*Inputs!$E$267","v":0},{"$f":"BC201*Inputs!$E$267","v":0},{"$f":"BD201*Inputs!$E$267","v":0},{"$f":"BE201*Inputs!$E$267","v":0},{"$f":"BF201*Inputs!$E$267","v":0},{"$f":"BG201*Inputs!$E$267","v":0},{"$f":"BH201*Inputs!$E$267","v":0},{"$f":"BI201*Inputs!$E$267","v":0},{"$f":"BJ201*Inputs!$E$267","v":0},{"$f":"BK201*Inputs!$E$267","v":0},{"$f":"BL201*Inputs!$E$267","v":0},{"$f":"BM201*Inputs!$E$267","v":0},{"$f":"BN201*Inputs!$E$267","v":0},{"$f":"BO201*Inputs!$E$267","v":0},{"$f":"BP201*Inputs!$E$267","v":0},{"$f":"BQ201*Inputs!$E$267","v":0},{"$f":"BR201*Inputs!$E$267","v":0},{"$f":"BS201*Inputs!$E$267","v":0},{"$f":"BT201*Inputs!$E$267","v":0},{"$f":"BU201*Inputs!$E$267","v":0},{"$f":"BV201*Inputs!$E$267","v":0},{"$f":"BW201*Inputs!$E$267","v":0},{"$f":"BX201*Inputs!$E$267","v":0},{"$f":"BY201*Inputs!$E$267","v":0},{"$f":"BZ201*Inputs!$E$267","v":0},{"$f":"CA201*Inputs!$E$267","v":0},{"$f":"CB201*Inputs!$E$267","v":0},{"$f":"CC201*Inputs!$E$267","v":0},{"$f":"CD201*Inputs!$E$267","v":0},{"$f":"CE201*Inputs!$E$267","v":0},{"$f":"CF201*Inputs!$E$267","v":0},{"$f":"CG201*Inputs!$E$267","v":0},{"$f":"CH201*Inputs!$E$267","v":0}]
[null,null,"State net cashflow",null,"$ million",3959.0111634592718,{"$f":"G249-SUM(G250:G256)","v":0},{"$f":"H249-SUM(H250:H256)","v":0},0,0,-75.839606890708851,-165.55564059870096,-222.18440869087829,28.236189056300418,279.17531060203919,267.60746690198982,272.9708096473463,-90.390552017727032,-50.250557586384389,-9.2609673350968933,32.593862830266289,75.301893115597977,113.19856157005324,108.48150894543301,56.673645025058022,73.980870068890113,91.393990831486803,313.82765547361601,320.01499875581271,326.326066308392,332.15363311802594,337.3863789850592,342.30706016551517,348.19344885075611,355.15552180431359,362.25775069681697,135.2562738259989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT249-SUM(BT250:BT256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative state net cashflow",null,null,null,{"$f":"F258 + G257","v":0},{"$f":"G258 + H257","v":0},0,0,-75.839606890708851,-241.39524748940983,-463.57965618028811,-435.34346712398769,-156.1681565219485,111.43931038004132,384.41012002738762,294.01956800966059,243.7690104232762,234.50804308817931,267.1019059184456,342.40379903404357,455.60236060409682,564.08386954952982,620.75751457458784,694.73838464347796,786.13237547496476,1099.9600309485809,1419.9750297043936,1746.3010960127856,2078.4547291308118,2415.8411081158711,2758.1481682813865,3106.3416171321423,3461.4971389364559,3823.7548896332728,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,3959.0111634592718,{"$f":"AU258 + AV257","v":3959.0111634592718},{"$f":"AV258 + AW257","v":3959.0111634592718},{"$f":"AW258 + AX257","v":3959.0111634592718},{"$f":"AX258 + AY257","v":3959.0111634592718},{"$f":"AY258 + AZ257","v":3959.0111634592718},{"$f":"AZ258 + BA257","v":3959.0111634592718},{"$f":"BA258 + BB257","v":3959.0111634592718},{"$f":"BB258 + BC257","v":3959.0111634592718},{"$f":"BC258 + BD257","v":3959.0111634592718},{"$f":"BD258 + BE257","v":3959.0111634592718},{"$f":"BE258 + BF257","v":3959.0111634592718},{"$f":"BF258 + BG257","v":3959.0111634592718},{"$f":"BG258 + BH257","v":3959.0111634592718},{"$f":"BH258 + BI257","v":3959.0111634592718},{"$f":"BI258 + BJ257","v":3959.0111634592718},{"$f":"BJ258 + BK257","v":3959.0111634592718},{"$f":"BK258 + BL257","v":3959.0111634592718},{"$f":"BL258 + BM257","v":3959.0111634592718},{"$f":"BM258 + BN257","v":3959.0111634592718},{"$f":"BN258 + BO257","v":3959.0111634592718},{"$f":"BO258 + BP257","v":3959.0111634592718},{"$f":"BP258 + BQ257","v":3959.0111634592718},{"$f":"BQ258 + BR257","v":3959.0111634592718},{"$f":"BR258 + BS257","v":3959.0111634592718},{"$f":"BS258 + BT257","v":3959.0111634592718},{"$f":"BT258 + BU257","v":3959.0111634592718},{"$f":"BU258 + BV257","v":3959.0111634592718},{"$f":"BV258 + BW257","v":3959.0111634592718},{"$f":"BW258 + BX257","v":3959.0111634592718},{"$f":"BX258 + BY257","v":3959.0111634592718},{"$f":"BY258 + BZ257","v":3959.0111634592718},{"$f":"BZ258 + CA257","v":3959.0111634592718},{"$f":"CA258 + CB257","v":3959.0111634592718},{"$f":"CB258 + CC257","v":3959.0111634592718},{"$f":"CC258 + CD257","v":3959.0111634592718},{"$f":"CD258 + CE257","v":3959.0111634592718},{"$f":"CE258 + CF257","v":3959.0111634592718},{"$f":"CF258 + CG257","v":3959.0111634592718},{"$f":"CG258 + CH257","v":3959.0111634592718}]
[]
[null,null,{"$f":"\"State net cashflow NPV\"&((Inputs!$E$263 + Inputs!$E$287) * 100)","v":"State net cashflow NPV10"},null,"$ million",{"$f":"SUM(G260:CH260)","v":579.21865862464222},{"$f":"G257 / G233","v":0},0,0,0,-68.945097173371678,-136.82284347000078,-166.93043477902197,19.285697053685134,173.34590322446869,151.05743855390227,140.07718701054458,-42.167859617501442,-21.311141794275006,-3.5705038096726978,11.423950082541637,23.993503778560846,32.789591124274722,28.566571819617078,13.567220027769128,16.10039281809582,18.081813855517481,56.444662353530177,52.32500948092634,48.506290414926596,44.884110080057873,41.446558196915561,38.228221879249382,35.350548112434538,32.779433393025158,30.395400634491583,10.317035373951132,0,{"$f":"AM257 / AM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS257 / BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt finance for state equity contribution"]
[null,null,"Loan amount for initial equity contribution",null,"$ million",{"$f":"SUM(G263:CH263)","v":580.4295070154285},{"$f":"G250 * Inputs!$E$268","v":0},{"$f":"H250 * Inputs!$E$268","v":0},{"$f":"I250 * Inputs!$E$268","v":0},{"$f":"J250 * Inputs!$E$268","v":0},{"$f":"K250 * Inputs!$E$268","v":75.839606890708851},{"$f":"L250 * Inputs!$E$268","v":165.55564059870096},{"$f":"M250 * Inputs!$E$268","v":222.18440869087829},{"$f":"N250 * Inputs!$E$268","v":116.84985083514039},{"$f":"O250 * Inputs!$E$268","v":0},{"$f":"P250 * Inputs!$E$268","v":0},{"$f":"Q250 * Inputs!$E$268","v":0},{"$f":"R250 * Inputs!$E$268","v":0},{"$f":"S250 * Inputs!$E$268","v":0},{"$f":"T250 * Inputs!$E$268","v":0},{"$f":"U250 * Inputs!$E$268","v":0},{"$f":"V250 * Inputs!$E$268","v":0},{"$f":"W250 * Inputs!$E$268","v":0},{"$f":"X250 * Inputs!$E$268","v":0},{"$f":"Y250 * Inputs!$E$268","v":0},{"$f":"Z250 * Inputs!$E$268","v":0},{"$f":"AA250 * Inputs!$E$268","v":0},{"$f":"AB250 * Inputs!$E$268","v":0},{"$f":"AC250 * Inputs!$E$268","v":0},{"$f":"AD250 * Inputs!$E$268","v":0},{"$f":"AE250 * Inputs!$E$268","v":0},{"$f":"AF250 * Inputs!$E$268","v":0},{"$f":"AG250 * Inputs!$E$268","v":0},{"$f":"AH250 * Inputs!$E$268","v":0},{"$f":"AI250 * Inputs!$E$268","v":0},{"$f":"AJ250 * Inputs!$E$268","v":0},{"$f":"AK250 * Inputs!$E$268","v":0},{"$f":"AL250 * Inputs!$E$268","v":0},{"$f":"AM250 * Inputs!$E$268","v":0},{"$f":"AN250 * Inputs!$E$268","v":0},{"$f":"AO250 * Inputs!$E$268","v":0},{"$f":"AP250 * Inputs!$E$268","v":0},{"$f":"AQ250 * Inputs!$E$268","v":0},{"$f":"AR250 * Inputs!$E$268","v":0},{"$f":"AS250 * Inputs!$E$268","v":0},{"$f":"AT250 * Inputs!$E$268","v":0},{"$f":"AU250 * Inputs!$E$268","v":0},{"$f":"AV250 * Inputs!$E$268","v":0},{"$f":"AW250 * Inputs!$E$268","v":0},{"$f":"AX250 * Inputs!$E$268","v":0},{"$f":"AY250 * Inputs!$E$268","v":0},{"$f":"AZ250 * Inputs!$E$268","v":0},{"$f":"BA250 * Inputs!$E$268","v":0},{"$f":"BB250 * Inputs!$E$268","v":0},{"$f":"BC250 * Inputs!$E$268","v":0},{"$f":"BD250 * Inputs!$E$268","v":0},{"$f":"BE250 * Inputs!$E$268","v":0},{"$f":"BF250 * Inputs!$E$268","v":0},{"$f":"BG250 * Inputs!$E$268","v":0},{"$f":"BH250 * Inputs!$E$268","v":0},{"$f":"BI250 * Inputs!$E$268","v":0},{"$f":"BJ250 * Inputs!$E$268","v":0},{"$f":"BK250 * Inputs!$E$268","v":0},{"$f":"BL250 * Inputs!$E$268","v":0},{"$f":"BM250 * Inputs!$E$268","v":0},{"$f":"BN250 * Inputs!$E$268","v":0},{"$f":"BO250 * Inputs!$E$268","v":0},{"$f":"BP250 * Inputs!$E$268","v":0},{"$f":"BQ250 * Inputs!$E$268","v":0},{"$f":"BR250 * Inputs!$E$268","v":0},{"$f":"BS250 * Inputs!$E$268","v":0},{"$f":"BT250 * Inputs!$E$268","v":0},{"$f":"BU250 * Inputs!$E$268","v":0},{"$f":"BV250 * Inputs!$E$268","v":0},{"$f":"BW250 * Inputs!$E$268","v":0},{"$f":"BX250 * Inputs!$E$268","v":0},{"$f":"BY250 * Inputs!$E$268","v":0},{"$f":"BZ250 * Inputs!$E$268","v":0},{"$f":"CA250 * Inputs!$E$268","v":0},{"$f":"CB250 * Inputs!$E$268","v":0},{"$f":"CC250 * Inputs!$E$268","v":0},{"$f":"CD250 * Inputs!$E$268","v":0},{"$f":"CE250 * Inputs!$E$268","v":0},{"$f":"CF250 * Inputs!$E$268","v":0},{"$f":"CG250 * Inputs!$E$268","v":0},{"$f":"CH250 * Inputs!$E$268","v":0}]
[null,null,"Loan repayment start",{"$f":"Inputs!D239 + Inputs!E270","v":2032}]
[null,null,"Loan repayment counter",null,"Counter",null,{"$f":"IF(G6<$D$264,0,1+ F265)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,{"$f":"IF(AM6<$D$264,0,1+ AL265)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,{"$f":"IF(BS6<$D$264,0,1+ BR265)","v":54},55,56,57,58,59,60,61,62,63,64,65,66,67,68,69]
[]
[null,null,"Opening balance",null,"$ million",null,{"$f":"F271 + G263","v":0},{"$f":"G271 + H263","v":0},0,0,75.839606890708851,247.46241604066654,489.44381801479813,645.4491742911224,697.08510823441225,752.85191689316525,813.08007024461847,878.12647586418791,790.31382827776918,702.50118069135033,614.68853310493148,526.87588551851275,439.06323793209395,351.25059034567516,263.43794275925637,175.62529517283758,87.812647586418791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU271 + AV263","v":0},{"$f":"AV271 + AW263","v":0},{"$f":"AW271 + AX263","v":0},{"$f":"AX271 + AY263","v":0},{"$f":"AY271 + AZ263","v":0},{"$f":"AZ271 + BA263","v":0},{"$f":"BA271 + BB263","v":0},{"$f":"BB271 + BC263","v":0},{"$f":"BC271 + BD263","v":0},{"$f":"BD271 + BE263","v":0},{"$f":"BE271 + BF263","v":0},{"$f":"BF271 + BG263","v":0},{"$f":"BG271 + BH263","v":0},{"$f":"BH271 + BI263","v":0},{"$f":"BI271 + BJ263","v":0},{"$f":"BJ271 + BK263","v":0},{"$f":"BK271 + BL263","v":0},{"$f":"BL271 + BM263","v":0},{"$f":"BM271 + BN263","v":0},{"$f":"BN271 + BO263","v":0},{"$f":"BO271 + BP263","v":0},{"$f":"BP271 + BQ263","v":0},{"$f":"BQ271 + BR263","v":0},{"$f":"BR271 + BS263","v":0},{"$f":"BS271 + BT263","v":0},{"$f":"BT271 + BU263","v":0},{"$f":"BU271 + BV263","v":0},{"$f":"BV271 + BW263","v":0},{"$f":"BW271 + BX263","v":0},{"$f":"BX271 + BY263","v":0},{"$f":"BY271 + BZ263","v":0},{"$f":"BZ271 + CA263","v":0},{"$f":"CA271 + CB263","v":0},{"$f":"CB271 + CC263","v":0},{"$f":"CC271 + CD263","v":0},{"$f":"CD271 + CE263","v":0},{"$f":"CE271 + CF263","v":0},{"$f":"CF271 + CG263","v":0},{"$f":"CG271 + CH263","v":0}]
[null,null,"Loan interest",null,"$ million",null,{"$f":"Inputs!$E$271 * G267","v":0},{"$f":"Inputs!$E$271 * H267","v":0},{"$f":"Inputs!$E$271 * I267","v":0},{"$f":"Inputs!$E$271 * J267","v":0},{"$f":"Inputs!$E$271 * K267","v":6.0671685512567084},{"$f":"Inputs!$E$271 * L267","v":19.796993283253325},{"$f":"Inputs!$E$271 * M267","v":39.155505441183848},{"$f":"Inputs!$E$271 * N267","v":51.635933943289793},{"$f":"Inputs!$E$271 * O267","v":55.766808658752979},{"$f":"Inputs!$E$271 * P267","v":60.228153351453223},{"$f":"Inputs!$E$271 * Q267","v":65.046405619569484},{"$f":"Inputs!$E$271 * R267","v":70.250118069135041},{"$f":"Inputs!$E$271 * S267","v":63.225106262221537},{"$f":"Inputs!$E$271 * T267","v":56.200094455308026},{"$f":"Inputs!$E$271 * U267","v":49.175082648394522},{"$f":"Inputs!$E$271 * V267","v":42.150070841481018},{"$f":"Inputs!$E$271 * W267","v":35.125059034567521},{"$f":"Inputs!$E$271 * X267","v":28.100047227654013},{"$f":"Inputs!$E$271 * Y267","v":21.075035420740509},{"$f":"Inputs!$E$271 * Z267","v":14.050023613827006},{"$f":"Inputs!$E$271 * AA267","v":7.0250118069135032},{"$f":"Inputs!$E$271 * AB267","v":0},{"$f":"Inputs!$E$271 * AC267","v":0},{"$f":"Inputs!$E$271 * AD267","v":0},{"$f":"Inputs!$E$271 * AE267","v":0},{"$f":"Inputs!$E$271 * AF267","v":0},{"$f":"Inputs!$E$271 * AG267","v":0},{"$f":"Inputs!$E$271 * AH267","v":0},{"$f":"Inputs!$E$271 * AI267","v":0},{"$f":"Inputs!$E$271 * AJ267","v":0},{"$f":"Inputs!$E$271 * AK267","v":0},{"$f":"Inputs!$E$271 * AL267","v":0},{"$f":"Inputs!$E$271 * AM267","v":0},{"$f":"Inputs!$E$271 * AN267","v":0},{"$f":"Inputs!$E$271 * AO267","v":0},{"$f":"Inputs!$E$271 * AP267","v":0},{"$f":"Inputs!$E$271 * AQ267","v":0},{"$f":"Inputs!$E$271 * AR267","v":0},{"$f":"Inputs!$E$271 * AS267","v":0},{"$f":"Inputs!$E$271 * AT267","v":0},{"$f":"Inputs!$E$271 * AU267","v":0},{"$f":"Inputs!$E$271 * AV267","v":0},{"$f":"Inputs!$E$271 * AW267","v":0},{"$f":"Inputs!$E$271 * AX267","v":0},{"$f":"Inputs!$E$271 * AY267","v":0},{"$f":"Inputs!$E$271 * AZ267","v":0},{"$f":"Inputs!$E$271 * BA267","v":0},{"$f":"Inputs!$E$271 * BB267","v":0},{"$f":"Inputs!$E$271 * BC267","v":0},{"$f":"Inputs!$E$271 * BD267","v":0},{"$f":"Inputs!$E$271 * BE267","v":0},{"$f":"Inputs!$E$271 * BF267","v":0},{"$f":"Inputs!$E$271 * BG267","v":0},{"$f":"Inputs!$E$271 * BH267","v":0},{"$f":"Inputs!$E$271 * BI267","v":0},{"$f":"Inputs!$E$271 * BJ267","v":0},{"$f":"Inputs!$E$271 * BK267","v":0},{"$f":"Inputs!$E$271 * BL267","v":0},{"$f":"Inputs!$E$271 * BM267","v":0},{"$f":"Inputs!$E$271 * BN267","v":0},{"$f":"Inputs!$E$271 * BO267","v":0},{"$f":"Inputs!$E$271 * BP267","v":0},{"$f":"Inputs!$E$271 * BQ267","v":0},{"$f":"Inputs!$E$271 * BR267","v":0},{"$f":"Inputs!$E$271 * BS267","v":0},{"$f":"Inputs!$E$271 * BT267","v":0},{"$f":"Inputs!$E$271 * BU267","v":0},{"$f":"Inputs!$E$271 * BV267","v":0},{"$f":"Inputs!$E$271 * BW267","v":0},{"$f":"Inputs!$E$271 * BX267","v":0},{"$f":"Inputs!$E$271 * BY267","v":0},{"$f":"Inputs!$E$271 * BZ267","v":0},{"$f":"Inputs!$E$271 * CA267","v":0},{"$f":"Inputs!$E$271 * CB267","v":0},{"$f":"Inputs!$E$271 * CC267","v":0},{"$f":"Inputs!$E$271 * CD267","v":0},{"$f":"Inputs!$E$271 * CE267","v":0},{"$f":"Inputs!$E$271 * CF267","v":0},{"$f":"Inputs!$E$271 * CG267","v":0},{"$f":"Inputs!$E$271 * CH267","v":0}]
[null,null,"Loan interest built up prior to repayment",null,"$ million",{"$f":"MAX(G269:CH269)","v":297.69696884875935},{"$f":"IF(G265 = 0, G268 + SUM($F$268:F268), 0)","v":0},{"$f":"IF(H265 = 0, H268 + SUM($F$268:G268), 0)","v":0},{"$f":"IF(I265 = 0, I268 + SUM($F$268:H268), 0)","v":0},{"$f":"IF(J265 = 0, J268 + SUM($F$268:I268), 0)","v":0},{"$f":"IF(K265 = 0, K268 + SUM($F$268:J268), 0)","v":6.0671685512567084},{"$f":"IF(L265 = 0, L268 + SUM($F$268:K268), 0)","v":25.864161834510035},{"$f":"IF(M265 = 0, M268 + SUM($F$268:L268), 0)","v":65.019667275693877},{"$f":"IF(N265 = 0, N268 + SUM($F$268:M268), 0)","v":116.65560121898366},{"$f":"IF(O265 = 0, O268 + SUM($F$268:N268), 0)","v":172.42240987773664},{"$f":"IF(P265 = 0, P268 + SUM($F$268:O268), 0)","v":232.65056322918986},{"$f":"IF(Q265 = 0, Q268 + SUM($F$268:P268), 0)","v":297.69696884875935},{"$f":"IF(R265 = 0, R268 + SUM($F$268:Q268), 0)","v":0},{"$f":"IF(S265 = 0, S268 + SUM($F$268:R268), 0)","v":0},{"$f":"IF(T265 = 0, T268 + SUM($F$268:S268), 0)","v":0},{"$f":"IF(U265 = 0, U268 + SUM($F$268:T268), 0)","v":0},{"$f":"IF(V265 = 0, V268 + SUM($F$268:U268), 0)","v":0},{"$f":"IF(W265 = 0, W268 + SUM($F$268:V268), 0)","v":0},{"$f":"IF(X265 = 0, X268 + SUM($F$268:W268), 0)","v":0},{"$f":"IF(Y265 = 0, Y268 + SUM($F$268:X268), 0)","v":0},{"$f":"IF(Z265 = 0, Z268 + SUM($F$268:Y268), 0)","v":0},{"$f":"IF(AA265 = 0, AA268 + SUM($F$268:Z268), 0)","v":0},{"$f":"IF(AB265 = 0, AB268 + SUM($F$268:AA268), 0)","v":0},{"$f":"IF(AC265 = 0, AC268 + SUM($F$268:AB268), 0)","v":0},{"$f":"IF(AD265 = 0, AD268 + SUM($F$268:AC268), 0)","v":0},{"$f":"IF(AE265 = 0, AE268 + SUM($F$268:AD268), 0)","v":0},{"$f":"IF(AF265 = 0, AF268 + SUM($F$268:AE268), 0)","v":0},{"$f":"IF(AG265 = 0, AG268 + SUM($F$268:AF268), 0)","v":0},{"$f":"IF(AH265 = 0, AH268 + SUM($F$268:AG268), 0)","v":0},{"$f":"IF(AI265 = 0, AI268 + SUM($F$268:AH268), 0)","v":0},{"$f":"IF(AJ265 = 0, AJ268 + SUM($F$268:AI268), 0)","v":0},{"$f":"IF(AK265 = 0, AK268 + SUM($F$268:AJ268), 0)","v":0},{"$f":"IF(AL265 = 0, AL268 + SUM($F$268:AK268), 0)","v":0},{"$f":"IF(AM265 = 0, AM268 + SUM($F$268:AL268), 0)","v":0},{"$f":"IF(AN265 = 0, AN268 + SUM($F$268:AM268), 0)","v":0},{"$f":"IF(AO265 = 0, AO268 + SUM($F$268:AN268), 0)","v":0},{"$f":"IF(AP265 = 0, AP268 + SUM($F$268:AO268), 0)","v":0},{"$f":"IF(AQ265 = 0, AQ268 + SUM($F$268:AP268), 0)","v":0},{"$f":"IF(AR265 = 0, AR268 + SUM($F$268:AQ268), 0)","v":0},{"$f":"IF(AS265 = 0, AS268 + SUM($F$268:AR268), 0)","v":0},{"$f":"IF(AT265 = 0, AT268 + SUM($F$268:AS268), 0)","v":0},{"$f":"IF(AU265 = 0, AU268 + SUM($F$268:AT268), 0)","v":0},{"$f":"IF(AV265 = 0, AV268 + SUM($F$268:AU268), 0)","v":0},{"$f":"IF(AW265 = 0, AW268 + SUM($F$268:AV268), 0)","v":0},{"$f":"IF(AX265 = 0, AX268 + SUM($F$268:AW268), 0)","v":0},{"$f":"IF(AY265 = 0, AY268 + SUM($F$268:AX268), 0)","v":0},{"$f":"IF(AZ265 = 0, AZ268 + SUM($F$268:AY268), 0)","v":0},{"$f":"IF(BA265 = 0, BA268 + SUM($F$268:AZ268), 0)","v":0},{"$f":"IF(BB265 = 0, BB268 + SUM($F$268:BA268), 0)","v":0},{"$f":"IF(BC265 = 0, BC268 + SUM($F$268:BB268), 0)","v":0},{"$f":"IF(BD265 = 0, BD268 + SUM($F$268:BC268), 0)","v":0},{"$f":"IF(BE265 = 0, BE268 + SUM($F$268:BD268), 0)","v":0},{"$f":"IF(BF265 = 0, BF268 + SUM($F$268:BE268), 0)","v":0},{"$f":"IF(BG265 = 0, BG268 + SUM($F$268:BF268), 0)","v":0},{"$f":"IF(BH265 = 0, BH268 + SUM($F$268:BG268), 0)","v":0},{"$f":"IF(BI265 = 0, BI268 + SUM($F$268:BH268), 0)","v":0},{"$f":"IF(BJ265 = 0, BJ268 + SUM($F$268:BI268), 0)","v":0},{"$f":"IF(BK265 = 0, BK268 + SUM($F$268:BJ268), 0)","v":0},{"$f":"IF(BL265 = 0, BL268 + SUM($F$268:BK268), 0)","v":0},{"$f":"IF(BM265 = 0, BM268 + SUM($F$268:BL268), 0)","v":0},{"$f":"IF(BN265 = 0, BN268 + SUM($F$268:BM268), 0)","v":0},{"$f":"IF(BO265 = 0, BO268 + SUM($F$268:BN268), 0)","v":0},{"$f":"IF(BP265 = 0, BP268 + SUM($F$268:BO268), 0)","v":0},{"$f":"IF(BQ265 = 0, BQ268 + SUM($F$268:BP268), 0)","v":0},{"$f":"IF(BR265 = 0, BR268 + SUM($F$268:BQ268), 0)","v":0},{"$f":"IF(BS265 = 0, BS268 + SUM($F$268:BR268), 0)","v":0},{"$f":"IF(BT265 = 0, BT268 + SUM($F$268:BS268), 0)","v":0},{"$f":"IF(BU265 = 0, BU268 + SUM($F$268:BT268), 0)","v":0},{"$f":"IF(BV265 = 0, BV268 + SUM($F$268:BU268), 0)","v":0},{"$f":"IF(BW265 = 0, BW268 + SUM($F$268:BV268), 0)","v":0},{"$f":"IF(BX265 = 0, BX268 + SUM($F$268:BW268), 0)","v":0},{"$f":"IF(BY265 = 0, BY268 + SUM($F$268:BX268), 0)","v":0},{"$f":"IF(BZ265 = 0, BZ268 + SUM($F$268:BY268), 0)","v":0},{"$f":"IF(CA265 = 0, CA268 + SUM($F$268:BZ268), 0)","v":0},{"$f":"IF(CB265 = 0, CB268 + SUM($F$268:CA268), 0)","v":0},{"$f":"IF(CC265 = 0, CC268 + SUM($F$268:CB268), 0)","v":0},{"$f":"IF(CD265 = 0, CD268 + SUM($F$268:CC268), 0)","v":0},{"$f":"IF(CE265 = 0, CE268 + SUM($F$268:CD268), 0)","v":0},{"$f":"IF(CF265 = 0, CF268 + SUM($F$268:CE268), 0)","v":0},{"$f":"IF(CG265 = 0, CG268 + SUM($F$268:CF268), 0)","v":0},{"$f":"IF(CH265 = 0, CH268 + SUM($F$268:CG268), 0)","v":0}]
