{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Front","Results","Inputs","Model","Mine profiles","Tax regime profiles","Lists"],"not_rendered":{"charts":14,"images":3,"macros":1,"external_links":0,"defined_names":57,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Front","index":0,"n_rows":80,"n_cols":10,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"NRGI gold mining tax model, version 1"]
[null,null,null,null,null,null,null,null,"Last updated 25 May 2018"]
[]
[]
[]
[null,"PURPOSE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TABLE OF CONTENTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Relation to IMF's FARI model"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sources"]
[]
[]
[]
[]
[]
[]
[null,"DISCLAIMER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,"To view a copy of this license, visit http://creativecommons.org/licenses/by/4.0/"]

{"sheet":"Results","index":1,"n_rows":263,"n_cols":13,"rows_kept":263,"cut":false,"hidden":false,"merged":[]}
[null,"Results dashboard"]
[null,null,null,null,null,null,null,null,null,null,null,"CHOSEN MINE PROFILE",{"$f":"Inputs!F195","v":"Large mine"}]
[]
[]
[]
[null,"Summary assumptions","units"]
[null,"Produced reserves","Ounces",{"$f":"SUM(Model!G8:BD8)","v":4700000}]
[null,"Production starts","year",{"$f":"Model!$C$33","v":3}]
[null,"Production life","year",{"$f":"MAX(Model!G31:BD31)","v":20}]
[null,"Development costs","$m",{"$f":"Inputs!C203","v":500}]
[null,"Production to CAPEX","Units/$m",{"$f":"D7/D10","v":9400}]
[null,"Mineral Price","$/units",{"$f":"Inputs!$G$190","v":1300}]
[null,"Operating cost per unit","$/units",{"$f":"Inputs!F182","v":422}]
[null,"Trasnport and TC/RC","$/units",{"$f":"(Inputs!C200+Inputs!C199*1000000)/Inputs!C198","v":78.000065000000006}]
[null,"C1 cash cost less royalties","$/units",{"$f":"D14+D13","v":500.00006500000001}]
[null,"Total C1 cash costs","$/units",{"$f":"D13+(SUM(Model!C510:C512)*1000000/Model!C8)+D14","v":639.10006500000009}]
[null,"Discount rate (government)","%",{"$f":"Inputs!F176","v":0.125}]
[null,"Discount rate (investors)","%",{"$f":"Inputs!F177","v":0.125}]
[null,"Inflation","%",{"$f":"Inputs!F178","v":0.02}]
[null,"Real interest rate","%",{"$f":"Inputs!F175","v":0.05}]
[null,"Leverage (equity/total assets)","%",{"$f":"Inputs!F173","v":0.5}]
[]
[null,"Summary results","units"]
[null,"Project pre-tax net cashflow (discounted)","$m",{"$f":"Model!C27","v":798.29337940086225}]
[null,"Pre-tax project IRR","%",{"$f":"Model!C26","v":0.33900013247814331}]
[null,"Post-tax IRR","%",{"$f":"Model!C481","v":0.26681955369846566}]
[null,"Investor hurdle","%",{"$f":"D18","v":0.125}]
[null,"IRR above hurdle?",null,{"$f":"D26>D27","v":true}]
[null,"Payback period (not discounted)","years",{"$f":"Model!C396","v":5.3397904780729828}]
[null,"Payback period (discounted)","years",{"$f":"Model!C401","v":6.483862793009985}]
[null,"AETR (undiscounted)",null,{"$f":"Model!C437","v":0.28618272925025529}]
[null,"AETR (discounted at 10%)"]
[]
[]
[null,"Use \"Select Data\" in each graph to adjust axies lengths and selected data fields. For example, when switching project or fiscal regime"]
[]
[null,"SHARE OF PROJECT BENEFITS (i.e. Share of Rent Generation)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SHARE OF PROJECT RISKS (i.e. Progressivity)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SIMPLICITY OF TAX ADMINISTRATION (i.e. Risk of tax abuse)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tables used to populate charts [do not touch]"]
[]
[null,"Chart 1. AETR",null,null,"Pasted and re-ordered by macro"]
[null,null,"AETR",null,null,"AETR"]
[null,{"$f":"TRANSPOSE(Model!G622:Q622)","v":"Kyrgyz Republic"},{"$f":"TRANSPOSE(Model!G626:Q626)","v":0.35097074856193716},null,"Kyrgyz Republic",0.35282092603496396]
[null,"Kazakhstan",0.460752729878115,null,"Mongolia (small mine)",0.43153316913964118]
[null,"Mongolia (large mines)",0.5572824028164487,null,"Peru",0.4560778319655388]
[null,"Ghana",0.51905022649841348,null,"Kazakhstan",0.46318163406727886]
[null,"Chile",0.64243462980465615,null,"Ghana",0.52178645178320338]
[null,"Mongolia (small mine)",0.42927022811349896,null,"Western Australia",0.53367674629802819]
[null,"Western Australia",0.53087816882991912,null,"Mongolia (large mines)",0.56022017285007664]
[null,"Indonesia",0.65778389577312146,null,"South Africa",0.6101978232983194]
[null,"Kyrgyz Republic (15% tax on concentrates)",0.68099859416235886,null,"Chile",0.64582128833624919]
[null,"Peru",0.45368617980325771,null,"Indonesia",0.6612514694984698]
[null,"South Africa",0.60699797265611388,null,"Kyrgyz Republic (15% tax on concentrates)",0.68458854649669054]
[]
[]
[null,"Chart 3. METR and Break even price"]
[null,null,"Breakeven","METR"]
[null,"Peru",895.65804086656203,0.25963197678337052]
[null,"Kyrgyz Republic",913.59999999999991,0.29592844102381366]
[null,"Mongolia (small mine)",925.64204833429812,0.31801036978169378]
[null,"Ghana",926.57634614999972,0.31965486333514398,null,null,null,null,null,null,null,"`"]
[null,"Kazakhstan",929.58799999999985,0.32489188163284244]
[null,"Western Australia",966.63476761767402,0.38227482835267701]
[null,"Chile",966.72798781649965,0.38240469301380658]
[null,"Mongolia (large mines)",967.93350499999985,0.38407824286821712]
[null,"Zambia",968.60215367411945,0.38500183215077338]
[null,"South Africa",970.75552275460484,0.38795390547943082]
[null,"Indonesia",1027.8549695667934,0.45560297204826011]
[]
[null,"Chart 4a. Profile of Government Revenue - comparing regimes (NPV10)"]
[]
[null,null,"PV","Share"]
[null,{"$f":"Model!D404","v":"Signature bonus"},{"$f":"Model!C508","v":0},{"$f":"C220/$C$232","v":0}]
[null,{"$f":"Model!D405","v":"Custom Duties"},{"$f":"Model!C509","v":62.085000000000029},6.2420317230852056E-2]
[null,{"$f":"Model!D406","v":"VAT"},{"$f":"Model!C510","v":0},0]
[null,{"$f":"Model!D407","v":"Royalty"},{"$f":"Model!C511","v":470.46999999999991},0.47301097926389546]
[null,{"$f":"Model!D408","v":"Variable rate royalty"},{"$f":"Model!C512","v":183.3},0.18428999192099826]
[null,{"$f":"Model!D409","v":"Operating margin tax"},{"$f":"Model!C513","v":0},0]
[null,{"$f":"Model!D410","v":"South Africa royalty"},{"$f":"Model!C514","v":0},0]
[null,{"$f":"Model!D411","v":"Corporate Income Tax"},{"$f":"Model!C515","v":0},0]
[null,{"$f":"Model!D412","v":"Resource Rent Tax"},{"$f":"Model!C516","v":0},0]
[null,{"$f":"Model!D413","v":"Variable Profit Tax"},{"$f":"Model!C517","v":0},0]
[null,{"$f":"Model!D415","v":"Dividends to state"},{"$f":"Model!C519","v":0},0]
[null,{"$f":"Model!D416","v":"Withholding Tax"},{"$f":"Model!C520","v":278.77307550926196},0.28027871158425383]
[null,{"$f":"Model!D522","v":"Total government revenue"},{"$f":"Model!C522","v":994.62807550926232},1]
[]
[]
[]
[]
[]
[null,null,"Coefficient of variation"]
[null,"Kyrgyz Republic (15% tax on concentrates)",0.61695195979014594]
[null,"Mongolia (small mine)",0.67913705190151119]
[null,"Kazakhstan",0.6978612212194838]
[null,"Western Australia",0.71530392380695518]
[null,"Mongolia (large mines)",0.71651221440413171]
[null,"Indonesia",0.72572075546988257]
[null,"Ghana",0.75896149034103999]
[null,"South Africa",0.76442418824485003]
[null,"Kyrgyz Republic",0.76676292053836048]
[null,"Chile",0.80103983617092833]
[null,"Peru",0.82306537979920635]
[]
[]
[null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,"Kyrgyz Republic",-75.241292654801555,84.019630310834714]
[null,"Kyrgyz Republic (15% tax on concentrates)",-131.01470698112263,150.20303391024771]
[null,"Mongolia (small mine)",-135.3790891982822,154.98055815265207]
[null,"Kazakhstan",-145.67150496319385,171.29710031421109]
[null,"Ghana",-163.09250987044379,214.11889340982844]
[null,"Peru",-177.68813809386134,196.15075781420535]
[null,"Western Australia",-187.27152462851376,193.81521413545227]
[null,"Mongolia (large mines)",-187.34534612814545,212.9353021147341]
[null,"South Africa",-216.99492209773243,247.20336511876792]
[null,"Chile",-233.79165809093297,278.99242162431096]
[null,"Indonesia",-234.71694388817761,247.82494374446094]

{"sheet":"Inputs","index":2,"n_rows":220,"n_cols":56,"rows_kept":220,"cut":false,"hidden":false,"merged":[[81,5,81,9],[194,5,194,6],[115,7,115,8],[115,9,115,10],[115,11,115,12],[115,13,115,14],[115,15,115,16],[115,17,115,18],[115,19,115,20],[115,21,115,22]]}
["INPUTS"]
[]
[null,null,null,"Choose primary mineral"]
[null,null,null,"Gold",{"$f":"MATCH(D4,Lists!$E$2:$E$7,0)","v":1}]
[null,null,null,"Choose co-product"]
[null,null,null,"Copper",{"$f":"MATCH(D6,Lists!$E$2:$E$7,0)","v":2}]
[]
[null,null,null,"Fiscal Regime Assumptions - main fiscal instruments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"--- Fiscal regime comparators in use ---"]
[null,null,null,"SELECT TAX REGIME",null,1,null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,"Regime name",null,{"$f":"INDEX(H12:R12,$F$11)","v":"Kyrgyz Republic"},null,"Kyrgyz Republic","Kazakhstan","Mongolia (large mines)","Ghana","Chile","Mongolia (small mine)","Western Australia","Indonesia","Kyrgyz Republic (15% tax on concentrates)","Peru","South Africa"]