[null,null,"Loan repayment",null,"$ million",null,{"$f":"IF(OR(G265 = 0, G265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + G268)","v":0},{"$f":"IF(OR(H265 = 0, H265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + H268)","v":0},{"$f":"IF(OR(I265 = 0, I265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + I268)","v":0},{"$f":"IF(OR(J265 = 0, J265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + J268)","v":0},{"$f":"IF(OR(K265 = 0, K265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + K268)","v":0},{"$f":"IF(OR(L265 = 0, L265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + L268)","v":0},{"$f":"IF(OR(M265 = 0, M265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + M268)","v":0},{"$f":"IF(OR(N265 = 0, N265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + N268)","v":0},{"$f":"IF(OR(O265 = 0, O265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + O268)","v":0},{"$f":"IF(OR(P265 = 0, P265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + P268)","v":0},{"$f":"IF(OR(Q265 = 0, Q265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + Q268)","v":0},{"$f":"IF(OR(R265 = 0, R265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + R268)","v":158.06276565555382},{"$f":"IF(OR(S265 = 0, S265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + S268)","v":151.03775384864031},{"$f":"IF(OR(T265 = 0, T265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + T268)","v":144.0127420417268},{"$f":"IF(OR(U265 = 0, U265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + U268)","v":136.98773023481328},{"$f":"IF(OR(V265 = 0, V265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + V268)","v":129.9627184278998},{"$f":"IF(OR(W265 = 0, W265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + W268)","v":122.93770662098629},{"$f":"IF(OR(X265 = 0, X265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + X268)","v":115.91269481407279},{"$f":"IF(OR(Y265 = 0, Y265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + Y268)","v":108.88768300715928},{"$f":"IF(OR(Z265 = 0, Z265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + Z268)","v":101.86267120024579},{"$f":"IF(OR(AA265 = 0, AA265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AA268)","v":94.837659393332274},{"$f":"IF(OR(AB265 = 0, AB265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AB268)","v":0},{"$f":"IF(OR(AC265 = 0, AC265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AC268)","v":0},{"$f":"IF(OR(AD265 = 0, AD265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AD268)","v":0},{"$f":"IF(OR(AE265 = 0, AE265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AE268)","v":0},{"$f":"IF(OR(AF265 = 0, AF265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AF268)","v":0},{"$f":"IF(OR(AG265 = 0, AG265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AG268)","v":0},{"$f":"IF(OR(AH265 = 0, AH265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AH268)","v":0},{"$f":"IF(OR(AI265 = 0, AI265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AI268)","v":0},{"$f":"IF(OR(AJ265 = 0, AJ265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AJ268)","v":0},{"$f":"IF(OR(AK265 = 0, AK265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AK268)","v":0},{"$f":"IF(OR(AL265 = 0, AL265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AL268)","v":0},{"$f":"IF(OR(AM265 = 0, AM265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AM268)","v":0},{"$f":"IF(OR(AN265 = 0, AN265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AN268)","v":0},{"$f":"IF(OR(AO265 = 0, AO265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AO268)","v":0},{"$f":"IF(OR(AP265 = 0, AP265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AP268)","v":0},{"$f":"IF(OR(AQ265 = 0, AQ265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AQ268)","v":0},{"$f":"IF(OR(AR265 = 0, AR265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AR268)","v":0},{"$f":"IF(OR(AS265 = 0, AS265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AS268)","v":0},{"$f":"IF(OR(AT265 = 0, AT265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AT268)","v":0},{"$f":"IF(OR(AU265 = 0, AU265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AU268)","v":0},{"$f":"IF(OR(AV265 = 0, AV265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AV268)","v":0},{"$f":"IF(OR(AW265 = 0, AW265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AW268)","v":0},{"$f":"IF(OR(AX265 = 0, AX265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AX268)","v":0},{"$f":"IF(OR(AY265 = 0, AY265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AY268)","v":0},{"$f":"IF(OR(AZ265 = 0, AZ265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + AZ268)","v":0},{"$f":"IF(OR(BA265 = 0, BA265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BA268)","v":0},{"$f":"IF(OR(BB265 = 0, BB265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BB268)","v":0},{"$f":"IF(OR(BC265 = 0, BC265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BC268)","v":0},{"$f":"IF(OR(BD265 = 0, BD265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BD268)","v":0},{"$f":"IF(OR(BE265 = 0, BE265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BE268)","v":0},{"$f":"IF(OR(BF265 = 0, BF265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BF268)","v":0},{"$f":"IF(OR(BG265 = 0, BG265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BG268)","v":0},{"$f":"IF(OR(BH265 = 0, BH265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BH268)","v":0},{"$f":"IF(OR(BI265 = 0, BI265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BI268)","v":0},{"$f":"IF(OR(BJ265 = 0, BJ265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BJ268)","v":0},{"$f":"IF(OR(BK265 = 0, BK265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BK268)","v":0},{"$f":"IF(OR(BL265 = 0, BL265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BL268)","v":0},{"$f":"IF(OR(BM265 = 0, BM265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BM268)","v":0},{"$f":"IF(OR(BN265 = 0, BN265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BN268)","v":0},{"$f":"IF(OR(BO265 = 0, BO265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BO268)","v":0},{"$f":"IF(OR(BP265 = 0, BP265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BP268)","v":0},{"$f":"IF(OR(BQ265 = 0, BQ265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BQ268)","v":0},{"$f":"IF(OR(BR265 = 0, BR265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BR268)","v":0},{"$f":"IF(OR(BS265 = 0, BS265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BS268)","v":0},{"$f":"IF(OR(BT265 = 0, BT265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BT268)","v":0},{"$f":"IF(OR(BU265 = 0, BU265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BU268)","v":0},{"$f":"IF(OR(BV265 = 0, BV265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BV268)","v":0},{"$f":"IF(OR(BW265 = 0, BW265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BW268)","v":0},{"$f":"IF(OR(BX265 = 0, BX265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BX268)","v":0},{"$f":"IF(OR(BY265 = 0, BY265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BY268)","v":0},{"$f":"IF(OR(BZ265 = 0, BZ265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + BZ268)","v":0},{"$f":"IF(OR(CA265 = 0, CA265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CA268)","v":0},{"$f":"IF(OR(CB265 = 0, CB265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CB268)","v":0},{"$f":"IF(OR(CC265 = 0, CC265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CC268)","v":0},{"$f":"IF(OR(CD265 = 0, CD265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CD268)","v":0},{"$f":"IF(OR(CE265 = 0, CE265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CE268)","v":0},{"$f":"IF(OR(CF265 = 0, CF265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CF268)","v":0},{"$f":"IF(OR(CG265 = 0, CG265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CG268)","v":0},{"$f":"IF(OR(CH265 = 0, CH265 > Inputs!$E$269), 0, (($F$263 + $F$269) / Inputs!$E$269) + CH268)","v":0}]
[null,null,"Closing balance",null,"$ million",null,{"$f":"G267+G268-G270","v":0},{"$f":"H267+H268-H270","v":0},0,0,81.906775441965564,267.25940932391984,528.59932345598202,697.08510823441225,752.85191689316525,813.08007024461847,878.12647586418791,790.31382827776918,702.50118069135033,614.68853310493148,526.87588551851275,439.06323793209395,351.25059034567516,263.43794275925637,175.62529517283758,87.812647586418791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV267+AV268-AV270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF267+CF268-CF270","v":0},0,0]
[]
[null,null,"Loan amount for initial equity contribution",null,"$ million",{"$f":"SUM(G273:CH273)","v":0},{"$f":"G251 * Inputs!$E$268","v":0},{"$f":"H251 * Inputs!$E$268","v":0},{"$f":"I251 * Inputs!$E$268","v":0},{"$f":"J251 * Inputs!$E$268","v":0},{"$f":"K251 * Inputs!$E$268","v":0},{"$f":"L251 * Inputs!$E$268","v":0},{"$f":"M251 * Inputs!$E$268","v":0},{"$f":"N251 * Inputs!$E$268","v":0},{"$f":"O251 * Inputs!$E$268","v":0},{"$f":"P251 * Inputs!$E$268","v":0},{"$f":"Q251 * Inputs!$E$268","v":0},{"$f":"R251 * Inputs!$E$268","v":0},{"$f":"S251 * Inputs!$E$268","v":0},{"$f":"T251 * Inputs!$E$268","v":0},{"$f":"U251 * Inputs!$E$268","v":0},{"$f":"V251 * Inputs!$E$268","v":0},{"$f":"W251 * Inputs!$E$268","v":0},{"$f":"X251 * Inputs!$E$268","v":0},{"$f":"Y251 * Inputs!$E$268","v":0},{"$f":"Z251 * Inputs!$E$268","v":0},{"$f":"AA251 * Inputs!$E$268","v":0},{"$f":"AB251 * Inputs!$E$268","v":0},{"$f":"AC251 * Inputs!$E$268","v":0},{"$f":"AD251 * Inputs!$E$268","v":0},{"$f":"AE251 * Inputs!$E$268","v":0},{"$f":"AF251 * Inputs!$E$268","v":0},{"$f":"AG251 * Inputs!$E$268","v":0},{"$f":"AH251 * Inputs!$E$268","v":0},{"$f":"AI251 * Inputs!$E$268","v":0},{"$f":"AJ251 * Inputs!$E$268","v":0},{"$f":"AK251 * Inputs!$E$268","v":0},{"$f":"AL251 * Inputs!$E$268","v":0},{"$f":"AM251 * Inputs!$E$268","v":0},{"$f":"AN251 * Inputs!$E$268","v":0},{"$f":"AO251 * Inputs!$E$268","v":0},{"$f":"AP251 * Inputs!$E$268","v":0},{"$f":"AQ251 * Inputs!$E$268","v":0},{"$f":"AR251 * Inputs!$E$268","v":0},{"$f":"AS251 * Inputs!$E$268","v":0},{"$f":"AT251 * Inputs!$E$268","v":0},{"$f":"AU251 * Inputs!$E$268","v":0},{"$f":"AV251 * Inputs!$E$268","v":0},{"$f":"AW251 * Inputs!$E$268","v":0},{"$f":"AX251 * Inputs!$E$268","v":0},{"$f":"AY251 * Inputs!$E$268","v":0},{"$f":"AZ251 * Inputs!$E$268","v":0},{"$f":"BA251 * Inputs!$E$268","v":0},{"$f":"BB251 * Inputs!$E$268","v":0},{"$f":"BC251 * Inputs!$E$268","v":0},{"$f":"BD251 * Inputs!$E$268","v":0},{"$f":"BE251 * Inputs!$E$268","v":0},{"$f":"BF251 * Inputs!$E$268","v":0},{"$f":"BG251 * Inputs!$E$268","v":0},{"$f":"BH251 * Inputs!$E$268","v":0},{"$f":"BI251 * Inputs!$E$268","v":0},{"$f":"BJ251 * Inputs!$E$268","v":0},{"$f":"BK251 * Inputs!$E$268","v":0},{"$f":"BL251 * Inputs!$E$268","v":0},{"$f":"BM251 * Inputs!$E$268","v":0},{"$f":"BN251 * Inputs!$E$268","v":0},{"$f":"BO251 * Inputs!$E$268","v":0},{"$f":"BP251 * Inputs!$E$268","v":0},{"$f":"BQ251 * Inputs!$E$268","v":0},{"$f":"BR251 * Inputs!$E$268","v":0},{"$f":"BS251 * Inputs!$E$268","v":0},{"$f":"BT251 * Inputs!$E$268","v":0},{"$f":"BU251 * Inputs!$E$268","v":0},{"$f":"BV251 * Inputs!$E$268","v":0},{"$f":"BW251 * Inputs!$E$268","v":0},{"$f":"BX251 * Inputs!$E$268","v":0},{"$f":"BY251 * Inputs!$E$268","v":0},{"$f":"BZ251 * Inputs!$E$268","v":0},{"$f":"CA251 * Inputs!$E$268","v":0},{"$f":"CB251 * Inputs!$E$268","v":0},{"$f":"CC251 * Inputs!$E$268","v":0},{"$f":"CD251 * Inputs!$E$268","v":0},{"$f":"CE251 * Inputs!$E$268","v":0},{"$f":"CF251 * Inputs!$E$268","v":0},{"$f":"CG251 * Inputs!$E$268","v":0},{"$f":"CH251 * Inputs!$E$268","v":0}]
[null,null,"Loan repayment start after receipt",{"$f":"Inputs!D240 + Inputs!E270","v":7},"Years"]
[null,null,"Loan repayment counter",null,"Counter",null,{"$f":"IF(G6<$D$274,0,1+ F275)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"IF(AM6<$D$274,0,1+ AL275)","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BS6<$D$274,0,1+ BR275)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[]
[null,null,"Opening balance",null,"$ million",null,{"$f":"F281 + G273","v":0},{"$f":"G281 + H273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS281 + BT273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan interest",null,"$ million",null,{"$f":"Inputs!$E$271 * G277","v":0},{"$f":"Inputs!$E$271 * H277","v":0},{"$f":"Inputs!$E$271 * I277","v":0},{"$f":"Inputs!$E$271 * J277","v":0},{"$f":"Inputs!$E$271 * K277","v":0},{"$f":"Inputs!$E$271 * L277","v":0},{"$f":"Inputs!$E$271 * M277","v":0},{"$f":"Inputs!$E$271 * N277","v":0},{"$f":"Inputs!$E$271 * O277","v":0},{"$f":"Inputs!$E$271 * P277","v":0},{"$f":"Inputs!$E$271 * Q277","v":0},{"$f":"Inputs!$E$271 * R277","v":0},{"$f":"Inputs!$E$271 * S277","v":0},{"$f":"Inputs!$E$271 * T277","v":0},{"$f":"Inputs!$E$271 * U277","v":0},{"$f":"Inputs!$E$271 * V277","v":0},{"$f":"Inputs!$E$271 * W277","v":0},{"$f":"Inputs!$E$271 * X277","v":0},{"$f":"Inputs!$E$271 * Y277","v":0},{"$f":"Inputs!$E$271 * Z277","v":0},{"$f":"Inputs!$E$271 * AA277","v":0},{"$f":"Inputs!$E$271 * AB277","v":0},{"$f":"Inputs!$E$271 * AC277","v":0},{"$f":"Inputs!$E$271 * AD277","v":0},{"$f":"Inputs!$E$271 * AE277","v":0},{"$f":"Inputs!$E$271 * AF277","v":0},{"$f":"Inputs!$E$271 * AG277","v":0},{"$f":"Inputs!$E$271 * AH277","v":0},{"$f":"Inputs!$E$271 * AI277","v":0},{"$f":"Inputs!$E$271 * AJ277","v":0},{"$f":"Inputs!$E$271 * AK277","v":0},{"$f":"Inputs!$E$271 * AL277","v":0},{"$f":"Inputs!$E$271 * AM277","v":0},{"$f":"Inputs!$E$271 * AN277","v":0},{"$f":"Inputs!$E$271 * AO277","v":0},{"$f":"Inputs!$E$271 * AP277","v":0},{"$f":"Inputs!$E$271 * AQ277","v":0},{"$f":"Inputs!$E$271 * AR277","v":0},{"$f":"Inputs!$E$271 * AS277","v":0},{"$f":"Inputs!$E$271 * AT277","v":0},{"$f":"Inputs!$E$271 * AU277","v":0},{"$f":"Inputs!$E$271 * AV277","v":0},{"$f":"Inputs!$E$271 * AW277","v":0},{"$f":"Inputs!$E$271 * AX277","v":0},{"$f":"Inputs!$E$271 * AY277","v":0},{"$f":"Inputs!$E$271 * AZ277","v":0},{"$f":"Inputs!$E$271 * BA277","v":0},{"$f":"Inputs!$E$271 * BB277","v":0},{"$f":"Inputs!$E$271 * BC277","v":0},{"$f":"Inputs!$E$271 * BD277","v":0},{"$f":"Inputs!$E$271 * BE277","v":0},{"$f":"Inputs!$E$271 * BF277","v":0},{"$f":"Inputs!$E$271 * BG277","v":0},{"$f":"Inputs!$E$271 * BH277","v":0},{"$f":"Inputs!$E$271 * BI277","v":0},{"$f":"Inputs!$E$271 * BJ277","v":0},{"$f":"Inputs!$E$271 * BK277","v":0},{"$f":"Inputs!$E$271 * BL277","v":0},{"$f":"Inputs!$E$271 * BM277","v":0},{"$f":"Inputs!$E$271 * BN277","v":0},{"$f":"Inputs!$E$271 * BO277","v":0},{"$f":"Inputs!$E$271 * BP277","v":0},{"$f":"Inputs!$E$271 * BQ277","v":0},{"$f":"Inputs!$E$271 * BR277","v":0},{"$f":"Inputs!$E$271 * BS277","v":0},{"$f":"Inputs!$E$271 * BT277","v":0},{"$f":"Inputs!$E$271 * BU277","v":0},{"$f":"Inputs!$E$271 * BV277","v":0},{"$f":"Inputs!$E$271 * BW277","v":0},{"$f":"Inputs!$E$271 * BX277","v":0},{"$f":"Inputs!$E$271 * BY277","v":0},{"$f":"Inputs!$E$271 * BZ277","v":0},{"$f":"Inputs!$E$271 * CA277","v":0},{"$f":"Inputs!$E$271 * CB277","v":0},{"$f":"Inputs!$E$271 * CC277","v":0},{"$f":"Inputs!$E$271 * CD277","v":0},{"$f":"Inputs!$E$271 * CE277","v":0},{"$f":"Inputs!$E$271 * CF277","v":0},{"$f":"Inputs!$E$271 * CG277","v":0},{"$f":"Inputs!$E$271 * CH277","v":0}]
[null,null,"Loan interest built up prior to repayment",null,"$ million",{"$f":"MAX(G279:CH279)","v":0},{"$f":"IF(G275 = 0, G278 + SUM($F$278:F278), 0)","v":0},{"$f":"IF(H275 = 0, H278 + SUM($F$278:G278), 0)","v":0},{"$f":"IF(I275 = 0, I278 + SUM($F$278:H278), 0)","v":0},{"$f":"IF(J275 = 0, J278 + SUM($F$278:I278), 0)","v":0},{"$f":"IF(K275 = 0, K278 + SUM($F$278:J278), 0)","v":0},{"$f":"IF(L275 = 0, L278 + SUM($F$278:K278), 0)","v":0},{"$f":"IF(M275 = 0, M278 + SUM($F$278:L278), 0)","v":0},{"$f":"IF(N275 = 0, N278 + SUM($F$278:M278), 0)","v":0},{"$f":"IF(O275 = 0, O278 + SUM($F$278:N278), 0)","v":0},{"$f":"IF(P275 = 0, P278 + SUM($F$278:O278), 0)","v":0},{"$f":"IF(Q275 = 0, Q278 + SUM($F$278:P278), 0)","v":0},{"$f":"IF(R275 = 0, R278 + SUM($F$278:Q278), 0)","v":0},{"$f":"IF(S275 = 0, S278 + SUM($F$278:R278), 0)","v":0},{"$f":"IF(T275 = 0, T278 + SUM($F$278:S278), 0)","v":0},{"$f":"IF(U275 = 0, U278 + SUM($F$278:T278), 0)","v":0},{"$f":"IF(V275 = 0, V278 + SUM($F$278:U278), 0)","v":0},{"$f":"IF(W275 = 0, W278 + SUM($F$278:V278), 0)","v":0},{"$f":"IF(X275 = 0, X278 + SUM($F$278:W278), 0)","v":0},{"$f":"IF(Y275 = 0, Y278 + SUM($F$278:X278), 0)","v":0},{"$f":"IF(Z275 = 0, Z278 + SUM($F$278:Y278), 0)","v":0},{"$f":"IF(AA275 = 0, AA278 + SUM($F$278:Z278), 0)","v":0},{"$f":"IF(AB275 = 0, AB278 + SUM($F$278:AA278), 0)","v":0},{"$f":"IF(AC275 = 0, AC278 + SUM($F$278:AB278), 0)","v":0},{"$f":"IF(AD275 = 0, AD278 + SUM($F$278:AC278), 0)","v":0},{"$f":"IF(AE275 = 0, AE278 + SUM($F$278:AD278), 0)","v":0},{"$f":"IF(AF275 = 0, AF278 + SUM($F$278:AE278), 0)","v":0},{"$f":"IF(AG275 = 0, AG278 + SUM($F$278:AF278), 0)","v":0},{"$f":"IF(AH275 = 0, AH278 + SUM($F$278:AG278), 0)","v":0},{"$f":"IF(AI275 = 0, AI278 + SUM($F$278:AH278), 0)","v":0},{"$f":"IF(AJ275 = 0, AJ278 + SUM($F$278:AI278), 0)","v":0},{"$f":"IF(AK275 = 0, AK278 + SUM($F$278:AJ278), 0)","v":0},{"$f":"IF(AL275 = 0, AL278 + SUM($F$278:AK278), 0)","v":0},{"$f":"IF(AM275 = 0, AM278 + SUM($F$278:AL278), 0)","v":0},{"$f":"IF(AN275 = 0, AN278 + SUM($F$278:AM278), 0)","v":0},{"$f":"IF(AO275 = 0, AO278 + SUM($F$278:AN278), 0)","v":0},{"$f":"IF(AP275 = 0, AP278 + SUM($F$278:AO278), 0)","v":0},{"$f":"IF(AQ275 = 0, AQ278 + SUM($F$278:AP278), 0)","v":0},{"$f":"IF(AR275 = 0, AR278 + SUM($F$278:AQ278), 0)","v":0},{"$f":"IF(AS275 = 0, AS278 + SUM($F$278:AR278), 0)","v":0},{"$f":"IF(AT275 = 0, AT278 + SUM($F$278:AS278), 0)","v":0},{"$f":"IF(AU275 = 0, AU278 + SUM($F$278:AT278), 0)","v":0},{"$f":"IF(AV275 = 0, AV278 + SUM($F$278:AU278), 0)","v":0},{"$f":"IF(AW275 = 0, AW278 + SUM($F$278:AV278), 0)","v":0},{"$f":"IF(AX275 = 0, AX278 + SUM($F$278:AW278), 0)","v":0},{"$f":"IF(AY275 = 0, AY278 + SUM($F$278:AX278), 0)","v":0},{"$f":"IF(AZ275 = 0, AZ278 + SUM($F$278:AY278), 0)","v":0},{"$f":"IF(BA275 = 0, BA278 + SUM($F$278:AZ278), 0)","v":0},{"$f":"IF(BB275 = 0, BB278 + SUM($F$278:BA278), 0)","v":0},{"$f":"IF(BC275 = 0, BC278 + SUM($F$278:BB278), 0)","v":0},{"$f":"IF(BD275 = 0, BD278 + SUM($F$278:BC278), 0)","v":0},{"$f":"IF(BE275 = 0, BE278 + SUM($F$278:BD278), 0)","v":0},{"$f":"IF(BF275 = 0, BF278 + SUM($F$278:BE278), 0)","v":0},{"$f":"IF(BG275 = 0, BG278 + SUM($F$278:BF278), 0)","v":0},{"$f":"IF(BH275 = 0, BH278 + SUM($F$278:BG278), 0)","v":0},{"$f":"IF(BI275 = 0, BI278 + SUM($F$278:BH278), 0)","v":0},{"$f":"IF(BJ275 = 0, BJ278 + SUM($F$278:BI278), 0)","v":0},{"$f":"IF(BK275 = 0, BK278 + SUM($F$278:BJ278), 0)","v":0},{"$f":"IF(BL275 = 0, BL278 + SUM($F$278:BK278), 0)","v":0},{"$f":"IF(BM275 = 0, BM278 + SUM($F$278:BL278), 0)","v":0},{"$f":"IF(BN275 = 0, BN278 + SUM($F$278:BM278), 0)","v":0},{"$f":"IF(BO275 = 0, BO278 + SUM($F$278:BN278), 0)","v":0},{"$f":"IF(BP275 = 0, BP278 + SUM($F$278:BO278), 0)","v":0},{"$f":"IF(BQ275 = 0, BQ278 + SUM($F$278:BP278), 0)","v":0},{"$f":"IF(BR275 = 0, BR278 + SUM($F$278:BQ278), 0)","v":0},{"$f":"IF(BS275 = 0, BS278 + SUM($F$278:BR278), 0)","v":0},{"$f":"IF(BT275 = 0, BT278 + SUM($F$278:BS278), 0)","v":0},{"$f":"IF(BU275 = 0, BU278 + SUM($F$278:BT278), 0)","v":0},{"$f":"IF(BV275 = 0, BV278 + SUM($F$278:BU278), 0)","v":0},{"$f":"IF(BW275 = 0, BW278 + SUM($F$278:BV278), 0)","v":0},{"$f":"IF(BX275 = 0, BX278 + SUM($F$278:BW278), 0)","v":0},{"$f":"IF(BY275 = 0, BY278 + SUM($F$278:BX278), 0)","v":0},{"$f":"IF(BZ275 = 0, BZ278 + SUM($F$278:BY278), 0)","v":0},{"$f":"IF(CA275 = 0, CA278 + SUM($F$278:BZ278), 0)","v":0},{"$f":"IF(CB275 = 0, CB278 + SUM($F$278:CA278), 0)","v":0},{"$f":"IF(CC275 = 0, CC278 + SUM($F$278:CB278), 0)","v":0},{"$f":"IF(CD275 = 0, CD278 + SUM($F$278:CC278), 0)","v":0},{"$f":"IF(CE275 = 0, CE278 + SUM($F$278:CD278), 0)","v":0},{"$f":"IF(CF275 = 0, CF278 + SUM($F$278:CE278), 0)","v":0},{"$f":"IF(CG275 = 0, CG278 + SUM($F$278:CF278), 0)","v":0},{"$f":"IF(CH275 = 0, CH278 + SUM($F$278:CG278), 0)","v":0}]