[null,null,null,null,null,null,null,{"$f":"MATCH(H12,'Tax regime profiles'!$G$2:$AT$2,0)","v":1},{"$f":"MATCH(I12,'Tax regime profiles'!$G$2:$AT$2,0)","v":2},{"$f":"MATCH(J12,'Tax regime profiles'!$G$2:$AT$2,0)","v":11},{"$f":"MATCH(K12,'Tax regime profiles'!$G$2:$AT$2,0)","v":6},{"$f":"MATCH(L12,'Tax regime profiles'!$G$2:$AT$2,0)","v":3},{"$f":"MATCH(M12,'Tax regime profiles'!$G$2:$AT$2,0)","v":13},{"$f":"MATCH(N12,'Tax regime profiles'!$G$2:$AT$2,0)","v":4},{"$f":"MATCH(O12,'Tax regime profiles'!$G$2:$AT$2,0)","v":7},{"$f":"MATCH(P12,'Tax regime profiles'!$G$2:$AT$2,0)","v":25},{"$f":"MATCH(Q12,'Tax regime profiles'!$G$2:$AT$2,0)","v":14},{"$f":"MATCH(R12,'Tax regime profiles'!$G$2:$AT$2,0)","v":10}]
[null,null,null,"Signature bonus","$mm",{"$f":"INDEX(H14:R14,$F$219)","v":0},null,{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G4:$AT4,Inputs!R$13)","v":0}]
[null,null,null,"Front-end taxes"]
[null,null,null,"Royalty (gold)","%",{"$f":"INDEX(H16:R16,$F$219)","v":7.0000000000000007E-2},null,{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!H$13)","v":7.0000000000000007E-2},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!I$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!J$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!K$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!M$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!N$13)","v":2.5000000000000001E-2},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!O$13)","v":0.04},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!P$13)","v":0.22},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G6:$AT6,Inputs!R$13)","v":0}]
[null,null,null,"Royalty (copper)","%",7.0000000000000007E-2,null,{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!H$13)","v":7.0000000000000007E-2},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!I$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!J$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!K$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!M$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!N$13)","v":2.5000000000000001E-2},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!O$13)","v":0.04},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!P$13)","v":0.22},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G7:$AT7,Inputs!R$13)","v":0}]
[null,null,null,"Royalty (cobalt)","%",0.05,null,{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!H$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!I$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!J$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!K$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!M$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!N$13)","v":2.5000000000000001E-2},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!O$13)","v":0.04},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!P$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G8:$AT8,Inputs!R$13)","v":0}]
[null,null,null,"Royalty base (netback/gross)","switch","gross",null,{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!H$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!I$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!J$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!K$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!L$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!M$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!N$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!O$13)","v":"net"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!P$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!Q$13)","v":"gross"},{"$f":"INDEX('Tax regime profiles'!$G9:$AT9,Inputs!R$13)","v":"gross"}]
[null,null,null,"VAT deductable (1=Yes, 2 = no)","switch",1,null,{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!H$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!P$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G10:$AT10,Inputs!R$13)","v":1}]
[null,null,null,"Export duty (fixed)","%",0,null,{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G11:$AT11,Inputs!R$13)","v":0}]
[null,null,null,"Corporate Income Tax"]
[null,null,null,"Corporate Income Tax rate","%",{"$f":"INDEX(H23:R23,$F$219)","v":0},null,{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!I$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!J$13)","v":0.25},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!K$13)","v":0.35},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!L$13)","v":0.224},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!M$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!N$13)","v":0.3},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!O$13)","v":0.35},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!Q$13)","v":0.28000000000000003},{"$f":"INDEX('Tax regime profiles'!$G13:$AT13,Inputs!R$13)","v":0}]
[null,null,null,"Exploration costs (expensing)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!I$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!J$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!K$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!L$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!M$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!N$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!O$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!Q$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G14:$AT14,Inputs!R$13)","v":"deferred"}]
[null,null,null,"Development costs - intangibles (expensing)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!I$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!J$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!K$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!L$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!M$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!N$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!O$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!Q$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G15:$AT15,Inputs!R$13)","v":"deferred"}]
[null,null,null,"Development costs - tangibles (depreciation)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!I$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!J$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!K$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!L$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!M$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!N$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!O$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!Q$13)","v":"deferred"},{"$f":"INDEX('Tax regime profiles'!$G16:$AT16,Inputs!R$13)","v":"deferred"}]
[null,null,null,"Loss carry forward","years",0,null,{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!I$13)","v":10},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!J$13)","v":6},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!K$13)","v":5},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!L$13)","v":100},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!M$13)","v":6},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!N$13)","v":100},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!O$13)","v":5},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!Q$13)","v":4},{"$f":"INDEX('Tax regime profiles'!$G17:$AT17,Inputs!R$13)","v":100}]
[null,null,null,"Loss carry forward (limitation)","%",0,null,{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G18:$AT18,Inputs!R$13)","v":1}]
[null,null,null,"Depreciation allowance (on tangible and replacement capital)","years",0,null,{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!I$13)","v":4},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!J$13)","v":10},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!K$13)","v":5},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!L$13)","v":10},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!M$13)","v":10},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!N$13)","v":20},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!O$13)","v":16},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!Q$13)","v":10},{"$f":"INDEX('Tax regime profiles'!$G19:$AT19,Inputs!R$13)","v":1}]
[null,null,null,"Non-linear depreciation","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G20:$AT20,Inputs!R$13)","v":0}]
[null,null,null,"Variable rate tax switches (see Schedules for variables)"]
[null,null,null,"Variable rate royalty revenue based (Choose between schedules 1 and 8)","revenue based (Choose between schedules 1 and 8)",{"$f":"INDEX(H32:R32,$F$219)","v":1},null,{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!H$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!P$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G22:$AT22,Inputs!R$13)","v":1}]
[null,null,null,"Variable rate royalty revenue based (Choose between schedules 1 and 8)","revenue based (Choose between schedules 1 and 8)",0,null,{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G23:$AT23,Inputs!R$13)","v":0}]
[null,null,null,"Variable rate royalty - price based (Choose between schedules 1 and 4)","switch",3,null,{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!H$13)","v":3},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!P$13)","v":3},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G24:$AT24,Inputs!R$13)","v":1}]