[null,null,"Loan repayment",null,"$ million",null,{"$f":"IF(OR(G275 = 0, G275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + G278)","v":0},{"$f":"IF(OR(H275 = 0, H275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + H278)","v":0},{"$f":"IF(OR(I275 = 0, I275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + I278)","v":0},{"$f":"IF(OR(J275 = 0, J275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + J278)","v":0},{"$f":"IF(OR(K275 = 0, K275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + K278)","v":0},{"$f":"IF(OR(L275 = 0, L275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + L278)","v":0},{"$f":"IF(OR(M275 = 0, M275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + M278)","v":0},{"$f":"IF(OR(N275 = 0, N275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + N278)","v":0},{"$f":"IF(OR(O275 = 0, O275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + O278)","v":0},{"$f":"IF(OR(P275 = 0, P275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + P278)","v":0},{"$f":"IF(OR(Q275 = 0, Q275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + Q278)","v":0},{"$f":"IF(OR(R275 = 0, R275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + R278)","v":0},{"$f":"IF(OR(S275 = 0, S275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + S278)","v":0},{"$f":"IF(OR(T275 = 0, T275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + T278)","v":0},{"$f":"IF(OR(U275 = 0, U275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + U278)","v":0},{"$f":"IF(OR(V275 = 0, V275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + V278)","v":0},{"$f":"IF(OR(W275 = 0, W275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + W278)","v":0},{"$f":"IF(OR(X275 = 0, X275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + X278)","v":0},{"$f":"IF(OR(Y275 = 0, Y275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + Y278)","v":0},{"$f":"IF(OR(Z275 = 0, Z275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + Z278)","v":0},{"$f":"IF(OR(AA275 = 0, AA275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AA278)","v":0},{"$f":"IF(OR(AB275 = 0, AB275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AB278)","v":0},{"$f":"IF(OR(AC275 = 0, AC275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AC278)","v":0},{"$f":"IF(OR(AD275 = 0, AD275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AD278)","v":0},{"$f":"IF(OR(AE275 = 0, AE275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AE278)","v":0},{"$f":"IF(OR(AF275 = 0, AF275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AF278)","v":0},{"$f":"IF(OR(AG275 = 0, AG275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AG278)","v":0},{"$f":"IF(OR(AH275 = 0, AH275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AH278)","v":0},{"$f":"IF(OR(AI275 = 0, AI275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AI278)","v":0},{"$f":"IF(OR(AJ275 = 0, AJ275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AJ278)","v":0},{"$f":"IF(OR(AK275 = 0, AK275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AK278)","v":0},{"$f":"IF(OR(AL275 = 0, AL275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AL278)","v":0},{"$f":"IF(OR(AM275 = 0, AM275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AM278)","v":0},{"$f":"IF(OR(AN275 = 0, AN275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AN278)","v":0},{"$f":"IF(OR(AO275 = 0, AO275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AO278)","v":0},{"$f":"IF(OR(AP275 = 0, AP275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AP278)","v":0},{"$f":"IF(OR(AQ275 = 0, AQ275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AQ278)","v":0},{"$f":"IF(OR(AR275 = 0, AR275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AR278)","v":0},{"$f":"IF(OR(AS275 = 0, AS275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AS278)","v":0},{"$f":"IF(OR(AT275 = 0, AT275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AT278)","v":0},{"$f":"IF(OR(AU275 = 0, AU275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AU278)","v":0},{"$f":"IF(OR(AV275 = 0, AV275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AV278)","v":0},{"$f":"IF(OR(AW275 = 0, AW275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AW278)","v":0},{"$f":"IF(OR(AX275 = 0, AX275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AX278)","v":0},{"$f":"IF(OR(AY275 = 0, AY275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AY278)","v":0},{"$f":"IF(OR(AZ275 = 0, AZ275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + AZ278)","v":0},{"$f":"IF(OR(BA275 = 0, BA275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BA278)","v":0},{"$f":"IF(OR(BB275 = 0, BB275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BB278)","v":0},{"$f":"IF(OR(BC275 = 0, BC275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BC278)","v":0},{"$f":"IF(OR(BD275 = 0, BD275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BD278)","v":0},{"$f":"IF(OR(BE275 = 0, BE275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BE278)","v":0},{"$f":"IF(OR(BF275 = 0, BF275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BF278)","v":0},{"$f":"IF(OR(BG275 = 0, BG275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BG278)","v":0},{"$f":"IF(OR(BH275 = 0, BH275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BH278)","v":0},{"$f":"IF(OR(BI275 = 0, BI275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BI278)","v":0},{"$f":"IF(OR(BJ275 = 0, BJ275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BJ278)","v":0},{"$f":"IF(OR(BK275 = 0, BK275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BK278)","v":0},{"$f":"IF(OR(BL275 = 0, BL275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BL278)","v":0},{"$f":"IF(OR(BM275 = 0, BM275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BM278)","v":0},{"$f":"IF(OR(BN275 = 0, BN275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BN278)","v":0},{"$f":"IF(OR(BO275 = 0, BO275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BO278)","v":0},{"$f":"IF(OR(BP275 = 0, BP275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BP278)","v":0},{"$f":"IF(OR(BQ275 = 0, BQ275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BQ278)","v":0},{"$f":"IF(OR(BR275 = 0, BR275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BR278)","v":0},{"$f":"IF(OR(BS275 = 0, BS275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BS278)","v":0},{"$f":"IF(OR(BT275 = 0, BT275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BT278)","v":0},{"$f":"IF(OR(BU275 = 0, BU275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BU278)","v":0},{"$f":"IF(OR(BV275 = 0, BV275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BV278)","v":0},{"$f":"IF(OR(BW275 = 0, BW275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BW278)","v":0},{"$f":"IF(OR(BX275 = 0, BX275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BX278)","v":0},{"$f":"IF(OR(BY275 = 0, BY275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BY278)","v":0},{"$f":"IF(OR(BZ275 = 0, BZ275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + BZ278)","v":0},{"$f":"IF(OR(CA275 = 0, CA275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CA278)","v":0},{"$f":"IF(OR(CB275 = 0, CB275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CB278)","v":0},{"$f":"IF(OR(CC275 = 0, CC275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CC278)","v":0},{"$f":"IF(OR(CD275 = 0, CD275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CD278)","v":0},{"$f":"IF(OR(CE275 = 0, CE275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CE278)","v":0},{"$f":"IF(OR(CF275 = 0, CF275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CF278)","v":0},{"$f":"IF(OR(CG275 = 0, CG275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CG278)","v":0},{"$f":"IF(OR(CH275 = 0, CH275 > Inputs!$E$269), 0, (($F$273 + $F$279) / Inputs!$E$269) + CH278)","v":0}]
[null,null,"Closing balance",null,"$ million",null,{"$f":"G277+G278-G280","v":0},{"$f":"H277+H278-H280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT277+BT278-BT280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Loan amount for initial equity contribution",null,"$ million",{"$f":"SUM(G283:CH283)","v":0},{"$f":"G252 * Inputs!$E$268","v":0},{"$f":"H252 * Inputs!$E$268","v":0},{"$f":"I252 * Inputs!$E$268","v":0},{"$f":"J252 * Inputs!$E$268","v":0},{"$f":"K252 * Inputs!$E$268","v":0},{"$f":"L252 * Inputs!$E$268","v":0},{"$f":"M252 * Inputs!$E$268","v":0},{"$f":"N252 * Inputs!$E$268","v":0},{"$f":"O252 * Inputs!$E$268","v":0},{"$f":"P252 * Inputs!$E$268","v":0},{"$f":"Q252 * Inputs!$E$268","v":0},{"$f":"R252 * Inputs!$E$268","v":0},{"$f":"S252 * Inputs!$E$268","v":0},{"$f":"T252 * Inputs!$E$268","v":0},{"$f":"U252 * Inputs!$E$268","v":0},{"$f":"V252 * Inputs!$E$268","v":0},{"$f":"W252 * Inputs!$E$268","v":0},{"$f":"X252 * Inputs!$E$268","v":0},{"$f":"Y252 * Inputs!$E$268","v":0},{"$f":"Z252 * Inputs!$E$268","v":0},{"$f":"AA252 * Inputs!$E$268","v":0},{"$f":"AB252 * Inputs!$E$268","v":0},{"$f":"AC252 * Inputs!$E$268","v":0},{"$f":"AD252 * Inputs!$E$268","v":0},{"$f":"AE252 * Inputs!$E$268","v":0},{"$f":"AF252 * Inputs!$E$268","v":0},{"$f":"AG252 * Inputs!$E$268","v":0},{"$f":"AH252 * Inputs!$E$268","v":0},{"$f":"AI252 * Inputs!$E$268","v":0},{"$f":"AJ252 * Inputs!$E$268","v":0},{"$f":"AK252 * Inputs!$E$268","v":0},{"$f":"AL252 * Inputs!$E$268","v":0},{"$f":"AM252 * Inputs!$E$268","v":0},{"$f":"AN252 * Inputs!$E$268","v":0},{"$f":"AO252 * Inputs!$E$268","v":0},{"$f":"AP252 * Inputs!$E$268","v":0},{"$f":"AQ252 * Inputs!$E$268","v":0},{"$f":"AR252 * Inputs!$E$268","v":0},{"$f":"AS252 * Inputs!$E$268","v":0},{"$f":"AT252 * Inputs!$E$268","v":0},{"$f":"AU252 * Inputs!$E$268","v":0},{"$f":"AV252 * Inputs!$E$268","v":0},{"$f":"AW252 * Inputs!$E$268","v":0},{"$f":"AX252 * Inputs!$E$268","v":0},{"$f":"AY252 * Inputs!$E$268","v":0},{"$f":"AZ252 * Inputs!$E$268","v":0},{"$f":"BA252 * Inputs!$E$268","v":0},{"$f":"BB252 * Inputs!$E$268","v":0},{"$f":"BC252 * Inputs!$E$268","v":0},{"$f":"BD252 * Inputs!$E$268","v":0},{"$f":"BE252 * Inputs!$E$268","v":0},{"$f":"BF252 * Inputs!$E$268","v":0},{"$f":"BG252 * Inputs!$E$268","v":0},{"$f":"BH252 * Inputs!$E$268","v":0},{"$f":"BI252 * Inputs!$E$268","v":0},{"$f":"BJ252 * Inputs!$E$268","v":0},{"$f":"BK252 * Inputs!$E$268","v":0},{"$f":"BL252 * Inputs!$E$268","v":0},{"$f":"BM252 * Inputs!$E$268","v":0},{"$f":"BN252 * Inputs!$E$268","v":0},{"$f":"BO252 * Inputs!$E$268","v":0},{"$f":"BP252 * Inputs!$E$268","v":0},{"$f":"BQ252 * Inputs!$E$268","v":0},{"$f":"BR252 * Inputs!$E$268","v":0},{"$f":"BS252 * Inputs!$E$268","v":0},{"$f":"BT252 * Inputs!$E$268","v":0},{"$f":"BU252 * Inputs!$E$268","v":0},{"$f":"BV252 * Inputs!$E$268","v":0},{"$f":"BW252 * Inputs!$E$268","v":0},{"$f":"BX252 * Inputs!$E$268","v":0},{"$f":"BY252 * Inputs!$E$268","v":0},{"$f":"BZ252 * Inputs!$E$268","v":0},{"$f":"CA252 * Inputs!$E$268","v":0},{"$f":"CB252 * Inputs!$E$268","v":0},{"$f":"CC252 * Inputs!$E$268","v":0},{"$f":"CD252 * Inputs!$E$268","v":0},{"$f":"CE252 * Inputs!$E$268","v":0},{"$f":"CF252 * Inputs!$E$268","v":0},{"$f":"CG252 * Inputs!$E$268","v":0},{"$f":"CH252 * Inputs!$E$268","v":0}]
[null,null,"Loan repayment start after receipt",{"$f":"Inputs!D241 + Inputs!E270","v":7},"Years"]
[null,null,"Loan repayment counter",null,"Counter",null,{"$f":"IF(G6<$D$284,0,1+ F285)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"IF(AM6<$D$284,0,1+ AL285)","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BS6<$D$284,0,1+ BR285)","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80]
[]
[null,null,"Opening balance",null,"$ million",null,{"$f":"F291 + G283","v":0},{"$f":"G291 + H283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS291 + BT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Loan interest",null,"$ million",null,{"$f":"Inputs!$E$271 * G287","v":0},{"$f":"Inputs!$E$271 * H287","v":0},{"$f":"Inputs!$E$271 * I287","v":0},{"$f":"Inputs!$E$271 * J287","v":0},{"$f":"Inputs!$E$271 * K287","v":0},{"$f":"Inputs!$E$271 * L287","v":0},{"$f":"Inputs!$E$271 * M287","v":0},{"$f":"Inputs!$E$271 * N287","v":0},{"$f":"Inputs!$E$271 * O287","v":0},{"$f":"Inputs!$E$271 * P287","v":0},{"$f":"Inputs!$E$271 * Q287","v":0},{"$f":"Inputs!$E$271 * R287","v":0},{"$f":"Inputs!$E$271 * S287","v":0},{"$f":"Inputs!$E$271 * T287","v":0},{"$f":"Inputs!$E$271 * U287","v":0},{"$f":"Inputs!$E$271 * V287","v":0},{"$f":"Inputs!$E$271 * W287","v":0},{"$f":"Inputs!$E$271 * X287","v":0},{"$f":"Inputs!$E$271 * Y287","v":0},{"$f":"Inputs!$E$271 * Z287","v":0},{"$f":"Inputs!$E$271 * AA287","v":0},{"$f":"Inputs!$E$271 * AB287","v":0},{"$f":"Inputs!$E$271 * AC287","v":0},{"$f":"Inputs!$E$271 * AD287","v":0},{"$f":"Inputs!$E$271 * AE287","v":0},{"$f":"Inputs!$E$271 * AF287","v":0},{"$f":"Inputs!$E$271 * AG287","v":0},{"$f":"Inputs!$E$271 * AH287","v":0},{"$f":"Inputs!$E$271 * AI287","v":0},{"$f":"Inputs!$E$271 * AJ287","v":0},{"$f":"Inputs!$E$271 * AK287","v":0},{"$f":"Inputs!$E$271 * AL287","v":0},{"$f":"Inputs!$E$271 * AM287","v":0},{"$f":"Inputs!$E$271 * AN287","v":0},{"$f":"Inputs!$E$271 * AO287","v":0},{"$f":"Inputs!$E$271 * AP287","v":0},{"$f":"Inputs!$E$271 * AQ287","v":0},{"$f":"Inputs!$E$271 * AR287","v":0},{"$f":"Inputs!$E$271 * AS287","v":0},{"$f":"Inputs!$E$271 * AT287","v":0},{"$f":"Inputs!$E$271 * AU287","v":0},{"$f":"Inputs!$E$271 * AV287","v":0},{"$f":"Inputs!$E$271 * AW287","v":0},{"$f":"Inputs!$E$271 * AX287","v":0},{"$f":"Inputs!$E$271 * AY287","v":0},{"$f":"Inputs!$E$271 * AZ287","v":0},{"$f":"Inputs!$E$271 * BA287","v":0},{"$f":"Inputs!$E$271 * BB287","v":0},{"$f":"Inputs!$E$271 * BC287","v":0},{"$f":"Inputs!$E$271 * BD287","v":0},{"$f":"Inputs!$E$271 * BE287","v":0},{"$f":"Inputs!$E$271 * BF287","v":0},{"$f":"Inputs!$E$271 * BG287","v":0},{"$f":"Inputs!$E$271 * BH287","v":0},{"$f":"Inputs!$E$271 * BI287","v":0},{"$f":"Inputs!$E$271 * BJ287","v":0},{"$f":"Inputs!$E$271 * BK287","v":0},{"$f":"Inputs!$E$271 * BL287","v":0},{"$f":"Inputs!$E$271 * BM287","v":0},{"$f":"Inputs!$E$271 * BN287","v":0},{"$f":"Inputs!$E$271 * BO287","v":0},{"$f":"Inputs!$E$271 * BP287","v":0},{"$f":"Inputs!$E$271 * BQ287","v":0},{"$f":"Inputs!$E$271 * BR287","v":0},{"$f":"Inputs!$E$271 * BS287","v":0},{"$f":"Inputs!$E$271 * BT287","v":0},{"$f":"Inputs!$E$271 * BU287","v":0},{"$f":"Inputs!$E$271 * BV287","v":0},{"$f":"Inputs!$E$271 * BW287","v":0},{"$f":"Inputs!$E$271 * BX287","v":0},{"$f":"Inputs!$E$271 * BY287","v":0},{"$f":"Inputs!$E$271 * BZ287","v":0},{"$f":"Inputs!$E$271 * CA287","v":0},{"$f":"Inputs!$E$271 * CB287","v":0},{"$f":"Inputs!$E$271 * CC287","v":0},{"$f":"Inputs!$E$271 * CD287","v":0},{"$f":"Inputs!$E$271 * CE287","v":0},{"$f":"Inputs!$E$271 * CF287","v":0},{"$f":"Inputs!$E$271 * CG287","v":0},{"$f":"Inputs!$E$271 * CH287","v":0}]
[null,null,"Loan interest built up prior to repayment",null,"$ million",{"$f":"MAX(G289:CH289)","v":0},{"$f":"IF(G285 = 0, G288 + SUM($F$288:F288), 0)","v":0},{"$f":"IF(H285 = 0, H288 + SUM($F$288:G288), 0)","v":0},{"$f":"IF(I285 = 0, I288 + SUM($F$288:H288), 0)","v":0},{"$f":"IF(J285 = 0, J288 + SUM($F$288:I288), 0)","v":0},{"$f":"IF(K285 = 0, K288 + SUM($F$288:J288), 0)","v":0},{"$f":"IF(L285 = 0, L288 + SUM($F$288:K288), 0)","v":0},{"$f":"IF(M285 = 0, M288 + SUM($F$288:L288), 0)","v":0},{"$f":"IF(N285 = 0, N288 + SUM($F$288:M288), 0)","v":0},{"$f":"IF(O285 = 0, O288 + SUM($F$288:N288), 0)","v":0},{"$f":"IF(P285 = 0, P288 + SUM($F$288:O288), 0)","v":0},{"$f":"IF(Q285 = 0, Q288 + SUM($F$288:P288), 0)","v":0},{"$f":"IF(R285 = 0, R288 + SUM($F$288:Q288), 0)","v":0},{"$f":"IF(S285 = 0, S288 + SUM($F$288:R288), 0)","v":0},{"$f":"IF(T285 = 0, T288 + SUM($F$288:S288), 0)","v":0},{"$f":"IF(U285 = 0, U288 + SUM($F$288:T288), 0)","v":0},{"$f":"IF(V285 = 0, V288 + SUM($F$288:U288), 0)","v":0},{"$f":"IF(W285 = 0, W288 + SUM($F$288:V288), 0)","v":0},{"$f":"IF(X285 = 0, X288 + SUM($F$288:W288), 0)","v":0},{"$f":"IF(Y285 = 0, Y288 + SUM($F$288:X288), 0)","v":0},{"$f":"IF(Z285 = 0, Z288 + SUM($F$288:Y288), 0)","v":0},{"$f":"IF(AA285 = 0, AA288 + SUM($F$288:Z288), 0)","v":0},{"$f":"IF(AB285 = 0, AB288 + SUM($F$288:AA288), 0)","v":0},{"$f":"IF(AC285 = 0, AC288 + SUM($F$288:AB288), 0)","v":0},{"$f":"IF(AD285 = 0, AD288 + SUM($F$288:AC288), 0)","v":0},{"$f":"IF(AE285 = 0, AE288 + SUM($F$288:AD288), 0)","v":0},{"$f":"IF(AF285 = 0, AF288 + SUM($F$288:AE288), 0)","v":0},{"$f":"IF(AG285 = 0, AG288 + SUM($F$288:AF288), 0)","v":0},{"$f":"IF(AH285 = 0, AH288 + SUM($F$288:AG288), 0)","v":0},{"$f":"IF(AI285 = 0, AI288 + SUM($F$288:AH288), 0)","v":0},{"$f":"IF(AJ285 = 0, AJ288 + SUM($F$288:AI288), 0)","v":0},{"$f":"IF(AK285 = 0, AK288 + SUM($F$288:AJ288), 0)","v":0},{"$f":"IF(AL285 = 0, AL288 + SUM($F$288:AK288), 0)","v":0},{"$f":"IF(AM285 = 0, AM288 + SUM($F$288:AL288), 0)","v":0},{"$f":"IF(AN285 = 0, AN288 + SUM($F$288:AM288), 0)","v":0},{"$f":"IF(AO285 = 0, AO288 + SUM($F$288:AN288), 0)","v":0},{"$f":"IF(AP285 = 0, AP288 + SUM($F$288:AO288), 0)","v":0},{"$f":"IF(AQ285 = 0, AQ288 + SUM($F$288:AP288), 0)","v":0},{"$f":"IF(AR285 = 0, AR288 + SUM($F$288:AQ288), 0)","v":0},{"$f":"IF(AS285 = 0, AS288 + SUM($F$288:AR288), 0)","v":0},{"$f":"IF(AT285 = 0, AT288 + SUM($F$288:AS288), 0)","v":0},{"$f":"IF(AU285 = 0, AU288 + SUM($F$288:AT288), 0)","v":0},{"$f":"IF(AV285 = 0, AV288 + SUM($F$288:AU288), 0)","v":0},{"$f":"IF(AW285 = 0, AW288 + SUM($F$288:AV288), 0)","v":0},{"$f":"IF(AX285 = 0, AX288 + SUM($F$288:AW288), 0)","v":0},{"$f":"IF(AY285 = 0, AY288 + SUM($F$288:AX288), 0)","v":0},{"$f":"IF(AZ285 = 0, AZ288 + SUM($F$288:AY288), 0)","v":0},{"$f":"IF(BA285 = 0, BA288 + SUM($F$288:AZ288), 0)","v":0},{"$f":"IF(BB285 = 0, BB288 + SUM($F$288:BA288), 0)","v":0},{"$f":"IF(BC285 = 0, BC288 + SUM($F$288:BB288), 0)","v":0},{"$f":"IF(BD285 = 0, BD288 + SUM($F$288:BC288), 0)","v":0},{"$f":"IF(BE285 = 0, BE288 + SUM($F$288:BD288), 0)","v":0},{"$f":"IF(BF285 = 0, BF288 + SUM($F$288:BE288), 0)","v":0},{"$f":"IF(BG285 = 0, BG288 + SUM($F$288:BF288), 0)","v":0},{"$f":"IF(BH285 = 0, BH288 + SUM($F$288:BG288), 0)","v":0},{"$f":"IF(BI285 = 0, BI288 + SUM($F$288:BH288), 0)","v":0},{"$f":"IF(BJ285 = 0, BJ288 + SUM($F$288:BI288), 0)","v":0},{"$f":"IF(BK285 = 0, BK288 + SUM($F$288:BJ288), 0)","v":0},{"$f":"IF(BL285 = 0, BL288 + SUM($F$288:BK288), 0)","v":0},{"$f":"IF(BM285 = 0, BM288 + SUM($F$288:BL288), 0)","v":0},{"$f":"IF(BN285 = 0, BN288 + SUM($F$288:BM288), 0)","v":0},{"$f":"IF(BO285 = 0, BO288 + SUM($F$288:BN288), 0)","v":0},{"$f":"IF(BP285 = 0, BP288 + SUM($F$288:BO288), 0)","v":0},{"$f":"IF(BQ285 = 0, BQ288 + SUM($F$288:BP288), 0)","v":0},{"$f":"IF(BR285 = 0, BR288 + SUM($F$288:BQ288), 0)","v":0},{"$f":"IF(BS285 = 0, BS288 + SUM($F$288:BR288), 0)","v":0},{"$f":"IF(BT285 = 0, BT288 + SUM($F$288:BS288), 0)","v":0},{"$f":"IF(BU285 = 0, BU288 + SUM($F$288:BT288), 0)","v":0},{"$f":"IF(BV285 = 0, BV288 + SUM($F$288:BU288), 0)","v":0},{"$f":"IF(BW285 = 0, BW288 + SUM($F$288:BV288), 0)","v":0},{"$f":"IF(BX285 = 0, BX288 + SUM($F$288:BW288), 0)","v":0},{"$f":"IF(BY285 = 0, BY288 + SUM($F$288:BX288), 0)","v":0},{"$f":"IF(BZ285 = 0, BZ288 + SUM($F$288:BY288), 0)","v":0},{"$f":"IF(CA285 = 0, CA288 + SUM($F$288:BZ288), 0)","v":0},{"$f":"IF(CB285 = 0, CB288 + SUM($F$288:CA288), 0)","v":0},{"$f":"IF(CC285 = 0, CC288 + SUM($F$288:CB288), 0)","v":0},{"$f":"IF(CD285 = 0, CD288 + SUM($F$288:CC288), 0)","v":0},{"$f":"IF(CE285 = 0, CE288 + SUM($F$288:CD288), 0)","v":0},{"$f":"IF(CF285 = 0, CF288 + SUM($F$288:CE288), 0)","v":0},{"$f":"IF(CG285 = 0, CG288 + SUM($F$288:CF288), 0)","v":0},{"$f":"IF(CH285 = 0, CH288 + SUM($F$288:CG288), 0)","v":0}]
[null,null,"Loan repayment",null,"$ million",null,{"$f":"IF(OR(G285 = 0, G285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + G288)","v":0},{"$f":"IF(OR(H285 = 0, H285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + H288)","v":0},{"$f":"IF(OR(I285 = 0, I285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + I288)","v":0},{"$f":"IF(OR(J285 = 0, J285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + J288)","v":0},{"$f":"IF(OR(K285 = 0, K285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + K288)","v":0},{"$f":"IF(OR(L285 = 0, L285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + L288)","v":0},{"$f":"IF(OR(M285 = 0, M285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + M288)","v":0},{"$f":"IF(OR(N285 = 0, N285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + N288)","v":0},{"$f":"IF(OR(O285 = 0, O285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + O288)","v":0},{"$f":"IF(OR(P285 = 0, P285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + P288)","v":0},{"$f":"IF(OR(Q285 = 0, Q285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + Q288)","v":0},{"$f":"IF(OR(R285 = 0, R285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + R288)","v":0},{"$f":"IF(OR(S285 = 0, S285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + S288)","v":0},{"$f":"IF(OR(T285 = 0, T285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + T288)","v":0},{"$f":"IF(OR(U285 = 0, U285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + U288)","v":0},{"$f":"IF(OR(V285 = 0, V285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + V288)","v":0},{"$f":"IF(OR(W285 = 0, W285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + W288)","v":0},{"$f":"IF(OR(X285 = 0, X285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + X288)","v":0},{"$f":"IF(OR(Y285 = 0, Y285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + Y288)","v":0},{"$f":"IF(OR(Z285 = 0, Z285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + Z288)","v":0},{"$f":"IF(OR(AA285 = 0, AA285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AA288)","v":0},{"$f":"IF(OR(AB285 = 0, AB285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AB288)","v":0},{"$f":"IF(OR(AC285 = 0, AC285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AC288)","v":0},{"$f":"IF(OR(AD285 = 0, AD285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AD288)","v":0},{"$f":"IF(OR(AE285 = 0, AE285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AE288)","v":0},{"$f":"IF(OR(AF285 = 0, AF285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AF288)","v":0},{"$f":"IF(OR(AG285 = 0, AG285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AG288)","v":0},{"$f":"IF(OR(AH285 = 0, AH285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AH288)","v":0},{"$f":"IF(OR(AI285 = 0, AI285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AI288)","v":0},{"$f":"IF(OR(AJ285 = 0, AJ285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AJ288)","v":0},{"$f":"IF(OR(AK285 = 0, AK285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AK288)","v":0},{"$f":"IF(OR(AL285 = 0, AL285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AL288)","v":0},{"$f":"IF(OR(AM285 = 0, AM285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AM288)","v":0},{"$f":"IF(OR(AN285 = 0, AN285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AN288)","v":0},{"$f":"IF(OR(AO285 = 0, AO285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AO288)","v":0},{"$f":"IF(OR(AP285 = 0, AP285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AP288)","v":0},{"$f":"IF(OR(AQ285 = 0, AQ285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AQ288)","v":0},{"$f":"IF(OR(AR285 = 0, AR285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AR288)","v":0},{"$f":"IF(OR(AS285 = 0, AS285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AS288)","v":0},{"$f":"IF(OR(AT285 = 0, AT285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AT288)","v":0},{"$f":"IF(OR(AU285 = 0, AU285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AU288)","v":0},{"$f":"IF(OR(AV285 = 0, AV285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AV288)","v":0},{"$f":"IF(OR(AW285 = 0, AW285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AW288)","v":0},{"$f":"IF(OR(AX285 = 0, AX285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AX288)","v":0},{"$f":"IF(OR(AY285 = 0, AY285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AY288)","v":0},{"$f":"IF(OR(AZ285 = 0, AZ285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + AZ288)","v":0},{"$f":"IF(OR(BA285 = 0, BA285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BA288)","v":0},{"$f":"IF(OR(BB285 = 0, BB285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BB288)","v":0},{"$f":"IF(OR(BC285 = 0, BC285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BC288)","v":0},{"$f":"IF(OR(BD285 = 0, BD285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BD288)","v":0},{"$f":"IF(OR(BE285 = 0, BE285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BE288)","v":0},{"$f":"IF(OR(BF285 = 0, BF285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BF288)","v":0},{"$f":"IF(OR(BG285 = 0, BG285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BG288)","v":0},{"$f":"IF(OR(BH285 = 0, BH285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BH288)","v":0},{"$f":"IF(OR(BI285 = 0, BI285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BI288)","v":0},{"$f":"IF(OR(BJ285 = 0, BJ285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BJ288)","v":0},{"$f":"IF(OR(BK285 = 0, BK285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BK288)","v":0},{"$f":"IF(OR(BL285 = 0, BL285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BL288)","v":0},{"$f":"IF(OR(BM285 = 0, BM285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BM288)","v":0},{"$f":"IF(OR(BN285 = 0, BN285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BN288)","v":0},{"$f":"IF(OR(BO285 = 0, BO285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BO288)","v":0},{"$f":"IF(OR(BP285 = 0, BP285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BP288)","v":0},{"$f":"IF(OR(BQ285 = 0, BQ285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BQ288)","v":0},{"$f":"IF(OR(BR285 = 0, BR285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BR288)","v":0},{"$f":"IF(OR(BS285 = 0, BS285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BS288)","v":0},{"$f":"IF(OR(BT285 = 0, BT285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BT288)","v":0},{"$f":"IF(OR(BU285 = 0, BU285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BU288)","v":0},{"$f":"IF(OR(BV285 = 0, BV285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BV288)","v":0},{"$f":"IF(OR(BW285 = 0, BW285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BW288)","v":0},{"$f":"IF(OR(BX285 = 0, BX285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BX288)","v":0},{"$f":"IF(OR(BY285 = 0, BY285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BY288)","v":0},{"$f":"IF(OR(BZ285 = 0, BZ285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + BZ288)","v":0},{"$f":"IF(OR(CA285 = 0, CA285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CA288)","v":0},{"$f":"IF(OR(CB285 = 0, CB285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CB288)","v":0},{"$f":"IF(OR(CC285 = 0, CC285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CC288)","v":0},{"$f":"IF(OR(CD285 = 0, CD285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CD288)","v":0},{"$f":"IF(OR(CE285 = 0, CE285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CE288)","v":0},{"$f":"IF(OR(CF285 = 0, CF285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CF288)","v":0},{"$f":"IF(OR(CG285 = 0, CG285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CG288)","v":0},{"$f":"IF(OR(CH285 = 0, CH285 > Inputs!$E$269), 0, (($F$283 + $F$289) / Inputs!$E$269) + CH288)","v":0}]
[null,null,"Closing balance",null,"$ million",null,{"$f":"G287+G288-G290","v":0},{"$f":"H287+H288-H290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT287+BT288-BT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total loan repayment",null,"$ million",{"$f":"SUM(G293:CH293)","v":1264.5021252444308},{"$f":"G270 + G280 + G290","v":0},{"$f":"H270 + H280 + H290","v":0},0,0,0,0,0,0,0,0,0,158.06276565555382,151.03775384864031,144.0127420417268,136.98773023481328,129.9627184278998,122.93770662098629,115.91269481407279,108.88768300715928,101.86267120024579,94.837659393332274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT270 + BT280 + BT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"State net cashflow after repayment of loan to state",null,"$ million",{"$f":"SUM(G295:CH295)","v":3274.938545230269},{"$f":"G257 + G263 - G270 + G273 - G280 + G283 - G290","v":0},0,0,0,0,0,0,145.08603989144081,279.17531060203919,267.60746690198982,272.9708096473463,-248.45331767328085,-201.2883114350247,-153.27370937682369,-104.393867404547,-54.660825312301824,-9.7391450509330468,-7.4311858686397869,-52.21403798210126,-27.881801131355672,-3.4436685618454703,313.82765547361601,320.01499875581271,326.326066308392,332.15363311802594,337.3863789850592,342.30706016551517,348.19344885075611,355.15552180431359,362.25775069681697,135.2562738259989,0,{"$f":"AM257 + AM263 - AM270 + AM273 - AM280 + AM283 - AM290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS257 + BS263 - BS270 + BS273 - BS280 + BS283 - BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative state cashflow",null,"$ million",null,{"$f":"G295 + F296","v":0},0,0,0,0,0,0,145.08603989144081,424.26135049347999,691.86881739546982,964.83962704281612,716.3863093695353,515.09799793451066,361.82428855768694,257.43042115313995,202.76959584083812,193.03045078990507,185.59926492126527,133.385226939164,105.50342580780833,102.05975724596286,415.88741271957883,735.90241147539155,1062.2284777837835,1394.3821109018095,1731.7684898868688,2074.0755500523837,2422.2689989031396,2777.4245207074532,3139.6822714042701,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,3274.938545230269,{"$f":"AV295 + AU296","v":3274.938545230269},{"$f":"AW295 + AV296","v":3274.938545230269},{"$f":"AX295 + AW296","v":3274.938545230269},{"$f":"AY295 + AX296","v":3274.938545230269},{"$f":"AZ295 + AY296","v":3274.938545230269},{"$f":"BA295 + AZ296","v":3274.938545230269},{"$f":"BB295 + BA296","v":3274.938545230269},{"$f":"BC295 + BB296","v":3274.938545230269},{"$f":"BD295 + BC296","v":3274.938545230269},{"$f":"BE295 + BD296","v":3274.938545230269},{"$f":"BF295 + BE296","v":3274.938545230269},{"$f":"BG295 + BF296","v":3274.938545230269},{"$f":"BH295 + BG296","v":3274.938545230269},{"$f":"BI295 + BH296","v":3274.938545230269},{"$f":"BJ295 + BI296","v":3274.938545230269},{"$f":"BK295 + BJ296","v":3274.938545230269},{"$f":"BL295 + BK296","v":3274.938545230269},{"$f":"BM295 + BL296","v":3274.938545230269},{"$f":"BN295 + BM296","v":3274.938545230269},{"$f":"BO295 + BN296","v":3274.938545230269},{"$f":"BP295 + BO296","v":3274.938545230269},{"$f":"BQ295 + BP296","v":3274.938545230269},{"$f":"BR295 + BQ296","v":3274.938545230269},{"$f":"BS295 + BR296","v":3274.938545230269},{"$f":"BT295 + BS296","v":3274.938545230269},{"$f":"BU295 + BT296","v":3274.938545230269},{"$f":"BV295 + BU296","v":3274.938545230269},{"$f":"BW295 + BV296","v":3274.938545230269},{"$f":"BX295 + BW296","v":3274.938545230269},{"$f":"BY295 + BX296","v":3274.938545230269},{"$f":"BZ295 + BY296","v":3274.938545230269},{"$f":"CA295 + BZ296","v":3274.938545230269},{"$f":"CB295 + CA296","v":3274.938545230269},{"$f":"CC295 + CB296","v":3274.938545230269},{"$f":"CD295 + CC296","v":3274.938545230269},{"$f":"CE295 + CD296","v":3274.938545230269},{"$f":"CF295 + CE296","v":3274.938545230269},{"$f":"CG295 + CF296","v":3274.938545230269},{"$f":"CH295 + CG296","v":3274.938545230269}]
[]
[null,null,{"$f":"\"State net cashflow NPV\"&((Inputs!$E$263 + Inputs!$E$287) * 100)","v":"State net cashflow NPV10"},null,"$ million",{"$f":"SUM(G298:CH298)","v":615.85585287576907},{"$f":"G295 / G233","v":0},0,0,0,0,0,0,99.095717431487429,173.34590322446869,151.05743855390227,140.07718701054458,-115.90530633217882,-85.365893485812933,-59.093650096206616,-36.589413668563076,-17.416623465981679,-2.8210834103441522,-1.9568634957705293,-12.499625558374555,-6.0678922844897194,-0.68131146642012108,56.444662353530177,52.32500948092634,48.506290414926596,44.884110080057873,41.446558196915561,38.228221879249382,35.350548112434538,32.779433393025158,30.395400634491583,10.317035373951132,0,{"$f":"AM295 / AM233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS295 / BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Postive cashflow NPV\"&((Inputs!$E$263 + Inputs!$E$287) * 100)","v":"Postive cashflow NPV10"},null,"$ million",{"$f":"SUM(G299:CH299)","v":954.25351613991154},{"$f":"IF(G298 > 0, G298, 0)","v":0},{"$f":"IF(H298 > 0, H298, 0)","v":0},0,0,0,0,0,99.095717431487429,173.34590322446869,151.05743855390227,140.07718701054458,0,0,0,0,0,0,0,0,0,0,56.444662353530177,52.32500948092634,48.506290414926596,44.884110080057873,41.446558196915561,38.228221879249382,35.350548112434538,32.779433393025158,30.395400634491583,10.317035373951132,0,0,0,0,0,0,0,0,{"$f":"IF(AT298 > 0, AT298, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Negative cashflow NPV\"&((Inputs!$E$263 + Inputs!$E$287) * 100)","v":"Negative cashflow NPV10"},null,"$ million",{"$f":"SUM(G300:CH300)","v":-338.39766326414218},{"$f":"IF(G298 < 0, G298, 0)","v":0},{"$f":"IF(H298 < 0, H298, 0)","v":0},0,0,0,0,0,0,0,0,0,-115.90530633217882,-85.365893485812933,-59.093650096206616,-36.589413668563076,-17.416623465981679,-2.8210834103441522,-1.9568634957705293,-12.499625558374555,-6.0678922844897194,-0.68131146642012108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT298 < 0, AT298, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative state cashflow",null,"$ million",null,{"$f":"G298 + F301","v":0},{"$f":"H298 + G301","v":0},0,0,0,0,0,99.095717431487429,272.44162065595611,423.49905920985839,563.57624622040294,447.6709398882241,362.30504640241116,303.21139630620456,266.62198263764151,249.20535917165984,246.38427576131568,244.42741226554514,231.92778670717058,225.85989442268087,225.17858295626075,281.62324530979095,333.94825479071727,382.45454520564385,427.33865528570175,468.78521348261734,507.0134353618667,542.36398347430122,575.14341686732632,605.5388175018179,615.85585287576907,615.85585287576907,615.85585287576907,615.85585287576907,615.85585287576907,615.85585287576907,615.85585287576907,615.85585287576907,615.85585287576907,{"$f":"AT298 + AS301","v":615.85585287576907},{"$f":"AU298 + AT301","v":615.85585287576907},{"$f":"AV298 + AU301","v":615.85585287576907},{"$f":"AW298 + AV301","v":615.85585287576907},{"$f":"AX298 + AW301","v":615.85585287576907},{"$f":"AY298 + AX301","v":615.85585287576907},{"$f":"AZ298 + AY301","v":615.85585287576907},{"$f":"BA298 + AZ301","v":615.85585287576907},{"$f":"BB298 + BA301","v":615.85585287576907},{"$f":"BC298 + BB301","v":615.85585287576907},{"$f":"BD298 + BC301","v":615.85585287576907},{"$f":"BE298 + BD301","v":615.85585287576907},{"$f":"BF298 + BE301","v":615.85585287576907},{"$f":"BG298 + BF301","v":615.85585287576907},{"$f":"BH298 + BG301","v":615.85585287576907},{"$f":"BI298 + BH301","v":615.85585287576907},{"$f":"BJ298 + BI301","v":615.85585287576907},{"$f":"BK298 + BJ301","v":615.85585287576907},{"$f":"BL298 + BK301","v":615.85585287576907},{"$f":"BM298 + BL301","v":615.85585287576907},{"$f":"BN298 + BM301","v":615.85585287576907},{"$f":"BO298 + BN301","v":615.85585287576907},{"$f":"BP298 + BO301","v":615.85585287576907},{"$f":"BQ298 + BP301","v":615.85585287576907},{"$f":"BR298 + BQ301","v":615.85585287576907},{"$f":"BS298 + BR301","v":615.85585287576907},{"$f":"BT298 + BS301","v":615.85585287576907},{"$f":"BU298 + BT301","v":615.85585287576907},{"$f":"BV298 + BU301","v":615.85585287576907},{"$f":"BW298 + BV301","v":615.85585287576907},{"$f":"BX298 + BW301","v":615.85585287576907},{"$f":"BY298 + BX301","v":615.85585287576907},{"$f":"BZ298 + BY301","v":615.85585287576907},{"$f":"CA298 + BZ301","v":615.85585287576907},{"$f":"CB298 + CA301","v":615.85585287576907},{"$f":"CC298 + CB301","v":615.85585287576907},{"$f":"CD298 + CC301","v":615.85585287576907},{"$f":"CE298 + CD301","v":615.85585287576907},{"$f":"CF298 + CE301","v":615.85585287576907},{"$f":"CG298 + CF301","v":615.85585287576907},{"$f":"CH298 + CG301","v":615.85585287576907}]
[]
[null,null,"State participation (real)"]
[]
[null,null,"State share of revenues",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G305:CH305)","v":14104.547214849186},{"$f":"G249 / G$46","v":0},0,0,0,0,0,0,264.81973007208074,470.78183538488338,411.87222683303082,411.90991890098877,411.88463741669653,470.72530381523751,529.60097878628801,588.48347417083255,647.26038839793296,688.92455796895274,688.92854390093237,688.90919326997584,688.9337425859618,688.91532858928554,688.91889307031659,688.93291817818624,688.94658425967009,688.94994766238449,688.93364258697807,688.95269682708397,688.93256341656547,688.92651420838615,688.9236032892378,252.17999125729531,0,{"$f":"AM249 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS249 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of initial capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G306:CH306)","v":540},{"$f":"G250 / G$46","v":0},0,0,0,72.89466252471054,156.00677774639937,205.2640497034736,105.83451002541658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM250 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS250 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of expansion 1 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G307:CH307)","v":0},{"$f":"G251 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM251 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS251 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of expansion 2 capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},0,{"$f":"G252 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM252 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS252 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of project loan repayment",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},2282.5363330430146,{"$f":"G253 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,308.60632016825468,289.10831736895318,270.25629302615323,252.03241099999943,234.41928624937103,217.39997399915168,200.9579591588797,185.07714598708472,169.74184799574499,154.9367780894224,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM253 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS253 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of crude feedstock costs",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},7001.5960218124646,{"$f":"G254 / G$46","v":0},0,0,0,0,0,0,120.55334366619054,197.16716895733117,153.18884264841753,153.21698125100991,153.19810763441143,197.12496593005332,241.07795949400358,285.0360447633235,328.91530957010281,360.01924133653802,360.02221699062136,360.00777098795038,360.0260980122784,360.01235124372249,360.01501226819312,360.02548255963734,360.03568482384594,360.03819573549049,360.0260233591269,360.04024809443831,360.02521771621531,360.0207017457692,360.01852863080006,131.7845243929934,0,{"$f":"AM254 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS254 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of other operating costs",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},588.00000000000034,{"$f":"G255 / G$46","v":0},0,0,0,0,0,0,12.857490000000002,25.714980000000008,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000001,25.714980000000008,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000004,25.714980000000001,25.714980000000004,25.714980000000008,25.714980000000004,25.714980000000004,9.4129500000001354,0,{"$f":"AM255 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS255 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State share of corporate income tax",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},1100.9547700749515,{"$f":"G256 / G$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.630028673593277,76.825616828510661,80.61644883615449,84.26085975995295,87.767944818462837,87.831535291276239,87.893872503013512,88.346836059801987,89.237070443903534,90.377813954570044,90.957709710105021,90.957249738785094,90.957028397531317,33.294755059290537,0,{"$f":"AM256 / AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"State net cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},2591.4600899187526,{"$f":"G305-SUM(G306:G312)","v":0},{"$f":"H305-SUM(H306:H312)","v":0},0,0,-72.89466252471054,-156.00677774639937,-205.2640497034736,25.574386380473612,247.89968642755221,232.96840418461329,232.97795764997886,-75.634770385969603,-41.222959483769046,-7.4482537338687962,25.700038407509624,58.210812578459127,85.790362633263044,80.603359077838036,41.283679466430158,52.834367741783922,63.990359496187693,215.42095598366063,215.36092032727265,215.30204693281064,214.84993586709197,213.95556878394763,212.81965477807557,212.23465599024513,212.23358272383183,212.23306626090641,77.687761805011235,0,0,0,0,0,0,0,0,0,0,{"$f":"AV305-SUM(AV306:AV312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF305-SUM(CF306:CF312)","v":0},0,0]