[null,null,null,"Variable rate royalty - not marginal = 1; marginal = 2","switch",1,null,{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!H$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!P$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G25:$AT25,Inputs!R$13)","v":1}]
[null,null,null,"Resource Rent Tax rate","%",0,null,{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G26:$AT26,Inputs!R$13)","v":0}]
[null,null,null,"RRT threshhold","%",0,null,{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G27:$AT27,Inputs!R$13)","v":0}]
[null,null,null,"CIT deductible (yes/no)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G28:$AT28,Inputs!R$13)","v":0}]
[null,null,null,"Operating margin tax (Choose 1, 2, 3, 4 from variable rate tax section)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G29:$AT29,Inputs!R$13)","v":0}]
[null,null,null,"Schedule (1 to 4)","switch",1,null,{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!H$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!P$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!Q$13)","v":2},{"$f":"INDEX('Tax regime profiles'!$G30:$AT30,Inputs!R$13)","v":1}]
[null,null,null,"South Africa variable royalty","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G31:$AT31,Inputs!R$13)","v":1}]
[null,null,null,"Variable set (Choose 1, 2, 3)","switch",1,null,{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!H$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!P$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G32:$AT32,Inputs!R$13)","v":2}]
[null,null,null,"EBITDA (=1) or EBIT (=2)","switch",1,null,{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!H$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!I$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!J$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!K$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!L$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!M$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!N$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!O$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!P$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!Q$13)","v":1},{"$f":"INDEX('Tax regime profiles'!$G33:$AT33,Inputs!R$13)","v":2}]
[null,null,null,"Variable profit tax - zambia (0 = off, 1 = on)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G34:$AT34,Inputs!R$13)","v":0}]
[null,null,null,"South Africa gold profit tax (0 = off, 1 = on)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G36:$AT36,Inputs!R$13)","v":1}]
[null,null,null,"a",null,{"$f":"INDEX(H46:R46,$F$219)","v":0},null,{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G37:$AT37,Inputs!R$13)","v":34}]
[null,null,null,"b",null,{"$f":"INDEX(H47:R47,$F$219)","v":0},null,{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G38:$AT38,Inputs!R$13)","v":5}]
[null,null,null,"Surcharge on Cash Flows rate","%",{"$f":"INDEX(H48:R48,$F$219)","v":0},null,{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G39:$AT39,Inputs!R$13)","v":0}]
[null,null,null,"CIT deductible (yes/no)","switch",{"$f":"INDEX(H49:R49,$F$219)","v":0},null,{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G40:$AT40,Inputs!R$13)","v":0}]
[null,null,null,"Other taxes and provisions"]
[null,null,null,"Dividend Withholding Tax","%",{"$f":"INDEX(H51:R51,$F$219)","v":0.1},null,{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!H$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!I$13)","v":0.15},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!J$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!K$13)","v":0.08},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!L$13)","v":0.35},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!M$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!N$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!O$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!P$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!Q$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G42:$AT42,Inputs!R$13)","v":0.2}]
[null,null,null,"Interest Withholding Tax","%",0.1,null,{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!H$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!I$13)","v":0.15},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!J$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!K$13)","v":0.08},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!L$13)","v":0.35},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!M$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!N$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!O$13)","v":0.2},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!P$13)","v":0.1},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!Q$13)","v":4.99E-2},{"$f":"INDEX('Tax regime profiles'!$G43:$AT43,Inputs!R$13)","v":0.15}]
[null,null,null,"State equity, free","%",0,null,{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G44:$AT44,Inputs!R$13)","v":0}]
[null,null,null,"State equity, paid (progressive schedule)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G45:$AT45,Inputs!R$13)","v":0}]
[null,null,null,"Custom duties","%",0.05,null,{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!H$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!I$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!J$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!L$13)","v":0.06},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!M$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!N$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!O$13)","v":6.9000000000000006E-2},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!P$13)","v":0.05},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G46:$AT46,Inputs!R$13)","v":5.8000000000000003E-2}]
[null,null,null,"VAT on all inputs","%",0,null,{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G47:$AT47,Inputs!R$13)","v":0}]
[null,null,null,"Decommissioning provision (yes/no)","switch",0,null,{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G48:$AT48,Inputs!R$13)","v":0}]
[null,null,null,"Commencement of decommissioning provision","% depletion",0,null,{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!H$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!I$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!J$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!K$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!L$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!M$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!N$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!O$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!P$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!Q$13)","v":0},{"$f":"INDEX('Tax regime profiles'!$G49:$AT49,Inputs!R$13)","v":0}]
[]
[null,null,null,"Non-linear depreciation schedules"]
[]
[null,null,null,"Depreciation year 1",null,null,null,0.6]
[null,null,null,"Depreciation year 2",null,null,null,0.2]
[null,null,null,"Depreciation year 3",null,null,null,0.1]
[null,null,null,"Depreciation year 4",null,null,null,0.05]
[null,null,null,"Depreciation year 5",null,null,null,0.05]
[null,null,null,"Depreciation year 6",null,null,null,0]
[null,null,null,"Depreciation year 7",null,null,null,0]
[null,null,null,"Depreciation year 8",null,null,null,0]
[null,null,null,"Depreciation year 9",null,null,null,0]
[null,null,null,"Depreciation year 10",null,null,null,0]
[]
[null,null,null,"Export duty (for Indonesian analysis)"]
[]
[]
[null,null,null,"Investment in smelter",null,0,7.4999999999999997E-2,0.1,{"$f":"H76+10%","v":0.2},0.30000000000000004,0.4,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989]
[null,null,null,"Export duty on concentrate"]
[null,null,null,"Export Duty on Cathode",null,{"$f":"F77*$E$214","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Divestment schedule"]
[]
[null,null,null,"SELECT DIVESTMENT SCHEDULE",null,"CUSTOM"]
[]
[null,null,null,"Year from production",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Minority equity",null,{"$f":"INDEX(F88:F93,MATCH($F$82,$D$88:$D$93,0))","v":0},{"$f":"INDEX(G88:G93,MATCH($F$82,$D$88:$D$93,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Years from start of production",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Grasberg",null,9.3600000000000003E-2,0.2,0.2,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"Batu Hijau shares to PT AMI",null,0,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.56000000000000005]
[null,null,null,"Processing or refining activities conducted by the company (law)",null,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.3,0.3,0.3,0.3,0.3,0.4]
[null,null,null,"Processing or refining activities conducted by a third party (law)",null,0,0,0,0,0,0,0.2,0.3,0.37,0.44,0.51,0.51,0.51,0.51,0.51,0.51]
[null,null,null,"Company conducts the underground, or a mix of underground and open pit (law)",null,0,0,0,0,0,0,0.2,0.2,0.25,0.25,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"CUSTOM",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate tax - schedules"]
[null,null,null,"\"Variable rate taxes\" are taxes whose rate depends on some economic measure such as the project's operating margin or commodity price."]