[null,null,"Cumulative state net cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,{"$f":"F314 + G313","v":0},{"$f":"G314 + H313","v":0},{"$f":"H314 + I313","v":0},{"$f":"I314 + J313","v":0},{"$f":"J314 + K313","v":-72.89466252471054},{"$f":"K314 + L313","v":-228.90144027110989},{"$f":"L314 + M313","v":-434.16548997458347},{"$f":"M314 + N313","v":-408.59110359410988},{"$f":"N314 + O313","v":-160.69141716655767},{"$f":"O314 + P313","v":72.276987018055621},{"$f":"P314 + Q313","v":305.25494466803445},{"$f":"Q314 + R313","v":229.62017428206485},{"$f":"R314 + S313","v":188.39721479829581},{"$f":"S314 + T313","v":180.94896106442701},{"$f":"T314 + U313","v":206.64899947193663},{"$f":"U314 + V313","v":264.85981205039576},{"$f":"V314 + W313","v":350.6501746836588},{"$f":"W314 + X313","v":431.25353376149684},{"$f":"X314 + Y313","v":472.537213227927},{"$f":"Y314 + Z313","v":525.37158096971098},{"$f":"Z314 + AA313","v":589.36194046589867},{"$f":"AA314 + AB313","v":804.7828964495593},{"$f":"AB314 + AC313","v":1020.143816776832},{"$f":"AC314 + AD313","v":1235.4458637096427},{"$f":"AD314 + AE313","v":1450.2957995767347},{"$f":"AE314 + AF313","v":1664.2513683606824},{"$f":"AF314 + AG313","v":1877.0710231387579},{"$f":"AG314 + AH313","v":2089.3056791290032},{"$f":"AH314 + AI313","v":2301.5392618528349},{"$f":"AI314 + AJ313","v":2513.7723281137414},{"$f":"AJ314 + AK313","v":2591.4600899187526},{"$f":"AK314 + AL313","v":2591.4600899187526},{"$f":"AL314 + AM313","v":2591.4600899187526},{"$f":"AM314 + AN313","v":2591.4600899187526},{"$f":"AN314 + AO313","v":2591.4600899187526},{"$f":"AO314 + AP313","v":2591.4600899187526},{"$f":"AP314 + AQ313","v":2591.4600899187526},{"$f":"AQ314 + AR313","v":2591.4600899187526},{"$f":"AR314 + AS313","v":2591.4600899187526},{"$f":"AS314 + AT313","v":2591.4600899187526},{"$f":"AT314 + AU313","v":2591.4600899187526},{"$f":"AU314 + AV313","v":2591.4600899187526},{"$f":"AV314 + AW313","v":2591.4600899187526},{"$f":"AW314 + AX313","v":2591.4600899187526},{"$f":"AX314 + AY313","v":2591.4600899187526},{"$f":"AY314 + AZ313","v":2591.4600899187526},{"$f":"AZ314 + BA313","v":2591.4600899187526},{"$f":"BA314 + BB313","v":2591.4600899187526},{"$f":"BB314 + BC313","v":2591.4600899187526},{"$f":"BC314 + BD313","v":2591.4600899187526},{"$f":"BD314 + BE313","v":2591.4600899187526},{"$f":"BE314 + BF313","v":2591.4600899187526},{"$f":"BF314 + BG313","v":2591.4600899187526},{"$f":"BG314 + BH313","v":2591.4600899187526},{"$f":"BH314 + BI313","v":2591.4600899187526},{"$f":"BI314 + BJ313","v":2591.4600899187526},{"$f":"BJ314 + BK313","v":2591.4600899187526},{"$f":"BK314 + BL313","v":2591.4600899187526},{"$f":"BL314 + BM313","v":2591.4600899187526},{"$f":"BM314 + BN313","v":2591.4600899187526},{"$f":"BN314 + BO313","v":2591.4600899187526},{"$f":"BO314 + BP313","v":2591.4600899187526},{"$f":"BP314 + BQ313","v":2591.4600899187526},{"$f":"BQ314 + BR313","v":2591.4600899187526},{"$f":"BR314 + BS313","v":2591.4600899187526},{"$f":"BS314 + BT313","v":2591.4600899187526},{"$f":"BT314 + BU313","v":2591.4600899187526},{"$f":"BU314 + BV313","v":2591.4600899187526},{"$f":"BV314 + BW313","v":2591.4600899187526},{"$f":"BW314 + BX313","v":2591.4600899187526},{"$f":"BX314 + BY313","v":2591.4600899187526},{"$f":"BY314 + BZ313","v":2591.4600899187526},{"$f":"BZ314 + CA313","v":2591.4600899187526},{"$f":"CA314 + CB313","v":2591.4600899187526},{"$f":"CB314 + CC313","v":2591.4600899187526},{"$f":"CC314 + CD313","v":2591.4600899187526},{"$f":"CD314 + CE313","v":2591.4600899187526},{"$f":"CE314 + CF313","v":2591.4600899187526},{"$f":"CF314 + CG313","v":2591.4600899187526},{"$f":"CG314 + CH313","v":2591.4600899187526}]
[]
[null,null,{"$f":"\"State net cashflow NPV\"&((Inputs!$E$263) * 100)","v":"State net cashflow NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G316:CH316)","v":551.16010670317144},{"$f":"G313 / G243","v":0},0,0,0,-67.49505789325049,-133.75066679218051,-162.94522057698393,18.797937456599136,168.71636113252836,146.80961234057006,135.94040059655083,-40.863113025990863,-20.621742903857445,-3.4499826271304603,11.022305957300681,23.116314576869247,31.54493829712748,27.442303569009546,13.014337502262743,15.421848303439608,17.29460736364749,53.908885086171352,49.901723353192509,46.192668219858554,42.681174630704703,39.355095804793599,36.24644000611746,33.469264603017187,30.989903101495422,28.69428489690841,9.7254837244008883,0,{"$f":"AM313 / AM243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS313 / BS243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"State net cashflow after repayment of loan to state",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G318:CH318)","v":2153.2302329003173},{"$f":"G295/G$46","v":0},0,0,0,0,0,0,131.40889640589018,247.89968642755221,232.96840418461326,232.97795764997886,-207.89462188665016,-165.12652407046326,-123.27237931650582,-82.313852021061621,-42.254595814128479,-7.3810547949447995,-5.5214805616818889,-38.035097385177686,-19.912138542106703,-2.4111168278504902,215.42095598366066,215.36092032727262,215.3020469328107,214.849935867092,213.95556878394768,212.81965477807566,212.23465599024513,212.23358272383177,212.23306626090647,77.687761805011235,0,{"$f":"AM295/AM$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS295/BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative state cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,{"$f":"G318 + F319","v":0},{"$f":"H318 + G319","v":0},{"$f":"I318 + H319","v":0},{"$f":"J318 + I319","v":0},{"$f":"K318 + J319","v":0},{"$f":"L318 + K319","v":0},{"$f":"M318 + L319","v":0},{"$f":"N318 + M319","v":131.40889640589018},{"$f":"O318 + N319","v":379.30858283344241},{"$f":"P318 + O319","v":612.27698701805571},{"$f":"Q318 + P319","v":845.25494466803457},{"$f":"R318 + Q319","v":637.36032278138441},{"$f":"S318 + R319","v":472.23379871092118},{"$f":"T318 + S319","v":348.96141939441537},{"$f":"U318 + T319","v":266.64756737335375},{"$f":"V318 + U319","v":224.39297155922526},{"$f":"W318 + V319","v":217.01191676428047},{"$f":"X318 + W319","v":211.49043620259857},{"$f":"Y318 + X319","v":173.45533881742088},{"$f":"Z318 + Y319","v":153.54320027531418},{"$f":"AA318 + Z319","v":151.13208344746369},{"$f":"AB318 + AA319","v":366.55303943112438},{"$f":"AC318 + AB319","v":581.91395975839703},{"$f":"AD318 + AC319","v":797.21600669120767},{"$f":"AE318 + AD319","v":1012.0659425582996},{"$f":"AF318 + AE319","v":1226.0215113422473},{"$f":"AG318 + AF319","v":1438.8411661203229},{"$f":"AH318 + AG319","v":1651.075822110568},{"$f":"AI318 + AH319","v":1863.3094048343996},{"$f":"AJ318 + AI319","v":2075.5424710953062},{"$f":"AK318 + AJ319","v":2153.2302329003173},{"$f":"AL318 + AK319","v":2153.2302329003173},{"$f":"AM318 + AL319","v":2153.2302329003173},{"$f":"AN318 + AM319","v":2153.2302329003173},{"$f":"AO318 + AN319","v":2153.2302329003173},{"$f":"AP318 + AO319","v":2153.2302329003173},{"$f":"AQ318 + AP319","v":2153.2302329003173},{"$f":"AR318 + AQ319","v":2153.2302329003173},{"$f":"AS318 + AR319","v":2153.2302329003173},{"$f":"AT318 + AS319","v":2153.2302329003173},{"$f":"AU318 + AT319","v":2153.2302329003173},{"$f":"AV318 + AU319","v":2153.2302329003173},{"$f":"AW318 + AV319","v":2153.2302329003173},{"$f":"AX318 + AW319","v":2153.2302329003173},{"$f":"AY318 + AX319","v":2153.2302329003173},{"$f":"AZ318 + AY319","v":2153.2302329003173},{"$f":"BA318 + AZ319","v":2153.2302329003173},{"$f":"BB318 + BA319","v":2153.2302329003173},{"$f":"BC318 + BB319","v":2153.2302329003173},{"$f":"BD318 + BC319","v":2153.2302329003173},{"$f":"BE318 + BD319","v":2153.2302329003173},{"$f":"BF318 + BE319","v":2153.2302329003173},{"$f":"BG318 + BF319","v":2153.2302329003173},{"$f":"BH318 + BG319","v":2153.2302329003173},{"$f":"BI318 + BH319","v":2153.2302329003173},{"$f":"BJ318 + BI319","v":2153.2302329003173},{"$f":"BK318 + BJ319","v":2153.2302329003173},{"$f":"BL318 + BK319","v":2153.2302329003173},{"$f":"BM318 + BL319","v":2153.2302329003173},{"$f":"BN318 + BM319","v":2153.2302329003173},{"$f":"BO318 + BN319","v":2153.2302329003173},{"$f":"BP318 + BO319","v":2153.2302329003173},{"$f":"BQ318 + BP319","v":2153.2302329003173},{"$f":"BR318 + BQ319","v":2153.2302329003173},{"$f":"BS318 + BR319","v":2153.2302329003173},{"$f":"BT318 + BS319","v":2153.2302329003173},{"$f":"BU318 + BT319","v":2153.2302329003173},{"$f":"BV318 + BU319","v":2153.2302329003173},{"$f":"BW318 + BV319","v":2153.2302329003173},{"$f":"BX318 + BW319","v":2153.2302329003173},{"$f":"BY318 + BX319","v":2153.2302329003173},{"$f":"BZ318 + BY319","v":2153.2302329003173},{"$f":"CA318 + BZ319","v":2153.2302329003173},{"$f":"CB318 + CA319","v":2153.2302329003173},{"$f":"CC318 + CB319","v":2153.2302329003173},{"$f":"CD318 + CC319","v":2153.2302329003173},{"$f":"CE318 + CD319","v":2153.2302329003173},{"$f":"CF318 + CE319","v":2153.2302329003173},{"$f":"CG318 + CF319","v":2153.2302329003173},{"$f":"CH318 + CG319","v":2153.2302329003173}]
[]
[null,null,{"$f":"\"State net cash flow NPV\"&(Inputs!$E$263 * 100)","v":"State net cash flow NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G321:CH321)","v":592.06763581673283},{"$f":"G318 / G243","v":0},0,0,0,0,0,0,96.589461781365827,168.71636113252836,146.80961234057003,135.94040059655083,-112.3189954606605,-82.604373112257235,-57.098963360110602,-35.303000217890798,-16.779881363815726,-2.7139985299930971,-1.8798490218966677,-11.990248948247075,-5.8121634291951167,-0.65165001687545998,53.90888508617136,49.901723353192502,46.192668219858568,42.681174630704703,39.355095804793613,36.246440006117474,33.469264603017187,30.989903101495415,28.694284896908417,9.7254837244008883,0,0,0,0,0,0,0,0,0,{"$f":"AU318","v":0},{"$f":"AV318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CE318","v":0},{"$f":"CF318","v":0},0,0]
[null,null,{"$f":"\"Postive cashflow NPV\"&(Inputs!$E$263 * 100)","v":"Postive cashflow NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G322:CH322)","v":919.22075927767526},{"$f":"IF(G321 > 0, G321, 0)","v":0},{"$f":"IF(H321 > 0, H321, 0)","v":0},0,0,0,0,0,96.589461781365827,168.71636113252836,146.80961234057003,135.94040059655083,0,0,0,0,0,0,0,0,0,0,53.90888508617136,49.901723353192502,46.192668219858568,42.681174630704703,39.355095804793613,36.246440006117474,33.469264603017187,30.989903101495415,28.694284896908417,9.7254837244008883,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV321 > 0, AV321, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CF321 > 0, CF321, 0)","v":0},0,0]
[null,null,{"$f":"\"Negative cashflow NPV\"&(Inputs!$E$263 * 100)","v":"Negative cashflow NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G323:CH323)","v":-327.15312346094231},{"$f":"IF(G321 < 0, G321, 0)","v":0},{"$f":"IF(H321 < 0, H321, 0)","v":0},0,0,0,0,0,0,0,0,0,-112.3189954606605,-82.604373112257235,-57.098963360110602,-35.303000217890798,-16.779881363815726,-2.7139985299930971,-1.8798490218966677,-11.990248948247075,-5.8121634291951167,-0.65165001687545998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV321 < 0, AV321, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CF321 < 0, CF321, 0)","v":0},0,0]
[null,null,"Cumulative state cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,{"$f":"G321 + F324","v":0},{"$f":"H321 + G324","v":0},{"$f":"I321 + H324","v":0},{"$f":"J321 + I324","v":0},{"$f":"K321 + J324","v":0},{"$f":"L321 + K324","v":0},{"$f":"M321 + L324","v":0},{"$f":"N321 + M324","v":96.589461781365827},{"$f":"O321 + N324","v":265.30582291389419},{"$f":"P321 + O324","v":412.11543525446422},{"$f":"Q321 + P324","v":548.05583585101499},{"$f":"R321 + Q324","v":435.73684039035447},{"$f":"S321 + R324","v":353.13246727809724},{"$f":"T321 + S324","v":296.03350391798665},{"$f":"U321 + T324","v":260.73050370009582},{"$f":"V321 + U324","v":243.95062233628011},{"$f":"W321 + V324","v":241.23662380628701},{"$f":"X321 + W324","v":239.35677478439035},{"$f":"Y321 + X324","v":227.36652583614327},{"$f":"Z321 + Y324","v":221.55436240694814},{"$f":"AA321 + Z324","v":220.90271239007268},{"$f":"AB321 + AA324","v":274.81159747624406},{"$f":"AC321 + AB324","v":324.71332082943655},{"$f":"AD321 + AC324","v":370.9059890492951},{"$f":"AE321 + AD324","v":413.58716367999978},{"$f":"AF321 + AE324","v":452.9422594847934},{"$f":"AG321 + AF324","v":489.18869949091089},{"$f":"AH321 + AG324","v":522.65796409392806},{"$f":"AI321 + AH324","v":553.64786719542349},{"$f":"AJ321 + AI324","v":582.34215209233196},{"$f":"AK321 + AJ324","v":592.06763581673283},{"$f":"AL321 + AK324","v":592.06763581673283},{"$f":"AM321 + AL324","v":592.06763581673283},{"$f":"AN321 + AM324","v":592.06763581673283},{"$f":"AO321 + AN324","v":592.06763581673283},{"$f":"AP321 + AO324","v":592.06763581673283},{"$f":"AQ321 + AP324","v":592.06763581673283},{"$f":"AR321 + AQ324","v":592.06763581673283},{"$f":"AS321 + AR324","v":592.06763581673283},{"$f":"AT321 + AS324","v":592.06763581673283},{"$f":"AU321 + AT324","v":592.06763581673283},{"$f":"AV321 + AU324","v":592.06763581673283},{"$f":"AW321 + AV324","v":592.06763581673283},{"$f":"AX321 + AW324","v":592.06763581673283},{"$f":"AY321 + AX324","v":592.06763581673283},{"$f":"AZ321 + AY324","v":592.06763581673283},{"$f":"BA321 + AZ324","v":592.06763581673283},{"$f":"BB321 + BA324","v":592.06763581673283},{"$f":"BC321 + BB324","v":592.06763581673283},{"$f":"BD321 + BC324","v":592.06763581673283},{"$f":"BE321 + BD324","v":592.06763581673283},{"$f":"BF321 + BE324","v":592.06763581673283},{"$f":"BG321 + BF324","v":592.06763581673283},{"$f":"BH321 + BG324","v":592.06763581673283},{"$f":"BI321 + BH324","v":592.06763581673283},{"$f":"BJ321 + BI324","v":592.06763581673283},{"$f":"BK321 + BJ324","v":592.06763581673283},{"$f":"BL321 + BK324","v":592.06763581673283},{"$f":"BM321 + BL324","v":592.06763581673283},{"$f":"BN321 + BM324","v":592.06763581673283},{"$f":"BO321 + BN324","v":592.06763581673283},{"$f":"BP321 + BO324","v":592.06763581673283},{"$f":"BQ321 + BP324","v":592.06763581673283},{"$f":"BR321 + BQ324","v":592.06763581673283},{"$f":"BS321 + BR324","v":592.06763581673283},{"$f":"BT321 + BS324","v":592.06763581673283},{"$f":"BU321 + BT324","v":592.06763581673283},{"$f":"BV321 + BU324","v":592.06763581673283},{"$f":"BW321 + BV324","v":592.06763581673283},{"$f":"BX321 + BW324","v":592.06763581673283},{"$f":"BY321 + BX324","v":592.06763581673283},{"$f":"BZ321 + BY324","v":592.06763581673283},{"$f":"CA321 + BZ324","v":592.06763581673283},{"$f":"CB321 + CA324","v":592.06763581673283},{"$f":"CC321 + CB324","v":592.06763581673283},{"$f":"CD321 + CC324","v":592.06763581673283},{"$f":"CE321 + CD324","v":592.06763581673283},{"$f":"CF321 + CE324","v":592.06763581673283},{"$f":"CG321 + CF324","v":592.06763581673283},{"$f":"CH321 + CG324","v":592.06763581673283}]
[]
[null,null,"Private investor cashflow (nominal)"]
[]
[null,null,"Private investor share of revenues",null,"$ million",{"$f":"SUM(G328:CH328)","v":30069.464601245003},{"$f":"G195 * (1 - Inputs!$E$267)","v":0},{"$f":"H195 * (1 - Inputs!$E$267)","v":0},{"$f":"I195 * (1 - Inputs!$E$267)","v":0},{"$f":"J195 * (1 - Inputs!$E$267)","v":0},{"$f":"K195 * (1 - Inputs!$E$267)","v":0},{"$f":"L195 * (1 - Inputs!$E$267)","v":0},{"$f":"M195 * (1 - Inputs!$E$267)","v":0},{"$f":"N195 * (1 - Inputs!$E$267)","v":438.57357042178512},{"$f":"O195 * (1 - Inputs!$E$267)","v":795.26521602387959},{"$f":"P195 * (1 - Inputs!$E$267)","v":709.66758579884356},{"$f":"Q195 * (1 - Inputs!$E$267)","v":723.92718091233894},{"$f":"R195 * (1 - Inputs!$E$267)","v":738.36040395958366},{"$f":"S195 * (1 - Inputs!$E$267)","v":860.71727805166699},{"$f":"T195 * (1 - Inputs!$E$267)","v":987.73837608529789},{"$f":"U195 * (1 - Inputs!$E$267)","v":1119.5090060292268},{"$f":"V195 * (1 - Inputs!$E$267)","v":1255.9504950924982},{"$f":"W195 * (1 - Inputs!$E$267)","v":1363.5319853887647},{"$f":"X195 * (1 - Inputs!$E$267)","v":1390.8106719060152},{"$f":"Y195 * (1 - Inputs!$E$267)","v":1418.5870389397933},{"$f":"Z195 * (1 - Inputs!$E$267)","v":1447.0103421721738},{"$f":"AA195 * (1 - Inputs!$E$267)","v":1475.9110994331336},{"$f":"AB195 * (1 - Inputs!$E$267)","v":1505.4371105854816},{"$f":"AC195 * (1 - Inputs!$E$267)","v":1535.5771136559672},{"$f":"AD195 * (1 - Inputs!$E$267)","v":1566.319725758724},{"$f":"AE195 * (1 - Inputs!$E$267)","v":1597.6539199022302},{"$f":"AF195 * (1 - Inputs!$E$267)","v":1629.5684311081582},{"$f":"AG195 * (1 - Inputs!$E$267)","v":1662.2057710546417},{"$f":"AH195 * (1 - Inputs!$E$267)","v":1695.4003399847554},{"$f":"AI195 * (1 - Inputs!$E$267)","v":1729.2931625026335},{"$f":"AJ195 * (1 - Inputs!$E$267)","v":1763.8715728398929},{"$f":"AK195 * (1 - Inputs!$E$267)","v":658.57720363752105},{"$f":"AL195 * (1 - Inputs!$E$267)","v":0},{"$f":"AM195 * (1 - Inputs!$E$267)","v":0},{"$f":"AN195 * (1 - Inputs!$E$267)","v":0},{"$f":"AO195 * (1 - Inputs!$E$267)","v":0},{"$f":"AP195 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ195 * (1 - Inputs!$E$267)","v":0},{"$f":"AR195 * (1 - Inputs!$E$267)","v":0},{"$f":"AS195 * (1 - Inputs!$E$267)","v":0},{"$f":"AT195 * (1 - Inputs!$E$267)","v":0},{"$f":"AU195 * (1 - Inputs!$E$267)","v":0},{"$f":"AV195 * (1 - Inputs!$E$267)","v":0},{"$f":"AW195 * (1 - Inputs!$E$267)","v":0},{"$f":"AX195 * (1 - Inputs!$E$267)","v":0},{"$f":"AY195 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ195 * (1 - Inputs!$E$267)","v":0},{"$f":"BA195 * (1 - Inputs!$E$267)","v":0},{"$f":"BB195 * (1 - Inputs!$E$267)","v":0},{"$f":"BC195 * (1 - Inputs!$E$267)","v":0},{"$f":"BD195 * (1 - Inputs!$E$267)","v":0},{"$f":"BE195 * (1 - Inputs!$E$267)","v":0},{"$f":"BF195 * (1 - Inputs!$E$267)","v":0},{"$f":"BG195 * (1 - Inputs!$E$267)","v":0},{"$f":"BH195 * (1 - Inputs!$E$267)","v":0},{"$f":"BI195 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ195 * (1 - Inputs!$E$267)","v":0},{"$f":"BK195 * (1 - Inputs!$E$267)","v":0},{"$f":"BL195 * (1 - Inputs!$E$267)","v":0},{"$f":"BM195 * (1 - Inputs!$E$267)","v":0},{"$f":"BN195 * (1 - Inputs!$E$267)","v":0},{"$f":"BO195 * (1 - Inputs!$E$267)","v":0},{"$f":"BP195 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ195 * (1 - Inputs!$E$267)","v":0},{"$f":"BR195 * (1 - Inputs!$E$267)","v":0},{"$f":"BS195 * (1 - Inputs!$E$267)","v":0},{"$f":"BT195 * (1 - Inputs!$E$267)","v":0},{"$f":"BU195 * (1 - Inputs!$E$267)","v":0},{"$f":"BV195 * (1 - Inputs!$E$267)","v":0},{"$f":"BW195 * (1 - Inputs!$E$267)","v":0},{"$f":"BX195 * (1 - Inputs!$E$267)","v":0},{"$f":"BY195 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ195 * (1 - Inputs!$E$267)","v":0},{"$f":"CA195 * (1 - Inputs!$E$267)","v":0},{"$f":"CB195 * (1 - Inputs!$E$267)","v":0},{"$f":"CC195 * (1 - Inputs!$E$267)","v":0},{"$f":"CD195 * (1 - Inputs!$E$267)","v":0},{"$f":"CE195 * (1 - Inputs!$E$267)","v":0},{"$f":"CF195 * (1 - Inputs!$E$267)","v":0},{"$f":"CG195 * (1 - Inputs!