[]
[null,null,null,"Variable rate royalty on revenue",null,"Schedule",null,"1 - No VRR",null,"2 - Chile VRR",null,"3 - [Peru???]"]
[null,null,null,"Bracket","Lower limit ($mm)","Marginal rate",null,"Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate"]
[null,null,null,1,{"$f":"CHOOSE($F$34,H101,J101,L101,N101,P101,R101,T101,V101)","v":72},{"$f":"CHOOSE($F$34,I101,K101,M101,O101,Q101,S101,U101,W101)","v":0},null,null,null,{"$f":"6000*12000/1000000","v":72},0,{"$f":"6000*12000/1000000","v":72},0]
[null,null,null,2,{"$f":"CHOOSE($F$34,H102,J102,L102,N102,P102,R102,T102,V102)","v":90},{"$f":"CHOOSE($F$34,I102,K102,M102,O102,Q102,S102,U102,W102)","v":5.0000000000000001E-3},null,null,null,{"$f":"6000*15000/1000000","v":90},5.0000000000000001E-3,{"$f":"6000*15000/1000000","v":90},5.0000000000000001E-3]
[null,null,null,3,120,0.01,null,null,null,{"$f":"6000*20000/1000000","v":120},0.01,{"$f":"6000*20000/1000000","v":120},0.01]
[null,null,null,4,150,1.4999999999999999E-2,null,null,null,{"$f":"6000*25000/1000000","v":150},1.4999999999999999E-2,{"$f":"6000*25000/1000000","v":150},1.4999999999999999E-2]
[null,null,null,5,180,0.02,null,null,null,{"$f":"6000*30000/1000000","v":180},0.02,{"$f":"6000*30000/1000000","v":180},0.02]
[null,null,null,6,210,2.5000000000000001E-2,null,null,null,{"$f":"6000*35000/1000000","v":210},2.5000000000000001E-2,{"$f":"6000*35000/1000000","v":210},2.5000000000000001E-2]
[null,null,null,7,240,0.03,null,null,null,{"$f":"6000*40000/1000000","v":240},0.03,{"$f":"6000*40000/1000000","v":240},0.03]
[null,null,null,8,350,4.4999999999999998E-2,null,null,null,350,4.4999999999999998E-2,350,4.4999999999999998E-2]
[null,null,null,9,0,0]
[null,null,null,10,0,0]
[null,null,null,11,0,0]
[null,null,null,12,0,0]
[null,null,null,13,0,0]
[null,null,null,14,0,0]
[]
[null,null,null,"Variable rate royalty on price",null,"Schedule",null,"1 - No VRR",null,"2 - Kyrgyz option",null,"3 - Kyrgyzstan Revenue Tax",null,"4 -Kyrgyz RT +3%",null,"5 - DRC Copper",null,"6 - DRC Gold",null,"7 - DRC Cobalt",null,"8 - Zambia"]
[null,null,null,"Bracket","Lower limit ($mm)","Marginal rate",null,"Lower limit ($ per oz)","Marginal rate","Lower limit ($ per oz)","Marginal rate","Lower limit ($ per oz)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate"]
[null,null,null,1,{"$f":"CHOOSE($F$34,H118,J118,L118,N118,P118,R118,T118,V118)","v":0},{"$f":"CHOOSE($F$34,I118,K118,M118,O118,Q118,S118,U118,W118)","v":0.01},null,0,0,0,0.01,0,0.01,0,{"$f":"M118+3%","v":0.04},0,0.03,0,0.03,0,0.02,0,0.04]
[null,null,null,2,{"$f":"CHOOSE($F$34,H119,J119,L119,N119,P119,R119,T119,V119)","v":1300},{"$f":"CHOOSE($F$34,I119,K119,M119,O119,Q119,S119,U119,W119)","v":0.03},null,0,0,800,{"$f":"K118+1%","v":0.02},1300,0.03,1300,{"$f":"M119+3%","v":0.06},6000,0.04,1000,3.5000000000000003E-2,20,0.03,4500,0.05]
[null,null,null,3,1400,0.05,null,0,0,900,{"$f":"K119+1%","v":0.03},1400,0.05,1400,0.08,7000,0.05,1300,0.04,30,0.04,6000,0.06]
[null,null,null,4,1500,7.0000000000000007E-2,null,0,0,1000,{"$f":"K120+1%","v":0.04},1500,7.0000000000000007E-2,1500,0.1,8000,0.06,1600,0.05,40,0.05,50000,0.06]
[null,null,null,5,1600,0.1,null,0,0,1100,{"$f":"K121+1%","v":0.05},1600,0.1,1600,0.13,50000,0.06,2000,0.06,50,0.06,50000,0.06]
[null,null,null,6,1700,0.13,null,0,0,1200,{"$f":"K122+1%","v":6.0000000000000005E-2},1700,0.13,1700,0.16,50000,0.06,50000,0.06,60,7.0000000000000007E-2,50000,0.06]
[null,null,null,7,1800,0.14000000000000001,null,0,0,1300,{"$f":"K123+2%","v":0.08},1800,0.14000000000000001,1800,0.17,50000,0.06,50000,0.06,70,0.08,50000,0.06]
[null,null,null,8,1900,0.15,null,0,0,1400,0.1,1900,0.15,1900,0.18,50000,0.06,50000,0.06,80,0.09,50000,0.06]
[null,null,null,9,2000,0.16,null,0,0,1500,0.12000000000000001,2000,0.16,2000,0.19,50000,0.06,50000,0.06,90,0.1,50000,0.06]
[null,null,null,10,2100,0.17,null,0,0,1600,0.14000000000000001,2100,0.17,2100,0.2,50000,0.06,50000,0.06,90,0.1,50000,0.06]
[null,null,null,11,2200,0.18,null,0,0,1700,0.16,2200,0.18,2200,0.21,50000,0.06,50000,0.06,90,0.1,50000,0.06]
[null,null,null,12,2300,0.19,null,0,0,1800,0.18,2300,0.19,2300,0.22,50000,0.06,50000,0.06,90,0.1,50000,0.06]
[null,null,null,13,2400,0.2,null,0,0,1900,0.2,2400,0.2,2400,0.23,50000,0.06,50000,0.06,90,0.1,50000,0.06]
[null,null,null,14,3000,0.2,null,0,0,3000,0.2,3000,0.2,3000,0.23,50000,0.06,50000,0.06,90,0.1,50000,0.06]
[]
[null,null,null,"Operating margin tax",null,"Schedule",null,"1 - No OMT",null,"2 - Peru",null,"3 - Chile",null,"4 - CUSTOM"]
[null,null,null,"Bracket","Lower limit","Marginal rate",null,"Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate"]
[null,null,null,1,{"$f":"CHOOSE($F$40,H135,J135,L135,N135)","v":0},{"$f":"CHOOSE($F$40,I135,K135,M135,O135)","v":0},null,0,0,0,0.03,0,0.05,0,0]
[null,null,null,2,0.4,0.15,null,0.4,0.15,0.1,4.1500000000000002E-2,0.35,0.08,0.4,0.15]
[null,null,null,3,0.45,0.2,null,0.45,0.2,0.15,5.2999999999999999E-2,0.4,0.105,0.45,0.2]
[null,null,null,4,0.5,0.25,null,0.5,0.25,0.2,6.4500000000000002E-2,0.45,0.13,0.5,0.25]
[null,null,null,5,0.6,0.3,null,0.6,0.3,0.25,7.5999999999999998E-2,0.5,0.155,0.6,0.3,null,"`",null,"`"]
[null,null,null,6,0.7,0.35,null,0.7,0.35,0.3,8.7499999999999994E-2,0.55000000000000004,0.18,0.7,0.35]
[null,null,null,7,0.8,0.45,null,0.8,0.45,0.35,9.9000000000000005E-2,0.6,0.21,0.8,0.45]
[null,null,null,8,0.8,0.45,null,0.8,0.45,0.4,0.1105,0.65,0.24,0.8,0.45]
[null,null,null,9,0.8,0.45,null,0.8,0.45,0.45,0.122,0.7,0.27500000000000002,0.8,0.45]
[null,null,null,10,0.8,0.45,null,0.8,0.45,0.5,0.13350000000000001,0.75,0.31,0.8,0.45]
[null,null,null,11,0.8,0.45,null,0.8,0.45,0.55000000000000004,0.14499999999999999,0.8,0.34499999999999997,0.8,0.45]
[null,null,null,12,0.8,0.45,null,0.8,0.45,0.6,0.1565,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,13,0.8,0.45,null,0.8,0.45,0.65,0.16800000000000001,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,14,0.8,0.45,null,0.8,0.45,0.7,0.17949999999999999,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,15,0.8,0.45,null,0.8,0.45,0.75,0.191,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,16,0.8,0.45,null,0.8,0.45,0.8,0.2,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,17,0.8,0.45,null,0.8,0.45,0.85,0.20399999999999999,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,"Variable profit tax - Zambia"]
[null,null,null,"Formula variable \"a\"",null,0.15]
[null,null,null,"Formula variable \"c\"",null,0.08]
[]
[null,null,null,"South Africa Variable Royalty version",null,"Refined (1)","Unrefined (2)","New option (3)"]
[null,null,null,"Constant",null,5.0000000000000001E-3,5.0000000000000001E-3,0.02]
[null,null,null,"Factor",null,12.5,9,5]
[null,null,null,"Rate cap",null,0.05,7.0000000000000007E-2,0.15]
[]
[null,null,null,"South African profit tax",null,"y = a - (b/X)",null,"Alternatives"]
[null,null,null,"a",null,20,null,34,45]
[null,null,null,"b",null,5,null,5,5]
[]
[]
[]
[null,null,null,"International trade assumptions"]
[]
[null,null,null,"Tax treaties reduce WHT rates to zero? (1 = statutory WHT rates, 0 = 0% rates)",null,1]
[]
[null,null,null,"Economic and financing assumptions"]
[]
[null,null,null,"Leverage","%",0.5]
[null,null,null,"Repayment period (beginning production)","years",5]
[null,null,null,"Real interest rate","%",0.05]
[null,null,null,"Discount rate government","%",0.125]
[null,null,null,"Discount rate contractor","%",0.125]
[null,null,null,"Inflation rate","%",0.02]
[null,null,null,"Discount on state equity purchase","%",0]
[null,null,null,"Prices"]
[null,null,null,"Primary mineral price","$/units",1300]
[null,null,null,"Opex","USD/units",422]
[]
[null,null,null,"Costs subject to import duties and VAT"]
[null,null,null,"Opex","%",0.5]
[null,null,null,"Capex","%",0.5]
[]
[null,null,null,"Price assumptions","year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,"Price",null,null,{"$f":"Mineral_price","v":1300},{"$f":"$F$218","v":1300},{"$f":"$F$218","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]
[]
[]
[null,null,null,"Project assumptions (REAL values)"]
[]
[null,null,null,"SELECT PROJECT (from list in Project Economics for Mines Sheet)",null,"Large mine",null,{"$f":"MATCH(F195,Lists!$C$2:$C$7,0)","v":2}]
[]
[null,null,"Total ",null,"year","Notes",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G198:BD198)","v":4700000},"Production of Gold",{"$f":"CHOOSE($H$195,'Mine profiles'!C3,'Mine profiles'!C17,'Mine profiles'!#REF!)","v":"ounces"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E3,'Mine profiles'!E17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F3,'Mine profiles'!F17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G3,'Mine profiles'!G17,'Mine profiles'!#REF!)","v":100000},{"$f":"CHOOSE($H$195,'Mine profiles'!H3,'Mine profiles'!H17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!I3,'Mine profiles'!I17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!J3,'Mine profiles'!J17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!K3,'Mine profiles'!K17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!L3,'Mine profiles'!L17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!M3,'Mine profiles'!M17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!N3,'Mine profiles'!N17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!O3,'Mine profiles'!O17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!P3,'Mine profiles'!P17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!Q3,'Mine profiles'!Q17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!R3,'Mine profiles'!R17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!S3,'Mine profiles'!S17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!T3,'Mine profiles'!T17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!U3,'Mine profiles'!U17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!V3,'Mine profiles'!V17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!W3,'Mine profiles'!W17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!X3,'Mine profiles'!X17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!Y3,'Mine profiles'!Y17,'Mine profiles'!#REF!)","v":250000},{"$f":"CHOOSE($H$195,'Mine profiles'!Z3,'Mine profiles'!Z17,'Mine profiles'!#REF!)","v":100000},{"$f":"CHOOSE($H$195,'Mine profiles'!AA3,'Mine profiles'!AA17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB3,'Mine profiles'!AB17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC3,'Mine profiles'!AC17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD3,'Mine profiles'!AD17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE3,'Mine profiles'!AE17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF3,'Mine profiles'!AF17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG3,'Mine profiles'!AG17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH3,'Mine profiles'!AH17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI3,'Mine profiles'!AI17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ3,'Mine profiles'!AJ17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK3,'Mine profiles'!AK17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL3,'Mine profiles'!AL17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM3,'Mine profiles'!AM17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN3,'Mine profiles'!AN17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO3,'Mine profiles'!AO17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP3,'Mine profiles'!AP17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ3,'Mine profiles'!AQ17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR3,'Mine profiles'!AR17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS3,'Mine profiles'!AS17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT3,'Mine profiles'!AT17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU3,'Mine profiles'!AU17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV3,'Mine profiles'!AV17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW3,'Mine profiles'!AW17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX3,'Mine profiles'!AX17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY3,'Mine profiles'!AY17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ3,'Mine profiles'!AZ17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA3,'Mine profiles'!BA17,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB3,'Mine profiles'!BB17,'Mine profiles'!#REF!)","v":0}]
[null,null,366.6,"Transport post-fiscal point",{"$f":"CHOOSE($H$195,'Mine profiles'!C4,'Mine profiles'!C18,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E4,'Mine profiles'!E18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F4,'Mine profiles'!F18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G4,'Mine profiles'!G18,'Mine profiles'!#REF!)","v":7.8},{"$f":"CHOOSE($H$195,'Mine profiles'!H4,'Mine profiles'!H18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!I4,'Mine profiles'!I18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!J4,'Mine profiles'!J18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!K4,'Mine profiles'!K18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!L4,'Mine profiles'!L18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!M4,'Mine profiles'!M18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!N4,'Mine profiles'!N18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!O4,'Mine profiles'!O18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!P4,'Mine profiles'!P18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!Q4,'Mine profiles'!Q18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!R4,'Mine profiles'!R18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!S4,'Mine profiles'!S18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!T4,'Mine profiles'!T18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!U4,'Mine profiles'!U18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!V4,'Mine profiles'!V18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!W4,'Mine profiles'!W18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!X4,'Mine profiles'!X18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!Y4,'Mine profiles'!Y18,'Mine profiles'!#REF!)","v":19.5},{"$f":"CHOOSE($H$195,'Mine profiles'!Z4,'Mine profiles'!Z18,'Mine profiles'!#REF!)","v":7.8},{"$f":"CHOOSE($H$195,'Mine profiles'!AA4,'Mine profiles'!AA18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB4,'Mine profiles'!AB18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC4,'Mine profiles'!AC18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD4,'Mine profiles'!AD18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE4,'Mine profiles'!AE18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF4,'Mine profiles'!AF18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG4,'Mine profiles'!AG18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH4,'Mine profiles'!AH18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI4,'Mine profiles'!AI18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ4,'Mine profiles'!AJ18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK4,'Mine profiles'!AK18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL4,'Mine profiles'!AL18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM4,'Mine profiles'!AM18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN4,'Mine profiles'!AN18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO4,'Mine profiles'!AO18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP4,'Mine profiles'!AP18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ4,'Mine profiles'!AQ18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR4,'Mine profiles'!AR18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS4,'Mine profiles'!AS18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT4,'Mine profiles'!AT18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU4,'Mine profiles'!AU18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV4,'Mine profiles'!AV18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW4,'Mine profiles'!AW18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX4,'Mine profiles'!AX18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY4,'Mine profiles'!AY18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ4,'Mine profiles'!AZ18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA4,'Mine profiles'!BA18,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB4,'Mine profiles'!BB18,'Mine profiles'!#REF!)","v":0}]
[null,null,305.5,"Refining and processing post-fiscal point",{"$f":"CHOOSE($H$195,'Mine profiles'!C5,'Mine profiles'!C19,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E5,'Mine profiles'!E19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F5,'Mine profiles'!F19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G5,'Mine profiles'!G19,'Mine profiles'!#REF!)","v":6.5},{"$f":"CHOOSE($H$195,'Mine profiles'!H5,'Mine profiles'!H19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!I5,'Mine profiles'!I19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!J5,'Mine profiles'!J19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!K5,'Mine profiles'!K19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!L5,'Mine profiles'!L19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!M5,'Mine profiles'!M19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!N5,'Mine profiles'!N19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!O5,'Mine profiles'!O19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!P5,'Mine profiles'!P19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!Q5,'Mine profiles'!Q19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!R5,'Mine profiles'!R19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!S5,'Mine profiles'!S19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!T5,'Mine profiles'!T19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!U5,'Mine profiles'!U19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!V5,'Mine profiles'!V19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!W5,'Mine profiles'!W19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!X5,'Mine profiles'!X19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!Y5,'Mine profiles'!Y19,'Mine profiles'!#REF!)","v":16.25},{"$f":"CHOOSE($H$195,'Mine profiles'!Z5,'Mine profiles'!Z19,'Mine profiles'!#REF!)","v":6.5},{"$f":"CHOOSE($H$195,'Mine profiles'!AA5,'Mine profiles'!AA19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB5,'Mine profiles'!AB19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC5,'Mine profiles'!AC19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD5,'Mine profiles'!AD19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE5,'Mine profiles'!AE19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF5,'Mine profiles'!AF19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG5,'Mine profiles'!AG19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH5,'Mine profiles'!AH19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI5,'Mine profiles'!AI19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ5,'Mine profiles'!AJ19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK5,'Mine profiles'!AK19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL5,'Mine profiles'!AL19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM5,'Mine profiles'!AM19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN5,'Mine profiles'!AN19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO5,'Mine profiles'!AO19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP5,'Mine profiles'!AP19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ5,'Mine profiles'!AQ19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR5,'Mine profiles'!AR19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS5,'Mine profiles'!AS19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT5,'Mine profiles'!AT19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU5,'Mine profiles'!AU19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV5,'Mine profiles'!AV19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW5,'Mine profiles'!AW19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX5,'Mine profiles'!AX19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY5,'Mine profiles'!AY19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ5,'Mine profiles'!AZ19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA5,'Mine profiles'!BA19,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB5,'Mine profiles'!BB19,'Mine profiles'!#REF!)","v":0}]