$E$267)","v":0},{"$f":"CH195 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of capital expenditure",null,"$ million",870.64426052314252,{"$f":"SUM(G196:G198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(H196:H198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(I196:I198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(J196:J198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(K196:K198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":113.75941033606325},{"$f":"SUM(L196:L198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":248.33346089805138},{"$f":"SUM(M196:M198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":333.27661303631737},{"$f":"SUM(N196:N198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":175.27477625271058},{"$f":"SUM(O196:O198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(P196:P198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(Q196:Q198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(R196:R198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(S196:S198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(T196:T198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(U196:U198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(V196:V198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(W196:W198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(X196:X198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(Y196:Y198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(Z196:Z198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AA196:AA198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AB196:AB198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AC196:AC198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AD196:AD198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AE196:AE198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AF196:AF198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AG196:AG198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AH196:AH198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AI196:AI198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AJ196:AJ198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AK196:AK198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AL196:AL198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AM196:AM198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AN196:AN198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AO196:AO198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AP196:AP198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AQ196:AQ198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AR196:AR198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AS196:AS198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AT196:AT198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AU196:AU198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AV196:AV198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AW196:AW198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AX196:AX198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AY196:AY198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(AZ196:AZ198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BA196:BA198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BB196:BB198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BC196:BC198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BD196:BD198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BE196:BE198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BF196:BF198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BG196:BG198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BH196:BH198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BI196:BI198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BJ196:BJ198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BK196:BK198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BL196:BL198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BM196:BM198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BN196:BN198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BO196:BO198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BP196:BP198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BQ196:BQ198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BR196:BR198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BS196:BS198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BT196:BT198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BU196:BU198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BV196:BV198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BW196:BW198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BX196:BX198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BY196:BY198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(BZ196:BZ198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CA196:CA198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CB196:CB198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CC196:CC198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CD196:CD198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CE196:CE198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CF196:CF198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CG196:CG198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0},{"$f":"SUM(CH196:CH198) * Inputs!$E$259 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of loan repayment",null,"$ million",4425.7574383555047,{"$f":"G97 * (1 - Inputs!$E$267)","v":0},{"$f":"H97 * (1 - Inputs!$E$267)","v":0},{"$f":"I97 * (1 - Inputs!$E$267)","v":0},{"$f":"J97 * (1 - Inputs!$E$267)","v":0},{"$f":"K97 * (1 - Inputs!$E$267)","v":0},{"$f":"L97 * (1 - Inputs!$E$267)","v":0},{"$f":"M97 * (1 - Inputs!$E$267)","v":0},{"$f":"N97 * (1 - Inputs!$E$267)","v":0},{"$f":"O97 * (1 - Inputs!$E$267)","v":0},{"$f":"P97 * (1 - Inputs!$E$267)","v":0},{"$f":"Q97 * (1 - Inputs!$E$267)","v":0},{"$f":"R97 * (1 - Inputs!$E$267)","v":553.21967979443809},{"$f":"S97 * (1 - Inputs!$E$267)","v":528.63213847024087},{"$f":"T97 * (1 - Inputs!$E$267)","v":504.0445971460436},{"$f":"U97 * (1 - Inputs!$E$267)","v":479.45705582184632},{"$f":"V97 * (1 - Inputs!$E$267)","v":454.86951449764916},{"$f":"W97 * (1 - Inputs!$E$267)","v":430.28197317345189},{"$f":"X97 * (1 - Inputs!$E$267)","v":405.69443184925473},{"$f":"Y97 * (1 - Inputs!$E$267)","v":381.10689052505745},{"$f":"Z97 * (1 - Inputs!$E$267)","v":356.51934920086018},{"$f":"AA97 * (1 - Inputs!$E$267)","v":331.9318078766629},{"$f":"AB97 * (1 - Inputs!$E$267)","v":0},{"$f":"AC97 * (1 - Inputs!$E$267)","v":0},{"$f":"AD97 * (1 - Inputs!$E$267)","v":0},{"$f":"AE97 * (1 - Inputs!$E$267)","v":0},{"$f":"AF97 * (1 - Inputs!$E$267)","v":0},{"$f":"AG97 * (1 - Inputs!$E$267)","v":0},{"$f":"AH97 * (1 - Inputs!$E$267)","v":0},{"$f":"AI97 * (1 - Inputs!$E$267)","v":0},{"$f":"AJ97 * (1 - Inputs!$E$267)","v":0},{"$f":"AK97 * (1 - Inputs!$E$267)","v":0},{"$f":"AL97 * (1 - Inputs!$E$267)","v":0},{"$f":"AM97 * (1 - Inputs!$E$267)","v":0},{"$f":"AN97 * (1 - Inputs!$E$267)","v":0},{"$f":"AO97 * (1 - Inputs!$E$267)","v":0},{"$f":"AP97 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ97 * (1 - Inputs!$E$267)","v":0},{"$f":"AR97 * (1 - Inputs!$E$267)","v":0},{"$f":"AS97 * (1 - Inputs!$E$267)","v":0},{"$f":"AT97 * (1 - Inputs!$E$267)","v":0},{"$f":"AU97 * (1 - Inputs!$E$267)","v":0},{"$f":"AV97 * (1 - Inputs!$E$267)","v":0},{"$f":"AW97 * (1 - Inputs!$E$267)","v":0},{"$f":"AX97 * (1 - Inputs!$E$267)","v":0},{"$f":"AY97 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ97 * (1 - Inputs!$E$267)","v":0},{"$f":"BA97 * (1 - Inputs!$E$267)","v":0},{"$f":"BB97 * (1 - Inputs!$E$267)","v":0},{"$f":"BC97 * (1 - Inputs!$E$267)","v":0},{"$f":"BD97 * (1 - Inputs!$E$267)","v":0},{"$f":"BE97 * (1 - Inputs!$E$267)","v":0},{"$f":"BF97 * (1 - Inputs!$E$267)","v":0},{"$f":"BG97 * (1 - Inputs!$E$267)","v":0},{"$f":"BH97 * (1 - Inputs!$E$267)","v":0},{"$f":"BI97 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ97 * (1 - Inputs!$E$267)","v":0},{"$f":"BK97 * (1 - Inputs!$E$267)","v":0},{"$f":"BL97 * (1 - Inputs!$E$267)","v":0},{"$f":"BM97 * (1 - Inputs!$E$267)","v":0},{"$f":"BN97 * (1 - Inputs!$E$267)","v":0},{"$f":"BO97 * (1 - Inputs!$E$267)","v":0},{"$f":"BP97 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ97 * (1 - Inputs!$E$267)","v":0},{"$f":"BR97 * (1 - Inputs!$E$267)","v":0},{"$f":"BS97 * (1 - Inputs!$E$267)","v":0},{"$f":"BT97 * (1 - Inputs!$E$267)","v":0},{"$f":"BU97 * (1 - Inputs!$E$267)","v":0},{"$f":"BV97 * (1 - Inputs!$E$267)","v":0},{"$f":"BW97 * (1 - Inputs!$E$267)","v":0},{"$f":"BX97 * (1 - Inputs!$E$267)","v":0},{"$f":"BY97 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ97 * (1 - Inputs!$E$267)","v":0},{"$f":"CA97 * (1 - Inputs!$E$267)","v":0},{"$f":"CB97 * (1 - Inputs!$E$267)","v":0},{"$f":"CC97 * (1 - Inputs!$E$267)","v":0},{"$f":"CD97 * (1 - Inputs!$E$267)","v":0},{"$f":"CE97 * (1 - Inputs!$E$267)","v":0},{"$f":"CF97 * (1 - Inputs!$E$267)","v":0},{"$f":"CG97 * (1 - Inputs!$E$267)","v":0},{"$f":"CH97 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of crude feedstock costs",null,"$ million",15057.754838078254,{"$f":"G199 * (1 - Inputs!$E$267)","v":0},{"$f":"H199 * (1 - Inputs!$E$267)","v":0},{"$f":"I199 * (1 - Inputs!$E$267)","v":0},{"$f":"J199 * (1 - Inputs!$E$267)","v":0},{"$f":"K199 * (1 - Inputs!$E$267)","v":0},{"$f":"L199 * (1 - Inputs!$E$267)","v":0},{"$f":"M199 * (1 - Inputs!$E$267)","v":0},{"$f":"N199 * (1 - Inputs!$E$267)","v":199.65094875511994},{"$f":"O199 * (1 - Inputs!$E$267)","v":333.06338398863284},{"$f":"P199 * (1 - Inputs!$E$267)","v":263.94874199102702},{"$f":"Q199 * (1 - Inputs!$E$267)","v":269.27717011739105},{"$f":"R199 * (1 - Inputs!$E$267)","v":274.62887994132905},{"$f":"S199 * (1 - Inputs!$E$267)","v":360.44135026558746},{"$f":"T199 * (1 - Inputs!$E$267)","v":449.62521173257608},{"$f":"U199 * (1 - Inputs!$E$267)","v":542.24193738847111},{"$f":"V199 * (1 - Inputs!$E$267)","v":638.23053797647185},{"$f":"W199 * (1 - Inputs!$E$267)","v":712.55661485635335},{"$f":"X199 * (1 - Inputs!$E$267)","v":726.81375441140528},{"$f":"Y199 * (1 - Inputs!$E$267)","v":741.32028260068978},{"$f":"Z199 * (1 - Inputs!$E$267)","v":756.18518164053557},{"$f":"AA199 * (1 - Inputs!$E$267)","v":771.27943461743689},{"$f":"AB199 * (1 - Inputs!$E$267)","v":786.71083822505432},{"$f":"AC199 * (1 - Inputs!$E$267)","v":802.46839244301566},{"$f":"AD199 * (1 - Inputs!$E$267)","v":818.54095513461459},{"$f":"AE199 * (1 - Inputs!$E$267)","v":834.91759696484326},{"$f":"AF199 * (1 - Inputs!$E$267)","v":851.58715698714332},{"$f":"AG199 * (1 - Inputs!$E$267)","v":868.65321951809449},{"$f":"AH199 * (1 - Inputs!$E$267)","v":885.98929551553886},{"$f":"AI199 * (1 - Inputs!$E$267)","v":903.69774576572684},{"$f":"AJ199 * (1 - Inputs!$E$267)","v":921.76613679021193},{"$f":"AK199 * (1 - Inputs!$E$267)","v":344.16007045097996},{"$f":"AL199 * (1 - Inputs!$E$267)","v":0},{"$f":"AM199 * (1 - Inputs!$E$267)","v":0},{"$f":"AN199 * (1 - Inputs!$E$267)","v":0},{"$f":"AO199 * (1 - Inputs!$E$267)","v":0},{"$f":"AP199 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ199 * (1 - Inputs!$E$267)","v":0},{"$f":"AR199 * (1 - Inputs!$E$267)","v":0},{"$f":"AS199 * (1 - Inputs!$E$267)","v":0},{"$f":"AT199 * (1 - Inputs!$E$267)","v":0},{"$f":"AU199 * (1 - Inputs!$E$267)","v":0},{"$f":"AV199 * (1 - Inputs!$E$267)","v":0},{"$f":"AW199 * (1 - Inputs!$E$267)","v":0},{"$f":"AX199 * (1 - Inputs!$E$267)","v":0},{"$f":"AY199 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ199 * (1 - Inputs!$E$267)","v":0},{"$f":"BA199 * (1 - Inputs!$E$267)","v":0},{"$f":"BB199 * (1 - Inputs!$E$267)","v":0},{"$f":"BC199 * (1 - Inputs!$E$267)","v":0},{"$f":"BD199 * (1 - Inputs!$E$267)","v":0},{"$f":"BE199 * (1 - Inputs!$E$267)","v":0},{"$f":"BF199 * (1 - Inputs!$E$267)","v":0},{"$f":"BG199 * (1 - Inputs!$E$267)","v":0},{"$f":"BH199 * (1 - Inputs!$E$267)","v":0},{"$f":"BI199 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ199 * (1 - Inputs!$E$267)","v":0},{"$f":"BK199 * (1 - Inputs!$E$267)","v":0},{"$f":"BL199 * (1 - Inputs!$E$267)","v":0},{"$f":"BM199 * (1 - Inputs!$E$267)","v":0},{"$f":"BN199 * (1 - Inputs!$E$267)","v":0},{"$f":"BO199 * (1 - Inputs!$E$267)","v":0},{"$f":"BP199 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ199 * (1 - Inputs!$E$267)","v":0},{"$f":"BR199 * (1 - Inputs!$E$267)","v":0},{"$f":"BS199 * (1 - Inputs!$E$267)","v":0},{"$f":"BT199 * (1 - Inputs!$E$267)","v":0},{"$f":"BU199 * (1 - Inputs!$E$267)","v":0},{"$f":"BV199 * (1 - Inputs!$E$267)","v":0},{"$f":"BW199 * (1 - Inputs!$E$267)","v":0},{"$f":"BX199 * (1 - Inputs!$E$267)","v":0},{"$f":"BY199 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ199 * (1 - Inputs!$E$267)","v":0},{"$f":"CA199 * (1 - Inputs!$E$267)","v":0},{"$f":"CB199 * (1 - Inputs!$E$267)","v":0},{"$f":"CC199 * (1 - Inputs!$E$267)","v":0},{"$f":"CD199 * (1 - Inputs!$E$267)","v":0},{"$f":"CE199 * (1 - Inputs!$E$267)","v":0},{"$f":"CF199 * (1 - Inputs!$E$267)","v":0},{"$f":"CG199 * (1 - Inputs!$E$267)","v":0},{"$f":"CH199 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of other operating costs",null,"$ million",1231.7127140182397,{"$f":"G200 * (1 - Inputs!$E$267)","v":0},{"$f":"H200 * (1 - Inputs!$E$267)","v":0},{"$f":"I200 * (1 - Inputs!$E$267)","v":0},{"$f":"J200 * (1 - Inputs!$E$267)","v":0},{"$f":"K200 * (1 - Inputs!$E$267)","v":0},{"$f":"L200 * (1 - Inputs!$E$267)","v":0},{"$f":"M200 * (1 - Inputs!$E$267)","v":0},{"$f":"N200 * (1 - Inputs!$E$267)","v":21.293561829503954},{"$f":"O200 * (1 - Inputs!$E$267)","v":43.438866132188075},{"$f":"P200 * (1 - Inputs!$E$267)","v":44.307643454831833},{"$f":"Q200 * (1 - Inputs!$E$267)","v":45.193796323928467},{"$f":"R200 * (1 - Inputs!$E$267)","v":46.097672250407037},{"$f":"S200 * (1 - Inputs!$E$267)","v":47.019625695415186},{"$f":"T200 * (1 - Inputs!$E$267)","v":47.960018209323486},{"$f":"U200 * (1 - Inputs!$E$267)","v":48.919218573509951},{"$f":"V200 * (1 - Inputs!$E$267)","v":49.89760294498015},{"$f":"W200 * (1 - Inputs!$E$267)","v":50.895555003879757},{"$f":"X200 * (1 - Inputs!$E$267)","v":51.913466103957354},{"$f":"Y200 * (1 - Inputs!$E$267)","v":52.9517354260365},{"$f":"Z200 * (1 - Inputs!$E$267)","v":54.010770134557241},{"$f":"AA200 * (1 - Inputs!$E$267)","v":55.090985537248386},{"$f":"AB200 * (1 - Inputs!$E$267)","v":56.192805247993348},{"$f":"AC200 * (1 - Inputs!$E$267)","v":57.316661352953219},{"$f":"AD200 * (1 - Inputs!$E$267)","v":58.462994580012285},{"$f":"AE200 * (1 - Inputs!$E$267)","v":59.632254471612534},{"$f":"AF200 * (1 - Inputs!$E$267)","v":60.824899561044781},{"$f":"AG200 * (1 - Inputs!$E$267)","v":62.041397552265686},{"$f":"AH200 * (1 - Inputs!$E$267)","v":63.282225503310997},{"$f":"AI200 * (1 - Inputs!$E$267)","v":64.547870013377207},{"$f":"AJ200 * (1 - Inputs!$E$267)","v":65.838827413644751},{"$f":"AK200 * (1 - Inputs!$E$267)","v":24.582260702257663},{"$f":"AL200 * (1 - Inputs!$E$267)","v":0},{"$f":"AM200 * (1 - Inputs!$E$267)","v":0},{"$f":"AN200 * (1 - Inputs!$E$267)","v":0},{"$f":"AO200 * (1 - Inputs!$E$267)","v":0},{"$f":"AP200 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ200 * (1 - Inputs!$E$267)","v":0},{"$f":"AR200 * (1 - Inputs!$E$267)","v":0},{"$f":"AS200 * (1 - Inputs!$E$267)","v":0},{"$f":"AT200 * (1 - Inputs!$E$267)","v":0},{"$f":"AU200 * (1 - Inputs!$E$267)","v":0},{"$f":"AV200 * (1 - Inputs!$E$267)","v":0},{"$f":"AW200 * (1 - Inputs!$E$267)","v":0},{"$f":"AX200 * (1 - Inputs!$E$267)","v":0},{"$f":"AY200 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ200 * (1 - Inputs!$E$267)","v":0},{"$f":"BA200 * (1 - Inputs!$E$267)","v":0},{"$f":"BB200 * (1 - Inputs!$E$267)","v":0},{"$f":"BC200 * (1 - Inputs!$E$267)","v":0},{"$f":"BD200 * (1 - Inputs!$E$267)","v":0},{"$f":"BE200 * (1 - Inputs!$E$267)","v":0},{"$f":"BF200 * (1 - Inputs!$E$267)","v":0},{"$f":"BG200 * (1 - Inputs!$E$267)","v":0},{"$f":"BH200 * (1 - Inputs!$E$267)","v":0},{"$f":"BI200 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ200 * (1 - Inputs!$E$267)","v":0},{"$f":"BK200 * (1 - Inputs!$E$267)","v":0},{"$f":"BL200 * (1 - Inputs!$E$267)","v":0},{"$f":"BM200 * (1 - Inputs!$E$267)","v":0},{"$f":"BN200 * (1 - Inputs!$E$267)","v":0},{"$f":"BO200 * (1 - Inputs!$E$267)","v":0},{"$f":"BP200 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ200 * (1 - Inputs!$E$267)","v":0},{"$f":"BR200 * (1 - Inputs!$E$267)","v":0},{"$f":"BS200 * (1 - Inputs!$E$267)","v":0},{"$f":"BT200 * (1 - Inputs!$E$267)","v":0},{"$f":"BU200 * (1 - Inputs!$E$267)","v":0},{"$f":"BV200 * (1 - Inputs!$E$267)","v":0},{"$f":"BW200 * (1 - Inputs!$E$267)","v":0},{"$f":"BX200 * (1 - Inputs!$E$267)","v":0},{"$f":"BY200 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ200 * (1 - Inputs!$E$267)","v":0},{"$f":"CA200 * (1 - Inputs!$E$267)","v":0},{"$f":"CB200 * (1 - Inputs!$E$267)","v":0},{"$f":"CC200 * (1 - Inputs!$E$267)","v":0},{"$f":"CD200 * (1 - Inputs!$E$267)","v":0},{"$f":"CE200 * (1 - Inputs!$E$267)","v":0},{"$f":"CF200 * (1 - Inputs!$E$267)","v":0},{"$f":"CG200 * (1 - Inputs!$E$267)","v":0},{"$f":"CH200 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Private investor share of corporate income tax",null,"$ million",2545.0786050809606,{"$f":"G201 * (1 - Inputs!$E$267)","v":0},{"$f":"H201 * (1 - Inputs!$E$267)","v":0},{"$f":"I201 * (1 - Inputs!$E$267)","v":0},{"$f":"J201 * (1 - Inputs!$E$267)","v":0},{"$f":"K201 * (1 - Inputs!$E$267)","v":0},{"$f":"L201 * (1 - Inputs!$E$267)","v":0},{"$f":"M201 * (1 - Inputs!$E$267)","v":0},{"$f":"N201 * (1 - Inputs!$E$267)","v":0},{"$f":"O201 * (1 - Inputs!$E$267)","v":0},{"$f":"P201 * (1 - Inputs!$E$267)","v":0},{"$f":"Q201 * (1 - Inputs!$E$267)","v":0},{"$f":"R201 * (1 - Inputs!$E$267)","v":0},{"$f":"S201 * (1 - Inputs!$E$267)","v":0},{"$f":"T201 * (1 - Inputs!$E$267)","v":0},{"$f":"U201 * (1 - Inputs!$E$267)","v":0},{"$f":"V201 * (1 - Inputs!$E$267)","v":0},{"$f":"W201 * (1 - Inputs!$E$267)","v":0},{"$f":"X201 * (1 - Inputs!$E$267)","v":43.666756123248398},{"$f":"Y201 * (1 - Inputs!$E$267)","v":158.19766285042232},{"$f":"Z201 * (1 - Inputs!$E$267)","v":169.3237360928857},{"$f":"AA201 * (1 - Inputs!$E$267)","v":180.5178851545551},{"$f":"AB201 * (1 - Inputs!$E$267)","v":191.79198390200995},{"$f":"AC201 * (1 - Inputs!$E$267)","v":195.76956172627931},{"$f":"AD201 * (1 - Inputs!$E$267)","v":199.82667658150885},{"$f":"AE201 * (1 - Inputs!$E$267)","v":204.87361878873503},{"$f":"AF201 * (1 - Inputs!$E$267)","v":211.07680608238113},{"$f":"AG201 * (1 - Inputs!$E$267)","v":218.05056373600854},{"$f":"AH201 * (1 - Inputs!$E$267)","v":223.83864568977165},{"$f":"AI201 * (1 - Inputs!$E$267)","v":228.31426401705886},{"$f":"AJ201 * (1 - Inputs!$E$267)","v":232.87998259081084},{"$f":"AK201 * (1 - Inputs!$E$267)","v":86.950461745285011},{"$f":"AL201 * (1 - Inputs!$E$267)","v":0},{"$f":"AM201 * (1 - Inputs!$E$267)","v":0},{"$f":"AN201 * (1 - Inputs!$E$267)","v":0},{"$f":"AO201 * (1 - Inputs!$E$267)","v":0},{"$f":"AP201 * (1 - Inputs!$E$267)","v":0},{"$f":"AQ201 * (1 - Inputs!$E$267)","v":0},{"$f":"AR201 * (1 - Inputs!$E$267)","v":0},{"$f":"AS201 * (1 - Inputs!$E$267)","v":0},{"$f":"AT201 * (1 - Inputs!$E$267)","v":0},{"$f":"AU201 * (1 - Inputs!$E$267)","v":0},{"$f":"AV201 * (1 - Inputs!$E$267)","v":0},{"$f":"AW201 * (1 - Inputs!$E$267)","v":0},{"$f":"AX201 * (1 - Inputs!$E$267)","v":0},{"$f":"AY201 * (1 - Inputs!$E$267)","v":0},{"$f":"AZ201 * (1 - Inputs!$E$267)","v":0},{"$f":"BA201 * (1 - Inputs!$E$267)","v":0},{"$f":"BB201 * (1 - Inputs!$E$267)","v":0},{"$f":"BC201 * (1 - Inputs!$E$267)","v":0},{"$f":"BD201 * (1 - Inputs!$E$267)","v":0},{"$f":"BE201 * (1 - Inputs!$E$267)","v":0},{"$f":"BF201 * (1 - Inputs!$E$267)","v":0},{"$f":"BG201 * (1 - Inputs!$E$267)","v":0},{"$f":"BH201 * (1 - Inputs!$E$267)","v":0},{"$f":"BI201 * (1 - Inputs!$E$267)","v":0},{"$f":"BJ201 * (1 - Inputs!$E$267)","v":0},{"$f":"BK201 * (1 - Inputs!$E$267)","v":0},{"$f":"BL201 * (1 - Inputs!$E$267)","v":0},{"$f":"BM201 * (1 - Inputs!$E$267)","v":0},{"$f":"BN201 * (1 - Inputs!$E$267)","v":0},{"$f":"BO201 * (1 - Inputs!$E$267)","v":0},{"$f":"BP201 * (1 - Inputs!$E$267)","v":0},{"$f":"BQ201 * (1 - Inputs!$E$267)","v":0},{"$f":"BR201 * (1 - Inputs!$E$267)","v":0},{"$f":"BS201 * (1 - Inputs!$E$267)","v":0},{"$f":"BT201 * (1 - Inputs!$E$267)","v":0},{"$f":"BU201 * (1 - Inputs!$E$267)","v":0},{"$f":"BV201 * (1 - Inputs!$E$267)","v":0},{"$f":"BW201 * (1 - Inputs!$E$267)","v":0},{"$f":"BX201 * (1 - Inputs!$E$267)","v":0},{"$f":"BY201 * (1 - Inputs!$E$267)","v":0},{"$f":"BZ201 * (1 - Inputs!$E$267)","v":0},{"$f":"CA201 * (1 - Inputs!$E$267)","v":0},{"$f":"CB201 * (1 - Inputs!$E$267)","v":0},{"$f":"CC201 * (1 - Inputs!$E$267)","v":0},{"$f":"CD201 * (1 - Inputs!$E$267)","v":0},{"$f":"CE201 * (1 - Inputs!$E$267)","v":0},{"$f":"CF201 * (1 - Inputs!$E$267)","v":0},{"$f":"CG201 * (1 - Inputs!$E$267)","v":0},{"$f":"CH201 * (1 - Inputs!$E$267)","v":0}]