[null,null,0,"Exploration costs (expensed)",{"$f":"CHOOSE($H$195,'Mine profiles'!C6,'Mine profiles'!C20,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E6,'Mine profiles'!E20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F6,'Mine profiles'!F20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G6,'Mine profiles'!G20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!H6,'Mine profiles'!H20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!I6,'Mine profiles'!I20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!J6,'Mine profiles'!J20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!K6,'Mine profiles'!K20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!L6,'Mine profiles'!L20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!M6,'Mine profiles'!M20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!N6,'Mine profiles'!N20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!O6,'Mine profiles'!O20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!P6,'Mine profiles'!P20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Q6,'Mine profiles'!Q20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!R6,'Mine profiles'!R20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!S6,'Mine profiles'!S20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!T6,'Mine profiles'!T20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!U6,'Mine profiles'!U20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!V6,'Mine profiles'!V20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!W6,'Mine profiles'!W20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!X6,'Mine profiles'!X20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Y6,'Mine profiles'!Y20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Z6,'Mine profiles'!Z20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AA6,'Mine profiles'!AA20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB6,'Mine profiles'!AB20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC6,'Mine profiles'!AC20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD6,'Mine profiles'!AD20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE6,'Mine profiles'!AE20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF6,'Mine profiles'!AF20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG6,'Mine profiles'!AG20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH6,'Mine profiles'!AH20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI6,'Mine profiles'!AI20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ6,'Mine profiles'!AJ20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK6,'Mine profiles'!AK20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL6,'Mine profiles'!AL20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM6,'Mine profiles'!AM20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN6,'Mine profiles'!AN20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO6,'Mine profiles'!AO20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP6,'Mine profiles'!AP20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ6,'Mine profiles'!AQ20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR6,'Mine profiles'!AR20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS6,'Mine profiles'!AS20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT6,'Mine profiles'!AT20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU6,'Mine profiles'!AU20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV6,'Mine profiles'!AV20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW6,'Mine profiles'!AW20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX6,'Mine profiles'!AX20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY6,'Mine profiles'!AY20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ6,'Mine profiles'!AZ20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA6,'Mine profiles'!BA20,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB6,'Mine profiles'!BB20,'Mine profiles'!#REF!)","v":0}]
[null,null,0,"Development costs - intangibles (expensed)",{"$f":"CHOOSE($H$195,'Mine profiles'!C7,'Mine profiles'!C21,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E7,'Mine profiles'!E21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F7,'Mine profiles'!F21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G7,'Mine profiles'!G21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!H7,'Mine profiles'!H21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!I7,'Mine profiles'!I21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!J7,'Mine profiles'!J21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!K7,'Mine profiles'!K21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!L7,'Mine profiles'!L21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!M7,'Mine profiles'!M21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!N7,'Mine profiles'!N21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!O7,'Mine profiles'!O21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!P7,'Mine profiles'!P21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Q7,'Mine profiles'!Q21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!R7,'Mine profiles'!R21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!S7,'Mine profiles'!S21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!T7,'Mine profiles'!T21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!U7,'Mine profiles'!U21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!V7,'Mine profiles'!V21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!W7,'Mine profiles'!W21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!X7,'Mine profiles'!X21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Y7,'Mine profiles'!Y21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Z7,'Mine profiles'!Z21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AA7,'Mine profiles'!AA21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB7,'Mine profiles'!AB21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC7,'Mine profiles'!AC21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD7,'Mine profiles'!AD21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE7,'Mine profiles'!AE21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF7,'Mine profiles'!AF21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG7,'Mine profiles'!AG21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH7,'Mine profiles'!AH21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI7,'Mine profiles'!AI21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ7,'Mine profiles'!AJ21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK7,'Mine profiles'!AK21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL7,'Mine profiles'!AL21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM7,'Mine profiles'!AM21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN7,'Mine profiles'!AN21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO7,'Mine profiles'!AO21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP7,'Mine profiles'!AP21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ7,'Mine profiles'!AQ21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR7,'Mine profiles'!AR21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS7,'Mine profiles'!AS21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT7,'Mine profiles'!AT21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU7,'Mine profiles'!AU21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV7,'Mine profiles'!AV21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW7,'Mine profiles'!AW21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX7,'Mine profiles'!AX21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY7,'Mine profiles'!AY21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ7,'Mine profiles'!AZ21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA7,'Mine profiles'!BA21,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB7,'Mine profiles'!BB21,'Mine profiles'!#REF!)","v":0}]