[null,null,"Dividend withholding tax",null,"$ million",616.33698605977224,{"$f":"G202","v":0},{"$f":"H202","v":0},0,0,0,0,0,0,0,16.715896557006204,40.945621447101942,0,0,0,4.8890794245399549,11.295283967339698,16.979784235507989,16.272226341814939,8.5010467537587147,11.0971305103335,13.709098624723039,47.074148321042415,48.002249813371897,48.948909946258823,49.823044967703936,50.607956847758899,51.346059024827291,52.229017327613384,53.273328270647063,54.338662604522554,20.288441073899847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor net cashflow",null,"$ million",5322.1797591291361,{"$f":"G328-SUM(G329:G334)","v":0},{"$f":"H328-SUM(H329:H334)","v":0},0,0,-113.75941033606325,-248.33346089805138,-333.27661303631737,42.354283584450627,418.76296590305867,384.69530379597848,368.51059302391747,-135.58582802659055,-75.375836379576526,-13.89145100264534,44.001714820859661,101.65755570605734,152.81805811957179,146.45003707633441,76.509420783828318,99.874174593001499,123.38188762250729,423.66733488938166,432.02024832034704,440.54018951632952,448.40740470933542,455.47161162983002,462.11453122344551,470.06115594852054,479.45995443582365,489.04796344070292,182.59596966509861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT328-SUM(BT329:BT334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative private investor net cashflow",null,"$ million",null,{"$f":"F336 + G335","v":0},{"$f":"G336 + H335","v":0},0,0,-113.75941033606325,-362.09287123411463,-695.36948427043194,-653.01520068598131,-234.25223478292264,150.44306901305583,518.95366203697336,383.36783401038281,307.99199763080628,294.10054662816094,338.1022614490206,439.75981715507794,592.57787527464973,739.02791235098414,815.53733313481246,915.41150772781396,1038.7933953503211,1462.4607302397028,1894.4809785600498,2335.0211680763796,2783.428572785715,3238.900184415545,3701.0147156389903,4171.0758715875108,4650.5358260233343,5139.5837894640372,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,{"$f":"BS336 + BT335","v":5322.1797591291361},5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361,5322.1797591291361]
[]
[null,null,{"$f":"\"Private investor net cashflow NPV\"&((Inputs!$E$263 + Inputs!$E$287) * 100)","v":"Private investor net cashflow NPV10"},null,"$ million",{"$f":"SUM(G338:CH338)","v":758.1006750475932},{"$f":"G335 / G59","v":0},{"$f":"H335 / H59","v":0},0,0,-103.4176457600575,-205.23426520500112,-250.39565216853288,28.928545580527704,260.01885483670293,217.15047000694767,189.10420246423516,-63.251789426252159,-31.966712691412486,-5.3557557145090469,15.422332611431269,32.391230101057161,44.265948017770846,38.564871956483017,18.315747037488322,21.735530304429322,24.410448704948621,76.200294177265746,70.638762799250543,65.483492060150951,60.593548608078187,55.952853565836023,51.608099536986664,47.723239951786603,44.252235080583993,41.033790856563641,13.927997754834035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT335 / BT59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Private investor cashflow (real)"]
[]
[null,null,"Private investor share of revenues",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G342:CH342)","v":21156.820822273778},{"$f":"G328 / G$46","v":0},{"$f":"H328 / H$46","v":0},0,0,0,0,0,397.22959510812109,706.17275307732496,617.80834024954618,617.86487835148307,617.82695612504483,706.08795572285624,794.40146817943207,882.7252112562486,970.89058259689932,1033.3868369534291,1033.3928158513984,1033.3637899049638,1033.4006138789427,1033.3729928839282,1033.3783396054748,1033.3993772672793,1033.4198763895051,1033.4249214935769,1033.4004638804672,1033.429045240626,1033.3988451248481,1033.3897713125791,1033.3854049338565,378.26998688594296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT328 / BT$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor share of capital expenditure",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},810,{"$f":"G329 / G$46","v":0},0,0,0,109.3419937870658,234.01016661959898,307.89607455521036,158.75176503812486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor share of loan repayment",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},3423.8044995645223,0,{"$f":"H330 / H$46","v":0},0,0,0,0,0,0,0,0,0,462.90948025238191,433.66247605342971,405.38443953922973,378.04861649999901,351.6289293740565,326.09996099872751,301.43693873831961,277.61571898062704,254.61277199361746,232.40516713413356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor share of crude feedstock costs",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},10502.394032718697,0,0,0,0,0,0,0,180.83001549928582,295.75075343599673,229.78326397262632,229.82547187651488,229.79716145161714,295.68744889507997,361.61693924100535,427.5540671449852,493.37296435515412,540.02886200480702,540.03332548593198,540.01165648192557,540.03914701841757,540.01852686558368,540.02251840228962,540.03822383945601,540.0535272357688,540.05729360323562,540.03903503869026,540.06037214165735,540.03782657432293,540.03105261865369,540.02779294619995,197.67678658949009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor share of other operating costs",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},881.99999999999989,0,0,0,0,0,0,0,19.286235000000001,38.57247000000001,38.57247000000001,38.572470000000003,38.572470000000003,38.57247000000001,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.57247000000001,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572470000000003,38.572469999999996,14.1194250000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor share of corporate income tax",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},1651.4321551124274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32.445043010389917,115.23842524276597,120.92467325423173,126.39128963992941,131.65191722769424,131.74730293691431,131.84080875452022,132.52025408970297,133.85560566585528,135.56672093185509,136.43656456515751,136.43587460817764,136.43554259629695,49.942132588935799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS333 / BS$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend withholding tax",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},411.07555686800475,0,{"$f":"H334 / H$46","v":0},0,0,0,0,0,0,0,14.552193892359027,34.946693647496822,0,0,0,3.8550057611264457,8.7316218867688704,12.868554394989465,12.090503861675693,6.192551919964516,7.9251551612675897,9.598553924428165,32.313143397549105,32.304138049090888,32.295307039921617,32.227490380063827,32.093335317592164,31.922948216711358,31.83519839853675,31.835037408574781,31.834959939135974,11.653164270751693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Private investor net cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},3476.114578010126,{"$f":"G342-SUM(G343:G348)","v":0},{"$f":"H342-SUM(H343:H348)","v":0},0,0,-109.3419937870658,-234.01016661959898,-307.89607455521036,38.361579570710433,371.84952964132822,334.90041238456081,314.52024282747135,-113.45215557895415,-61.834439225653455,-11.172380600802967,34.695051850138043,78.584596980919855,115.81698955490515,108.81453475508124,55.732967279680679,71.3263964514083,86.386985319853466,290.81829057794198,290.73724244181813,290.65776335929456,290.04741342057457,288.84001785832959,287.30653395040224,286.51678558683102,286.51533667717308,286.51463945222372,104.87847843676519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT342-SUM(BT343:BT348)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative private investor net cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},null,{"$f":"F350 + G349","v":0},{"$f":"G350 + H349","v":0},0,0,-109.3419937870658,-343.35216040666478,-651.24823496187514,-612.88665539116471,-241.03712574983649,93.863286634724318,408.38352946219567,294.93137388324152,233.09693465758806,221.9245540567851,256.61960590692314,335.204202887843,451.02119244274814,559.83572719782933,615.56869447751001,686.89509092891831,773.28207624877177,1064.1003668267138,1354.8376092685319,1645.4953726278263,1935.542786048401,2224.3828039067307,2511.6893378571331,2798.2061234439643,3084.7214601211372,3371.2360995733607,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,{"$f":"BS350 + BT349","v":3476.114578010126},3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126,3476.114578010126]
[]
[null,null,{"$f":"\"Private investor net cashflow NPV\"&(Inputs!$E$263 * 100)","v":"Private investor net cashflow NPV8"},null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G352:CH352)","v":720.67551252034912},{"$f":"G349 / G38","v":0},{"$f":"H349 / H38","v":0},0,0,-101.24258683987574,-200.62600018827072,-244.41783086547585,28.196906184898719,253.07454169879247,211.04406791537653,183.51954080534358,-61.294669538986156,-30.932614355786111,-5.1749739406955859,14.880113042355941,31.207024678773497,42.585666701122115,37.047109818162845,17.569355628054694,20.819495209643474,23.347719940924133,72.776994866331364,67.367326526809904,62.360102096809094,57.619585751451424,53.129379336471416,48.932694008258608,45.183507214073217,41.836369187018832,38.737284610826364,13.129403027941201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT349 / BT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Lender cashflow (nominal)"]
[]
[null,null,"Cash flow from project loan",null,{"$f":"\"$ million \"&Inputs!D1","v":"$ million "},{"$f":"SUM(G356:CH356)","v":3990.4236063358439},{"$f":"-G66 - G76 - G86 + G97","v":0},{"$f":"-H66 - H76 - H86 + H97","v":0},0,0,-442.39770686246817,-965.74123682575532,-1296.0757173634561,-681.62412987165203,0,0,0,922.03279965739694,881.05356411706816,840.07432857673939,799.09509303641062,758.11585749608196,717.13662195575318,676.15738641542453,635.17815087509575,594.19891533476698,553.21967979443821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT66 - BT76 - BT86 + BT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash flow from state equity loan",null,{"$f":"\"$ million \"&Inputs!D1","v":"$ million "},{"$f":"SUM(G357:CH357)","v":684.07261822900193},{"$f":"-G263 - G273 - G283 + G293","v":0},{"$f":"-H263 - H273 - H283 + H293","v":0},0,0,-75.839606890708851,-165.55564059870096,-222.18440869087829,-116.84985083514039,0,0,0,158.06276565555382,151.03775384864031,144.0127420417268,136.98773023481328,129.9627184278998,122.93770662098629,115.91269481407279,108.88768300715928,101.86267120024579,94.837659393332274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT263 - BT273 - BT283 + BT293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lender net cashflow",null,{"$f":"\"$ million \"&Inputs!D1","v":"$ million "},{"$f":"SUM(G358:CH358)","v":4674.4962245648458},{"$f":"SUM(G356:G357)","v":0},{"$f":"SUM(H356:H357)","v":0},0,0,-518.23731375317698,-1131.2968774244564,-1518.2601260543343,-798.47398070679242,0,0,0,1080.0955653129508,1032.0913179657084,984.08707061846621,936.0828232712239,888.07857592398182,840.0743285767395,792.0700812294973,744.06583388225499,696.06158653501279,648.05733918777048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT356:BT357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Lender cashflow (real)"]
[]
[null,null,"Cash flow from project loan",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G362:CH362)","v":2556.3408326075378},{"$f":"G356 / G$46","v":0},{"$f":"H356 / H$46","v":0},0,0,-425.21886472747804,-910.03953685399597,-1197.3736232702622,-617.3679751482631,0,0,0,771.51580042063665,722.77079342238289,675.64073256538302,630.08102749999841,586.0482156234275,543.49993499787922,502.39489789719931,462.69286496771178,424.35461998936245,387.34194522355597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT356 / BT$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash flow from state equity loan",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G363:CH363)","v":438.22985701843521},{"$f":"G357 / G$46","v":0},{"$f":"H357 / H$46","v":0},0,0,-72.89466252471054,-156.00677774639937,-205.2640497034736,-105.83451002541658,0,0,0,132.25985150068061,123.90356458669424,115.82412558263711,108.01389042857119,100.46540839258761,93.171417428207889,86.124839639519891,79.318776851607737,72.74650628389071,66.401476324038171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT357 / BT$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Lender net cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"SUM(G364:CH364)","v":2994.5706896259735},{"$f":"SUM(G362:G363)","v":0},{"$f":"SUM(H362:H363)","v":0},0,0,-498.11352725218859,-1066.0463146003954,-1402.6376729737358,-723.20248517367963,0,0,0,903.77565192131726,846.6743580090772,791.46485814802008,738.09491792856966,686.51362401601511,636.67135242608708,588.51973753671916,542.01164181931949,497.10112627325316,453.74342154759415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT362:BT363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Reconciliation"]
[]
[null,null,"Project pre-tax cash flow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"F35","v":11787.377982591799}]
[null,null,"Tax revenue",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"F241","v":3163.4624820553827}]
[null,null,"State shareholder cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"F318","v":2153.2302329003173}]
[null,null,"Private investor cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"F349","v":3476.114578010126}]
[null,null,"Lender cashflow",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"F364","v":2994.5706896259735}]
[null,null,"Difference",null,{"$f":"\"$ million \"&Inputs!D6","v":"$ million 2023"},{"$f":"F368 - SUM(F369:F372)","v":0}]

{"sheet":"Miscellaneous","index":4,"n_rows":35,"n_cols":82,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Lists"]
[]
[null,"Global oil price"]
[null,{"$f":"Inputs!D201","v":"Rystad base case"}]
[null,{"$f":"Inputs!D202","v":"IEA NZE"}]
[null,{"$f":"Inputs!D203","v":"OPEC"}]
[]
[null,"Demand scenario"]
[null,{"$f":"Inputs!D25","v":"Energy Transition Plan"}]
[null,{"$f":"Inputs!D33","v":"Historical growth"}]
[]
[null,"Government caps product prices"]
[null,"Yes"]
[null,"No"]
[]
[]
[null,"Charts"]
[]
[null,"Project cashflow"]
[]
[null,null,{"$f":"Model!G6","v":2021},{"$f":"Model!H6","v":2022},{"$f":"Model!I6","v":2023},{"$f":"Model!J6","v":2024},{"$f":"Model!K6","v":2025},{"$f":"Model!L6","v":2026},{"$f":"Model!M6","v":2027},{"$f":"Model!N6","v":2028},{"$f":"Model!O6","v":2029},{"$f":"Model!P6","v":2030},{"$f":"Model!Q6","v":2031},{"$f":"Model!R6","v":2032},{"$f":"Model!S6","v":2033},{"$f":"Model!T6","v":2034},{"$f":"Model!U6","v":2035},{"$f":"Model!V6","v":2036},{"$f":"Model!W6","v":2037},{"$f":"Model!X6","v":2038},{"$f":"Model!Y6","v":2039},{"$f":"Model!Z6","v":2040},{"$f":"Model!AA6","v":2041},{"$f":"Model!AB6","v":2042},{"$f":"Model!AC6","v":2043},{"$f":"Model!AD6","v":2044},{"$f":"Model!AE6","v":2045},{"$f":"Model!AF6","v":2046},{"$f":"Model!AG6","v":2047},{"$f":"Model!AH6","v":2048},{"$f":"Model!AI6","v":2049},{"$f":"Model!AJ6","v":2050},{"$f":"Model!AK6","v":2051},{"$f":"Model!AL6","v":2052},{"$f":"Model!AM6","v":2053},{"$f":"Model!AN6","v":2054},{"$f":"Model!AO6","v":2055},{"$f":"Model!AP6","v":2056},{"$f":"Model!AQ6","v":2057},{"$f":"Model!AR6","v":2058},{"$f":"Model!AS6","v":2059},{"$f":"Model!AT6","v":2060},{"$f":"Model!AU6","v":2061},{"$f":"Model!AV6","v":2062},{"$f":"Model!AW6","v":2063},{"$f":"Model!AX6","v":2064},{"$f":"Model!AY6","v":2065},{"$f":"Model!AZ6","v":2066},{"$f":"Model!BA6","v":2067},{"$f":"Model!BB6","v":2068},{"$f":"Model!BC6","v":2069},{"$f":"Model!BD6","v":2070},{"$f":"Model!BE6","v":2071},{"$f":"Model!BF6","v":2072},{"$f":"Model!BG6","v":2073},{"$f":"Model!BH6","v":2074},{"$f":"Model!BI6","v":2075},{"$f":"Model!BJ6","v":2076},{"$f":"Model!BK6","v":2077},{"$f":"Model!BL6","v":2078},{"$f":"Model!BM6","v":2079},{"$f":"Model!BN6","v":2080},{"$f":"Model!BO6","v":2081},{"$f":"Model!BP6","v":2082},{"$f":"Model!BQ6","v":2083},{"$f":"Model!BR6","v":2084},{"$f":"Model!BS6","v":2085},{"$f":"Model!BT6","v":2086},{"$f":"Model!BU6","v":2087},{"$f":"Model!BV6","v":2088},{"$f":"Model!BW6","v":2089},{"$f":"Model!BX6","v":2090},{"$f":"Model!BY6","v":2091},{"$f":"Model!BZ6","v":2092},{"$f":"Model!CA6","v":2093},{"$f":"Model!CB6","v":2094},{"$f":"Model!CC6","v":2095},{"$f":"Model!CD6","v":2096},{"$f":"Model!CE6","v":2097},{"$f":"Model!CF6","v":2098},{"$f":"Model!CG6","v":2099},{"$f":"Model!CH6","v":2100}]
[null,{"$f":"Model!C212","v":"Revenue"},{"$f":"Model!G212","v":0},{"$f":"Model!H212","v":0},{"$f":"Model!I212","v":0},{"$f":"Model!J212","v":0},{"$f":"Model!K212","v":0},{"$f":"Model!L212","v":0},{"$f":"Model!M212","v":0},{"$f":"Model!N212","v":662.04932518020178},{"$f":"Model!O212","v":1176.9545884622082},{"$f":"Model!P212","v":1029.680567082577},{"$f":"Model!Q212","v":1029.7747972524719},{"$f":"Model!R212","v":1029.7115935417414},{"$f":"Model!S212","v":1176.8132595380937},{"$f":"Model!T212","v":1324.0024469657201},{"$f":"Model!U212","v":1471.2086854270813},{"$f":"Model!V212","v":1618.1509709948321},{"$f":"Model!W212","v":1722.3113949223819},{"$f":"Model!X212","v":1722.3213597523309},{"$f":"Model!Y212","v":1722.2729831749396},{"$f":"Model!Z212","v":1722.3343564649044},{"$f":"Model!AA212","v":1722.2883214732137},{"$f":"Model!AB212","v":1722.2972326757915},{"$f":"Model!AC212","v":1722.3322954454654},{"$f":"Model!AD212","v":1722.3664606491755},{"$f":"Model!AE212","v":1722.3748691559613},{"$f":"Model!AF212","v":1722.3341064674453},{"$f":"Model!AG212","v":1722.3817420677101},{"$f":"Model!AH212","v":1722.3314085414136},{"$f":"Model!AI212","v":1722.3162855209653},{"$f":"Model!AJ212","v":1722.3090082230945},{"$f":"Model!AK212","v":630.44997814323835},{"$f":"Model!AL212","v":0},{"$f":"Model!AM212","v":0},{"$f":"Model!AN212","v":0},{"$f":"Model!AO212","v":0},{"$f":"Model!AP212","v":0},{"$f":"Model!AQ212","v":0},{"$f":"Model!AR212","v":0},{"$f":"Model!AS212","v":0},{"$f":"Model!AT212","v":0},{"$f":"Model!AU212","v":0},{"$f":"Model!AV212","v":0},{"$f":"Model!AW212","v":0},{"$f":"Model!AX212","v":0},{"$f":"Model!AY212","v":0},{"$f":"Model!AZ212","v":0},{"$f":"Model!BA212","v":0},{"$f":"Model!BB212","v":0},{"$f":"Model!BC212","v":0},{"$f":"Model!BD212","v":0},{"$f":"Model!BE212","v":0},{"$f":"Model!BF212","v":0},{"$f":"Model!BG212","v":0},{"$f":"Model!BH212","v":0},{"$f":"Model!BI212","v":0},{"$f":"Model!BJ212","v":0},{"$f":"Model!BK212","v":0},{"$f":"Model!BL212","v":0},{"$f":"Model!BM212","v":0},{"$f":"Model!BN212","v":0},{"$f":"Model!BO212","v":0},{"$f":"Model!BP212","v":0},{"$f":"Model!BQ212","v":0},{"$f":"Model!BR212","v":0},{"$f":"Model!BS212","v":0},{"$f":"Model!BT212","v":0},{"$f":"Model!BU212","v":0},{"$f":"Model!BV212","v":0},{"$f":"Model!BW212","v":0},{"$f":"Model!BX212","v":0},{"$f":"Model!BY212","v":0},{"$f":"Model!BZ212","v":0},{"$f":"Model!CA212","v":0},{"$f":"Model!CB212","v":0},{"$f":"Model!CC212","v":0},{"$f":"Model!CD212","v":0},{"$f":"Model!CE212","v":0},{"$f":"Model!CF212","v":0},{"$f":"Model!CG212","v":0},{"$f":"Model!CH212","v":0}]