[null,null,500,"Development costs - tangibles (depreciable)",{"$f":"CHOOSE($H$195,'Mine profiles'!C8,'Mine profiles'!C22,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E8,'Mine profiles'!E22,'Mine profiles'!#REF!)","v":150},{"$f":"CHOOSE($H$195,'Mine profiles'!F8,'Mine profiles'!F22,'Mine profiles'!#REF!)","v":250},{"$f":"CHOOSE($H$195,'Mine profiles'!G8,'Mine profiles'!G22,'Mine profiles'!#REF!)","v":100},{"$f":"CHOOSE($H$195,'Mine profiles'!H8,'Mine profiles'!H22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!I8,'Mine profiles'!I22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!J8,'Mine profiles'!J22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!K8,'Mine profiles'!K22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!L8,'Mine profiles'!L22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!M8,'Mine profiles'!M22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!N8,'Mine profiles'!N22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!O8,'Mine profiles'!O22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!P8,'Mine profiles'!P22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Q8,'Mine profiles'!Q22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!R8,'Mine profiles'!R22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!S8,'Mine profiles'!S22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!T8,'Mine profiles'!T22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!U8,'Mine profiles'!U22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!V8,'Mine profiles'!V22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!W8,'Mine profiles'!W22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!X8,'Mine profiles'!X22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Y8,'Mine profiles'!Y22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Z8,'Mine profiles'!Z22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AA8,'Mine profiles'!AA22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB8,'Mine profiles'!AB22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC8,'Mine profiles'!AC22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD8,'Mine profiles'!AD22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE8,'Mine profiles'!AE22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF8,'Mine profiles'!AF22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG8,'Mine profiles'!AG22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH8,'Mine profiles'!AH22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI8,'Mine profiles'!AI22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ8,'Mine profiles'!AJ22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK8,'Mine profiles'!AK22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL8,'Mine profiles'!AL22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM8,'Mine profiles'!AM22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN8,'Mine profiles'!AN22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO8,'Mine profiles'!AO22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP8,'Mine profiles'!AP22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ8,'Mine profiles'!AQ22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR8,'Mine profiles'!AR22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS8,'Mine profiles'!AS22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT8,'Mine profiles'!AT22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU8,'Mine profiles'!AU22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV8,'Mine profiles'!AV22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW8,'Mine profiles'!AW22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX8,'Mine profiles'!AX22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY8,'Mine profiles'!AY22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ8,'Mine profiles'!AZ22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA8,'Mine profiles'!BA22,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB8,'Mine profiles'!BB22,'Mine profiles'!#REF!)","v":0}]
[null,null,90,"Replacement capital costs (depreciable)",{"$f":"CHOOSE($H$195,'Mine profiles'!C9,'Mine profiles'!C23,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E9,'Mine profiles'!E23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F9,'Mine profiles'!F23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G9,'Mine profiles'!G23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!H9,'Mine profiles'!H23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!I9,'Mine profiles'!I23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!J9,'Mine profiles'!J23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!K9,'Mine profiles'!K23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!L9,'Mine profiles'!L23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!M9,'Mine profiles'!M23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!N9,'Mine profiles'!N23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!O9,'Mine profiles'!O23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!P9,'Mine profiles'!P23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!Q9,'Mine profiles'!Q23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!R9,'Mine profiles'!R23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!S9,'Mine profiles'!S23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!T9,'Mine profiles'!T23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!U9,'Mine profiles'!U23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!V9,'Mine profiles'!V23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!W9,'Mine profiles'!W23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!X9,'Mine profiles'!X23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!Y9,'Mine profiles'!Y23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!Z9,'Mine profiles'!Z23,'Mine profiles'!#REF!)","v":4.5},{"$f":"CHOOSE($H$195,'Mine profiles'!AA9,'Mine profiles'!AA23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB9,'Mine profiles'!AB23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC9,'Mine profiles'!AC23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD9,'Mine profiles'!AD23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE9,'Mine profiles'!AE23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF9,'Mine profiles'!AF23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG9,'Mine profiles'!AG23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH9,'Mine profiles'!AH23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI9,'Mine profiles'!AI23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ9,'Mine profiles'!AJ23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK9,'Mine profiles'!AK23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL9,'Mine profiles'!AL23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM9,'Mine profiles'!AM23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN9,'Mine profiles'!AN23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO9,'Mine profiles'!AO23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP9,'Mine profiles'!AP23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ9,'Mine profiles'!AQ23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR9,'Mine profiles'!AR23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS9,'Mine profiles'!AS23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT9,'Mine profiles'!AT23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU9,'Mine profiles'!AU23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV9,'Mine profiles'!AV23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW9,'Mine profiles'!AW23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX9,'Mine profiles'!AX23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY9,'Mine profiles'!AY23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ9,'Mine profiles'!AZ23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA9,'Mine profiles'!BA23,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB9,'Mine profiles'!BB23,'Mine profiles'!#REF!)","v":0}]
[null,null,0,"Unofficial taxes",{"$f":"CHOOSE($H$195,'Mine profiles'!C10,'Mine profiles'!C24,'Mine profiles'!#REF!)","v":"$/ounce"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E10,'Mine profiles'!E24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F10,'Mine profiles'!F24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G10,'Mine profiles'!G24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!H10,'Mine profiles'!H24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!I10,'Mine profiles'!I24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!J10,'Mine profiles'!J24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!K10,'Mine profiles'!K24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!L10,'Mine profiles'!L24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!M10,'Mine profiles'!M24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!N10,'Mine profiles'!N24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!O10,'Mine profiles'!O24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!P10,'Mine profiles'!P24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Q10,'Mine profiles'!Q24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!R10,'Mine profiles'!R24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!S10,'Mine profiles'!S24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!T10,'Mine profiles'!T24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!U10,'Mine profiles'!U24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!V10,'Mine profiles'!V24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!W10,'Mine profiles'!W24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!X10,'Mine