[null,"Development cost",{"$f":"SUM(Model!G213:G215)","v":0},{"$f":"SUM(Model!H213:H215)","v":0},{"$f":"SUM(Model!I213:I215)","v":0},{"$f":"SUM(Model!J213:J215)","v":0},{"$f":"SUM(Model!K213:K215)","v":607.45552103925445},{"$f":"SUM(Model!L213:L215)","v":1300.0564812199943},{"$f":"SUM(Model!M213:M215)","v":1710.5337475289462},{"$f":"SUM(Model!N213:N215)","v":881.95425021180461},{"$f":"SUM(Model!O213:O215)","v":0},{"$f":"SUM(Model!P213:P215)","v":0},{"$f":"SUM(Model!Q213:Q215)","v":0},{"$f":"SUM(Model!R213:R215)","v":0},{"$f":"SUM(Model!S213:S215)","v":0},{"$f":"SUM(Model!T213:T215)","v":0},{"$f":"SUM(Model!U213:U215)","v":0},{"$f":"SUM(Model!V213:V215)","v":0},{"$f":"SUM(Model!W213:W215)","v":0},{"$f":"SUM(Model!X213:X215)","v":0},{"$f":"SUM(Model!Y213:Y215)","v":0},{"$f":"SUM(Model!Z213:Z215)","v":0},{"$f":"SUM(Model!AA213:AA215)","v":0},{"$f":"SUM(Model!AB213:AB215)","v":0},{"$f":"SUM(Model!AC213:AC215)","v":0},{"$f":"SUM(Model!AD213:AD215)","v":0},{"$f":"SUM(Model!AE213:AE215)","v":0},{"$f":"SUM(Model!AF213:AF215)","v":0},{"$f":"SUM(Model!AG213:AG215)","v":0},{"$f":"SUM(Model!AH213:AH215)","v":0},{"$f":"SUM(Model!AI213:AI215)","v":0},{"$f":"SUM(Model!AJ213:AJ215)","v":0},{"$f":"SUM(Model!AK213:AK215)","v":0},{"$f":"SUM(Model!AL213:AL215)","v":0},{"$f":"SUM(Model!AM213:AM215)","v":0},{"$f":"SUM(Model!AN213:AN215)","v":0},{"$f":"SUM(Model!AO213:AO215)","v":0},{"$f":"SUM(Model!AP213:AP215)","v":0},{"$f":"SUM(Model!AQ213:AQ215)","v":0},{"$f":"SUM(Model!AR213:AR215)","v":0},{"$f":"SUM(Model!AS213:AS215)","v":0},{"$f":"SUM(Model!AT213:AT215)","v":0},{"$f":"SUM(Model!AU213:AU215)","v":0},{"$f":"SUM(Model!AV213:AV215)","v":0},{"$f":"SUM(Model!AW213:AW215)","v":0},{"$f":"SUM(Model!AX213:AX215)","v":0},{"$f":"SUM(Model!AY213:AY215)","v":0},{"$f":"SUM(Model!AZ213:AZ215)","v":0},{"$f":"SUM(Model!BA213:BA215)","v":0},{"$f":"SUM(Model!BB213:BB215)","v":0},{"$f":"SUM(Model!BC213:BC215)","v":0},{"$f":"SUM(Model!BD213:BD215)","v":0},{"$f":"SUM(Model!BE213:BE215)","v":0},{"$f":"SUM(Model!BF213:BF215)","v":0},{"$f":"SUM(Model!BG213:BG215)","v":0},{"$f":"SUM(Model!BH213:BH215)","v":0},{"$f":"SUM(Model!BI213:BI215)","v":0},{"$f":"SUM(Model!BJ213:BJ215)","v":0},{"$f":"SUM(Model!BK213:BK215)","v":0},{"$f":"SUM(Model!BL213:BL215)","v":0},{"$f":"SUM(Model!BM213:BM215)","v":0},{"$f":"SUM(Model!BN213:BN215)","v":0},{"$f":"SUM(Model!BO213:BO215)","v":0},{"$f":"SUM(Model!BP213:BP215)","v":0},{"$f":"SUM(Model!BQ213:BQ215)","v":0},{"$f":"SUM(Model!BR213:BR215)","v":0},{"$f":"SUM(Model!BS213:BS215)","v":0},{"$f":"SUM(Model!BT213:BT215)","v":0},{"$f":"SUM(Model!BU213:BU215)","v":0},{"$f":"SUM(Model!BV213:BV215)","v":0},{"$f":"SUM(Model!BW213:BW215)","v":0},{"$f":"SUM(Model!BX213:BX215)","v":0},{"$f":"SUM(Model!BY213:BY215)","v":0},{"$f":"SUM(Model!BZ213:BZ215)","v":0},{"$f":"SUM(Model!CA213:CA215)","v":0},{"$f":"SUM(Model!CB213:CB215)","v":0},{"$f":"SUM(Model!CC213:CC215)","v":0},{"$f":"SUM(Model!CD213:CD215)","v":0},{"$f":"SUM(Model!CE213:CE215)","v":0},{"$f":"SUM(Model!CF213:CF215)","v":0},{"$f":"SUM(Model!CG213:CG215)","v":0},{"$f":"SUM(Model!CH213:CH215)","v":0}]
[null,{"$f":"Model!C216","v":"Crude feedstock cost"},{"$f":"Model!G216","v":0},{"$f":"Model!H216","v":0},{"$f":"Model!I216","v":0},{"$f":"Model!J216","v":0},{"$f":"Model!K216","v":0},{"$f":"Model!L216","v":0},{"$f":"Model!M216","v":0},{"$f":"Model!N216","v":301.38335916547635},{"$f":"Model!O216","v":492.9179223933279},{"$f":"Model!P216","v":382.97210662104385},{"$f":"Model!Q216","v":383.04245312752477},{"$f":"Model!R216","v":382.99526908602854},{"$f":"Model!S216","v":492.81241482513326},{"$f":"Model!T216","v":602.69489873500891},{"$f":"Model!U216","v":712.5901119083087},{"$f":"Model!V216","v":822.28827392525693},{"$f":"Model!W216","v":900.04810334134504},{"$f":"Model!X216","v":900.05554247655346},{"$f":"Model!Y216","v":900.01942746987595},{"$f":"Model!Z216","v":900.06524503069591},{"$f":"Model!AA216","v":900.03087810930617},{"$f":"Model!AB216","v":900.03753067048274},{"$f":"Model!AC216","v":900.06370639909335},{"$f":"Model!AD216","v":900.08921205961474},{"$f":"Model!AE216","v":900.09548933872611},{"$f":"Model!AF216","v":900.0650583978171},{"$f":"Model!AG216","v":900.10062023609566},{"$f":"Model!AH216","v":900.0630442905383},{"$f":"Model!AI216","v":900.05175436442289},{"$f":"Model!AJ216","v":900.04632157700007},{"$f":"Model!AK216","v":329.4613109824835},{"$f":"Model!AL216","v":0},{"$f":"Model!AM216","v":0},{"$f":"Model!AN216","v":0},{"$f":"Model!AO216","v":0},{"$f":"Model!AP216","v":0},{"$f":"Model!AQ216","v":0},{"$f":"Model!AR216","v":0},{"$f":"Model!AS216","v":0},{"$f":"Model!AT216","v":0},{"$f":"Model!AU216","v":0},{"$f":"Model!AV216","v":0},{"$f":"Model!AW216","v":0},{"$f":"Model!AX216","v":0},{"$f":"Model!AY216","v":0},{"$f":"Model!AZ216","v":0},{"$f":"Model!BA216","v":0},{"$f":"Model!BB216","v":0},{"$f":"Model!BC216","v":0},{"$f":"Model!BD216","v":0},{"$f":"Model!BE216","v":0},{"$f":"Model!BF216","v":0},{"$f":"Model!BG216","v":0},{"$f":"Model!BH216","v":0},{"$f":"Model!BI216","v":0},{"$f":"Model!BJ216","v":0},{"$f":"Model!BK216","v":0},{"$f":"Model!BL216","v":0},{"$f":"Model!BM216","v":0},{"$f":"Model!BN216","v":0},{"$f":"Model!BO216","v":0},{"$f":"Model!BP216","v":0},{"$f":"Model!BQ216","v":0},{"$f":"Model!BR216","v":0},{"$f":"Model!BS216","v":0},{"$f":"Model!BT216","v":0},{"$f":"Model!BU216","v":0},{"$f":"Model!BV216","v":0},{"$f":"Model!BW216","v":0},{"$f":"Model!BX216","v":0},{"$f":"Model!BY216","v":0},{"$f":"Model!BZ216","v":0},{"$f":"Model!CA216","v":0},{"$f":"Model!CB216","v":0},{"$f":"Model!CC216","v":0},{"$f":"Model!CD216","v":0},{"$f":"Model!CE216","v":0},{"$f":"Model!CF216","v":0},{"$f":"Model!CG216","v":0},{"$f":"Model!CH216","v":0}]
[null,{"$f":"Model!C217","v":"Other operating costs"},{"$f":"Model!G217","v":0},{"$f":"Model!H217","v":0},{"$f":"Model!I217","v":0},{"$f":"Model!J217","v":0},{"$f":"Model!K217","v":0},{"$f":"Model!L217","v":0},{"$f":"Model!M217","v":0},{"$f":"Model!N217","v":32.143725000000003},{"$f":"Model!O217","v":64.287450000000007},{"$f":"Model!P217","v":64.287450000000007},{"$f":"Model!Q217","v":64.287450000000007},{"$f":"Model!R217","v":64.287450000000007},{"$f":"Model!S217","v":64.287450000000007},{"$f":"Model!T217","v":64.287450000000007},{"$f":"Model!U217","v":64.287450000000007},{"$f":"Model!V217","v":64.287450000000007},{"$f":"Model!W217","v":64.287450000000007},{"$f":"Model!X217","v":64.287450000000007},{"$f":"Model!Y217","v":64.287450000000007},{"$f":"Model!Z217","v":64.287450000000007},{"$f":"Model!AA217","v":64.287450000000007},{"$f":"Model!AB217","v":64.287450000000007},{"$f":"Model!AC217","v":64.287450000000007},{"$f":"Model!AD217","v":64.287450000000007},{"$f":"Model!AE217","v":64.287450000000007},{"$f":"Model!AF217","v":64.287450000000007},{"$f":"Model!AG217","v":64.287450000000007},{"$f":"Model!AH217","v":64.287450000000007},{"$f":"Model!AI217","v":64.287450000000007},{"$f":"Model!AJ217","v":64.287450000000007},{"$f":"Model!AK217","v":23.532375000000336},{"$f":"Model!AL217","v":0},{"$f":"Model!AM217","v":0},{"$f":"Model!AN217","v":0},{"$f":"Model!AO217","v":0},{"$f":"Model!AP217","v":0},{"$f":"Model!AQ217","v":0},{"$f":"Model!AR217","v":0},{"$f":"Model!AS217","v":0},{"$f":"Model!AT217","v":0},{"$f":"Model!AU217","v":0},{"$f":"Model!AV217","v":0},{"$f":"Model!AW217","v":0},{"$f":"Model!AX217","v":0},{"$f":"Model!AY217","v":0},{"$f":"Model!AZ217","v":0},{"$f":"Model!BA217","v":0},{"$f":"Model!BB217","v":0},{"$f":"Model!BC217","v":0},{"$f":"Model!BD217","v":0},{"$f":"Model!BE217","v":0},{"$f":"Model!BF217","v":0},{"$f":"Model!BG217","v":0},{"$f":"Model!BH217","v":0},{"$f":"Model!BI217","v":0},{"$f":"Model!BJ217","v":0},{"$f":"Model!BK217","v":0},{"$f":"Model!BL217","v":0},{"$f":"Model!BM217","v":0},{"$f":"Model!BN217","v":0},{"$f":"Model!BO217","v":0},{"$f":"Model!BP217","v":0},{"$f":"Model!BQ217","v":0},{"$f":"Model!BR217","v":0},{"$f":"Model!BS217","v":0},{"$f":"Model!BT217","v":0},{"$f":"Model!BU217","v":0},{"$f":"Model!BV217","v":0},{"$f":"Model!BW217","v":0},{"$f":"Model!BX217","v":0},{"$f":"Model!BY217","v":0},{"$f":"Model!BZ217","v":0},{"$f":"Model!CA217","v":0},{"$f":"Model!CB217","v":0},{"$f":"Model!CC217","v":0},{"$f":"Model!CD217","v":0},{"$f":"Model!CE217","v":0},{"$f":"Model!CF217","v":0},{"$f":"Model!CG217","v":0},{"$f":"Model!CH217","v":0}]
[null,{"$f":"Model!C218","v":"Corporate income tax"},{"$f":"Model!G218","v":0},{"$f":"Model!H218","v":0},{"$f":"Model!I218","v":0},{"$f":"Model!J218","v":0},{"$f":"Model!K218","v":0},{"$f":"Model!L218","v":0},{"$f":"Model!M218","v":0},{"$f":"Model!N218","v":0},{"$f":"Model!O218","v":0},{"$f":"Model!P218","v":0},{"$f":"Model!Q218","v":0},{"$f":"Model!R218","v":0},{"$f":"Model!S218","v":0},{"$f":"Model!T218","v":0},{"$f":"Model!U218","v":0},{"$f":"Model!V218","v":0},{"$f":"Model!W218","v":0},{"$f":"Model!X218","v":54.075071683983197},{"$f":"Model!Y218","v":192.06404207127662},{"$f":"Model!Z218","v":201.54112209038621},{"$f":"Model!AA218","v":210.65214939988238},{"$f":"Model!AB218","v":219.41986204615708},{"$f":"Model!AC218","v":219.57883822819056},{"$f":"Model!AD218","v":219.73468125753374},{"$f":"Model!AE218","v":220.86709014950495},{"$f":"Model!AF218","v":223.0926761097588},{"$f":"Model!AG218","v":225.94453488642512},{"$f":"Model!AH218","v":227.39427427526252},{"$f":"Model!AI218","v":227.39312434696274},{"$f":"Model!AJ218","v":227.39257099382829},{"$f":"Model!AK218","v":83.236887648226329},{"$f":"Model!AL218","v":0},{"$f":"Model!AM218","v":0},{"$f":"Model!AN218","v":0},{"$f":"Model!AO218","v":0},{"$f":"Model!AP218","v":0},{"$f":"Model!AQ218","v":0},{"$f":"Model!AR218","v":0},{"$f":"Model!AS218","v":0},{"$f":"Model!AT218","v":0},{"$f":"Model!AU218","v":0},{"$f":"Model!AV218","v":0},{"$f":"Model!AW218","v":0},{"$f":"Model!AX218","v":0},{"$f":"Model!AY218","v":0},{"$f":"Model!AZ218","v":0},{"$f":"Model!BA218","v":0},{"$f":"Model!BB218","v":0},{"$f":"Model!BC218","v":0},{"$f":"Model!BD218","v":0},{"$f":"Model!BE218","v":0},{"$f":"Model!BF218","v":0},{"$f":"Model!BG218","v":0},{"$f":"Model!BH218","v":0},{"$f":"Model!BI218","v":0},{"$f":"Model!BJ218","v":0},{"$f":"Model!BK218","v":0},{"$f":"Model!BL218","v":0},{"$f":"Model!BM218","v":0},{"$f":"Model!BN218","v":0},{"$f":"Model!BO218","v":0},{"$f":"Model!BP218","v":0},{"$f":"Model!BQ218","v":0},{"$f":"Model!BR218","v":0},{"$f":"Model!BS218","v":0},{"$f":"Model!BT218","v":0},{"$f":"Model!BU218","v":0},{"$f":"Model!BV218","v":0},{"$f":"Model!BW218","v":0},{"$f":"Model!BX218","v":0},{"$f":"Model!BY218","v":0},{"$f":"Model!BZ218","v":0},{"$f":"Model!CA218","v":0},{"$f":"Model!CB218","v":0},{"$f":"Model!CC218","v":0},{"$f":"Model!CD218","v":0},{"$f":"Model!CE218","v":0},{"$f":"Model!CF218","v":0},{"$f":"Model!CG218","v":0},{"$f":"Model!CH218","v":0}]
[null,{"$f":"Model!C219","v":"Dividend withholding tax"},{"$f":"Model!G219","v":0},{"$f":"Model!H219","v":0},{"$f":"Model!I219","v":0},{"$f":"Model!J219","v":0},{"$f":"Model!K219","v":0},{"$f":"Model!L219","v":0},{"$f":"Model!M219","v":0},{"$f":"Model!N219","v":0},{"$f":"Model!O219","v":0},{"$f":"Model!P219","v":14.552193892359027},{"$f":"Model!Q219","v":34.946693647496822},{"$f":"Model!R219","v":0},{"$f":"Model!S219","v":0},{"$f":"Model!T219","v":0},{"$f":"Model!U219","v":3.8550057611264457},{"$f":"Model!V219","v":8.7316218867688704},{"$f":"Model!W219","v":12.868554394989465},{"$f":"Model!X219","v":12.090503861675693},{"$f":"Model!Y219","v":6.192551919964516},{"$f":"Model!Z219","v":7.9251551612675897},{"$f":"Model!AA219","v":9.598553924428165},{"$f":"Model!AB219","v":32.313143397549105},{"$f":"Model!AC219","v":32.304138049090888},{"$f":"Model!AD219","v":32.295307039921617},{"$f":"Model!AE219","v":32.227490380063827},{"$f":"Model!AF219","v":32.093335317592164},{"$f":"Model!AG219","v":31.922948216711358},{"$f":"Model!AH219","v":31.83519839853675},{"$f":"Model!AI219","v":31.835037408574781},{"$f":"Model!AJ219","v":31.834959939135974},{"$f":"Model!AK219","v":11.653164270751693},{"$f":"Model!AL219","v":0},{"$f":"Model!AM219","v":0},{"$f":"Model!AN219","v":0},{"$f":"Model!AO219","v":0},{"$f":"Model!AP219","v":0},{"$f":"Model!AQ219","v":0},{"$f":"Model!AR219","v":0},{"$f":"Model!AS219","v":0},{"$f":"Model!AT219","v":0},{"$f":"Model!AU219","v":0},{"$f":"Model!AV219","v":0},{"$f":"Model!AW219","v":0},{"$f":"Model!AX219","v":0},{"$f":"Model!AY219","v":0},{"$f":"Model!AZ219","v":0},{"$f":"Model!BA219","v":0},{"$f":"Model!BB219","v":0},{"$f":"Model!BC219","v":0},{"$f":"Model!BD219","v":0},{"$f":"Model!BE219","v":0},{"$f":"Model!BF219","v":0},{"$f":"Model!BG219","v":0},{"$f":"Model!BH219","v":0},{"$f":"Model!BI219","v":0},{"$f":"Model!BJ219","v":0},{"$f":"Model!BK219","v":0},{"$f":"Model!BL219","v":0},{"$f":"Model!BM219","v":0},{"$f":"Model!BN219","v":0},{"$f":"Model!BO219","v":0},{"$f":"Model!BP219","v":0},{"$f":"Model!BQ219","v":0},{"$f":"Model!BR219","v":0},{"$f":"Model!BS219","v":0},{"$f":"Model!BT219","v":0},{"$f":"Model!BU219","v":0},{"$f":"Model!BV219","v":0},{"$f":"Model!BW219","v":0},{"$f":"Model!BX219","v":0},{"$f":"Model!BY219","v":0},{"$f":"Model!BZ219","v":0},{"$f":"Model!CA219","v":0},{"$f":"Model!CB219","v":0},{"$f":"Model!CC219","v":0},{"$f":"Model!CD219","v":0},{"$f":"Model!CE219","v":0},{"$f":"Model!CF219","v":0},{"$f":"Model!CG219","v":0},{"$f":"Model!CH219","v":0}]
[null,{"$f":"Model!C220","v":"Net cashflow"},{"$f":"Model!G220","v":0},{"$f":"Model!H220","v":0},{"$f":"Model!I220","v":0},{"$f":"Model!J220","v":0},{"$f":"Model!K220","v":-607.45552103925445},{"$f":"Model!L220","v":-1300.0564812199943},{"$f":"Model!M220","v":-1710.5337475289462},{"$f":"Model!N220","v":-553.43200919707897},{"$f":"Model!O220","v":619.74921606888029},{"$f":"Model!P220","v":567.8688165691741},{"$f":"Model!Q220","v":547.49820047745038},{"$f":"Model!R220","v":582.42887445571284},{"$f":"Model!S220","v":619.71339471296039},{"$f":"Model!T220","v":657.02009823071114},{"$f":"Model!U220","v":690.47611775764608},{"$f":"Model!V220","v":722.84362518280625},{"$f":"Model!W220","v":745.1072871860473},{"$f":"Model!X220","v":691.81279173011853},{"$f":"Model!Y220","v":559.70951171382262},{"$f":"Model!Z220","v":548.51538418255473},{"$f":"Model!AA220","v":537.7192900395969},{"$f":"Model!AB220","v":506.23924656160261},{"$f":"Model!AC220","v":506.09816276909055},{"$f":"Model!AD220","v":505.9598102921052},{"$f":"Model!AE220","v":504.89734928766643},{"$f":"Model!AF220","v":502.79558664227716},{"$f":"Model!AG220","v":500.12618872847793},{"$f":"Model!AH220","v":498.75144157707609},{"$f":"Model!AI220","v":498.74891940100474},{"$f":"Model!AJ220","v":498.74770571313002},{"$f":"Model!AK220","v":182.56624024177648},{"$f":"Model!AL220","v":0},{"$f":"Model!AM220","v":0},{"$f":"Model!AN220","v":0},{"$f":"Model!AO220","v":0},{"$f":"Model!AP220","v":0},{"$f":"Model!AQ220","v":0},{"$f":"Model!AR220","v":0},{"$f":"Model!AS220","v":0},{"$f":"Model!AT220","v":0},{"$f":"Model!AU220","v":0},{"$f":"Model!AV220","v":0},{"$f":"Model!AW220","v":0},{"$f":"Model!AX220","v":0},{"$f":"Model!AY220","v":0},{"$f":"Model!AZ220","v":0},{"$f":"Model!BA220","v":0},{"$f":"Model!BB220","v":0},{"$f":"Model!BC220","v":0},{"$f":"Model!BD220","v":0},{"$f":"Model!BE220","v":0},{"$f":"Model!BF220","v":0},{"$f":"Model!BG220","v":0},{"$f":"Model!BH220","v":0},{"$f":"Model!BI220","v":0},{"$f":"Model!BJ220","v":0},{"$f":"Model!BK220","v":0},{"$f":"Model!BL220","v":0},{"$f":"Model!BM220","v":0},{"$f":"Model!BN220","v":0},{"$f":"Model!BO220","v":0},{"$f":"Model!BP220","v":0},{"$f":"Model!BQ220","v":0},{"$f":"Model!BR220","v":0},{"$f":"Model!BS220","v":0},{"$f":"Model!BT220","v":0},{"$f":"Model!BU220","v":0},{"$f":"Model!BV220","v":0},{"$f":"Model!BW220","v":0},{"$f":"Model!BX220","v":0},{"$f":"Model!BY220","v":0},{"$f":"Model!BZ220","v":0},{"$f":"Model!CA220","v":0},{"$f":"Model!CB220","v":0},{"$f":"Model!CC220","v":0},{"$f":"Model!CD220","v":0},{"$f":"Model!CE220","v":0},{"$f":"Model!CF220","v":0},{"$f":"Model!CG220","v":0},{"$f":"Model!CH220","v":0}]
[]
[]
[null,"UNOC cash flow"]
[]
[null,null,{"$f":"Model!G6","v":2021},{"$f":"Model!H6","v":2022},{"$f":"Model!I6","v":2023},{"$f":"Model!J6","v":2024},{"$f":"Model!K6","v":2025},{"$f":"Model!L6","v":2026},{"$f":"Model!M6","v":2027},{"$f":"Model!N6","v":2028},{"$f":"Model!O6","v":2029},{"$f":"Model!P6","v":2030},{"$f":"Model!Q6","v":2031},{"$f":"Model!R6","v":2032},{"$f":"Model!S6","v":2033},{"$f":"Model!T6","v":2034},{"$f":"Model!U6","v":2035},{"$f":"Model!V6","v":2036},{"$f":"Model!W6","v":2037},{"$f":"Model!X6","v":2038},{"$f":"Model!Y6","v":2039},{"$f":"Model!Z6","v":2040},{"$f":"Model!AA6","v":2041},{"$f":"Model!AB6","v":2042},{"$f":"Model!AC6","v":2043},{"$f":"Model!AD6","v":2044},{"$f":"Model!AE6","v":2045},{"$f":"Model!AF6","v":2046},{"$f":"Model!AG6","v":2047},{"$f":"Model!AH6","v":2048},{"$f":"Model!AI6","v":2049},{"$f":"Model!AJ6","v":2050},{"$f":"Model!AK6","v":2051},{"$f":"Model!AL6","v":2052},{"$f":"Model!AM6","v":2053},{"$f":"Model!AN6","v":2054},{"$f":"Model!AO6","v":2055},{"$f":"Model!AP6","v":2056},{"$f":"Model!AQ6","v":2057},{"$f":"Model!AR6","v":2058},{"$f":"Model!AS6","v":2059},{"$f":"Model!AT6","v":2060},{"$f":"Model!AU6","v":2061},{"$f":"Model!AV6","v":2062},{"$f":"Model!AW6","v":2063},{"$f":"Model!AX6","v":2064},{"$f":"Model!AY6","v":2065},{"$f":"Model!AZ6","v":2066},{"$f":"Model!BA6","v":2067},{"$f":"Model!BB6","v":2068},{"$f":"Model!BC6","v":2069},{"$f":"Model!BD6","v":2070},{"$f":"Model!BE6","v":2071},{"$f":"Model!BF6","v":2072},{"$f":"Model!BG6","v":2073},{"$f":"Model!BH6","v":2074},{"$f":"Model!BI6","v":2075},{"$f":"Model!BJ6","v":2076},{"$f":"Model!BK6","v":2077},{"$f":"Model!BL6","v":2078},{"$f":"Model!BM6","v":2079},{"$f":"Model!BN6","v":2080},{"$f":"Model!BO6","v":2081},{"$f":"Model!BP6","v":2082},{"$f":"Model!BQ6","v":2083},{"$f":"Model!BR6","v":2084},{"$f":"Model!BS6","v":2085},{"$f":"Model!BT6","v":2086},{"$f":"Model!BU6","v":2087},{"$f":"Model!BV6","v":2088},{"$f":"Model!BW6","v":2089},{"$f":"Model!BX6","v":2090},{"$f":"Model!BY6","v":2091},{"$f":"Model!BZ6","v":2092},{"$f":"Model!CA6","v":2093},{"$f":"Model!CB6","v":2094},{"$f":"Model!CC6","v":2095},{"$f":"Model!CD6","v":2096},{"$f":"Model!CE6","v":2097},{"$f":"Model!CF6","v":2098},{"$f":"Model!CG6","v":2099},{"$f":"Model!CH6","v":2100}]
[null,{"$f":"Model!C321","v":"State net cash flow NPV8"},{"$f":"Model!G321","v":0},{"$f":"Model!H321","v":0},{"$f":"Model!I321","v":0},{"$f":"Model!J321","v":0},{"$f":"Model!K321","v":0},{"$f":"Model!L321","v":0},{"$f":"Model!M321","v":0},{"$f":"Model!N321","v":96.589461781365827},{"$f":"Model!O321","v":168.71636113252836},{"$f":"Model!P321","v":146.80961234057003},{"$f":"Model!Q321","v":135.94040059655083},{"$f":"Model!R321","v":-112.3189954606605},{"$f":"Model!S321","v":-82.604373112257235},{"$f":"Model!T321","v":-57.098963360110602},{"$f":"Model!U321","v":-35.303000217890798},{"$f":"Model!V321","v":-16.779881363815726},{"$f":"Model!W321","v":-2.7139985299930971},{"$f":"Model!X321","v":-1.8798490218966677},{"$f":"Model!Y321","v":-11.990248948247075},{"$f":"Model!Z321","v":-5.8121634291951167},{"$f":"Model!AA321","v":-0.65165001687545998},{"$f":"Model!AB321","v":53.90888508617136},{"$f":"Model!AC321","v":49.901723353192502},{"$f":"Model!AD321","v":46.192668219858568},{"$f":"Model!AE321","v":42.681174630704703},{"$f":"Model!AF321","v":39.355095804793613},{"$f":"Model!AG321","v":36.246440006117474},{"$f":"Model!AH321","v":33.469264603017187},{"$f":"Model!AI321","v":30.989903101495415},{"$f":"Model!AJ321","v":28.694284896908417},{"$f":"Model!AK321","v":9.7254837244008883},{"$f":"Model!AL321","v":0},{"$f":"Model!AM321","v":0},{"$f":"Model!AN321","v":0},{"$f":"Model!AO321","v":0},{"$f":"Model!AP321","v":0},{"$f":"Model!AQ321","v":0},{"$f":"Model!AR321","v":0},{"$f":"Model!AS321","v":0},{"$f":"Model!AT321","v":0},{"$f":"Model!AU321","v":0},{"$f":"Model!AV321","v":0},{"$f":"Model!AW321","v":0},{"$f":"Model!AX321","v":0},{"$f":"Model!AY321","v":0},{"$f":"Model!AZ321","v":0},{"$f":"Model!BA321","v":0},{"$f":"Model!BB321","v":0},{"$f":"Model!BC321","v":0},{"$f":"Model!BD321","v":0},{"$f":"Model!BE321","v":0},{"$f":"Model!BF321","v":0},{"$f":"Model!BG321","v":0},{"$f":"Model!BH321","v":0},{"$f":"Model!BI321","v":0},{"$f":"Model!BJ321","v":0},{"$f":"Model!BK321","v":0},{"$f":"Model!BL321","v":0},{"$f":"Model!BM321","v":0},{"$f":"Model!BN321","v":0},{"$f":"Model!BO321","v":0},{"$f":"Model!BP321","v":0},{"$f":"Model!BQ321","v":0},{"$f":"Model!BR321","v":0},{"$f":"Model!BS321","v":0},{"$f":"Model!BT321","v":0},{"$f":"Model!BU321","v":0},{"$f":"Model!BV321","v":0},{"$f":"Model!BW321","v":0},{"$f":"Model!BX321","v":0},{"$f":"Model!BY321","v":0},{"$f":"Model!BZ321","v":0},{"$f":"Model!CA321","v":0},{"$f":"Model!CB321","v":0},{"$f":"Model!CC321","v":0},{"$f":"Model!CD321","v":0},{"$f":"Model!CE321","v":0},{"$f":"Model!CF321","v":0},{"$f":"Model!CG321","v":0},{"$f":"Model!CH321","v":0}]