profiles'!X24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Y10,'Mine profiles'!Y24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Z10,'Mine profiles'!Z24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AA10,'Mine profiles'!AA24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB10,'Mine profiles'!AB24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC10,'Mine profiles'!AC24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD10,'Mine profiles'!AD24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE10,'Mine profiles'!AE24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF10,'Mine profiles'!AF24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG10,'Mine profiles'!AG24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH10,'Mine profiles'!AH24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI10,'Mine profiles'!AI24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ10,'Mine profiles'!AJ24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK10,'Mine profiles'!AK24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL10,'Mine profiles'!AL24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM10,'Mine profiles'!AM24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN10,'Mine profiles'!AN24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO10,'Mine profiles'!AO24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP10,'Mine profiles'!AP24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ10,'Mine profiles'!AQ24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR10,'Mine profiles'!AR24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS10,'Mine profiles'!AS24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT10,'Mine profiles'!AT24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU10,'Mine profiles'!AU24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV10,'Mine profiles'!AV24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW10,'Mine profiles'!AW24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX10,'Mine profiles'!AX24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY10,'Mine profiles'!AY24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ10,'Mine profiles'!AZ24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA10,'Mine profiles'!BA24,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB10,'Mine profiles'!BB24,'Mine profiles'!#REF!)","v":0}]
[null,null,0,"Decommissioning costs",{"$f":"CHOOSE($H$195,'Mine profiles'!C11,'Mine profiles'!C25,'Mine profiles'!#REF!)","v":"$mm const"},null,{"$f":"CHOOSE($H$195,'Mine profiles'!E11,'Mine profiles'!E25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!F11,'Mine profiles'!F25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!G11,'Mine profiles'!G25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!H11,'Mine profiles'!H25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!I11,'Mine profiles'!I25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!J11,'Mine profiles'!J25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!K11,'Mine profiles'!K25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!L11,'Mine profiles'!L25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!M11,'Mine profiles'!M25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!N11,'Mine profiles'!N25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!O11,'Mine profiles'!O25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!P11,'Mine profiles'!P25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Q11,'Mine profiles'!Q25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!R11,'Mine profiles'!R25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!S11,'Mine profiles'!S25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!T11,'Mine profiles'!T25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!U11,'Mine profiles'!U25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!V11,'Mine profiles'!V25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!W11,'Mine profiles'!W25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!X11,'Mine profiles'!X25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Y11,'Mine profiles'!Y25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!Z11,'Mine profiles'!Z25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AA11,'Mine profiles'!AA25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AB11,'Mine profiles'!AB25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AC11,'Mine profiles'!AC25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AD11,'Mine profiles'!AD25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AE11,'Mine profiles'!AE25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AF11,'Mine profiles'!AF25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AG11,'Mine profiles'!AG25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AH11,'Mine profiles'!AH25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AI11,'Mine profiles'!AI25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AJ11,'Mine profiles'!AJ25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AK11,'Mine profiles'!AK25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AL11,'Mine profiles'!AL25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AM11,'Mine profiles'!AM25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AN11,'Mine profiles'!AN25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AO11,'Mine profiles'!AO25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AP11,'Mine profiles'!AP25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AQ11,'Mine profiles'!AQ25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AR11,'Mine profiles'!AR25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AS11,'Mine profiles'!AS25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AT11,'Mine profiles'!AT25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AU11,'Mine profiles'!AU25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AV11,'Mine profiles'!AV25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AW11,'Mine profiles'!AW25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AX11,'Mine profiles'!AX25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AY11,'Mine profiles'!AY25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!AZ11,'Mine profiles'!AZ25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BA11,'Mine profiles'!BA25,'Mine profiles'!#REF!)","v":0},{"$f":"CHOOSE($H$195,'Mine profiles'!BB11,'Mine profiles'!BB25,'Mine profiles'!#REF!)","v":0}]
[null,null,null,"Associated mineral (proportion of main mineral revenue value)","%",{"$f":"CHOOSE($H$195,'Mine profiles'!D12,'Mine profiles'!D26,'Mine profiles'!#REF!)","v":0.1}]
[]
[]
[]
[null,null,null,"Units of conversion"]
[]
[null,null,null,"lbs to tonnes",2204.6226218490001]
[null,null,null,"units of cathode in concentrate",{"$f":"1/3","v":0.33333333333333331}]
[]
[null,null,null,"DO NOT DELETE - variables for Sensitivity calculations"]
[]
[null,null,null,"Price changer 2",null,{"$f":"Model!E770","v":1300}]
[null,null,null,"Fiscal regime selector",null,{"$f":"Model!F526","v":1}]
[null,null,null,"Cost changer 2",null,{"$f":"Model!E771","v":422}]

{"sheet":"Model","index":3,"n_rows":780,"n_cols":56,"rows_kept":780,"cut":false,"hidden":false,"merged":[]}
[]
["Error check:",null,{"$f":"AND(A:A)","v":true},null,"year",null,1,{"$f":"G2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AM2+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
["Project Cashflow"]
[]
[]
[null,null,null,"Project Pre-Tax Cash Flow: Real","year",null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G8:BD8)","v":4700000},"Production","ounces",null,{"$f":"Inputs!G198","v":0},{"$f":"Inputs!H198","v":0},{"$f":"Inputs!I198","v":100000},{"$f":"Inputs!J198","v":250000},{"$f":"Inputs!K198","v":250000},{"$f":"Inputs!L198","v":250000},{"$f":"Inputs!M198","v":250000},{"$f":"Inputs!N198","v":250000},{"$f":"Inputs!O198","v":250000},{"$f":"Inputs!P198","v":250000},{"$f":"Inputs!Q198","v":250000},{"$f":"Inputs!R198","v":250000},{"$f":"Inputs!S198","v":250000},{"$f":"Inputs!T198","v":250000},{"$f":"Inputs!U198","v":250000},{"$f":"Inputs!V198","v":250000},{"$f":"Inputs!W198","v":250000},{"$f":"Inputs!X198","v":250000},{"$f":"Inputs!Y198","v":250000},{"$f":"Inputs!Z198","v":250000},{"$f":"Inputs!AA198","v":250000},{"$f":"Inputs!AB198","v":100000},{"$f":"Inputs!AC198","v":0},{"$f":"Inputs!AD198","v":0},{"$f":"Inputs!AE198","v":0},{"$f":"Inputs!AF198","v":0},{"$f":"Inputs!AG198","v":0},{"$f":"Inputs!AH198","v":0},{"$f":"Inputs!AI198","v":0},{"$f":"Inputs!AJ198","v":0},{"$f":"Inputs!AK198","v":0},{"$f":"Inputs!AL198","v":0},{"$f":"Inputs!AM198","v":0},{"$f":"Inputs!AN198","v":0},{"$f":"Inputs!AO198","v":0},{"$f":"Inputs!AP198","v":0},{"$f":"Inputs!AQ198","v":0},{"$f":"Inputs!AR198","v":0},{"$f":"Inputs!AS198","v":0},{"$f":"Inputs!AT198","v":0},{"$f":"Inputs!AU198","v":0},{"$f":"Inputs!AV198","v":0},{"$f":"Inputs!AW198","v":0},{"$f":"Inputs!AX198","v":0},{"$f":"Inputs!AY198","v":0},{"$f":"Inputs!AZ198","v":0},{"$f":"Inputs!BA198","v":0},{"$f":"Inputs!BB198","v":0},{"$f":"Inputs!BC198","v":0},{"$f":"Inputs!BD198","v":0}]
[null,null,6110,"Primary revenue","$mm const",null,{"$f":"G8*Inputs!G190/1000000","v":0},{"$f":"H8*Inputs!H190/1000000","v":0},{"$f":"I8*Inputs!I190/1000000","v":130},{"$f":"J8*Inputs!J190/1000000","v":325},{"$f":"K8*Inputs!K190/1000000","v":325},{"$f":"L8*Inputs!L190/1000000","v":325},{"$f":"M8*Inputs!M190/1000000","v":325},{"$f":"N8*Inputs!N190/1000000","v":325},{"$f":"O8*Inputs!O190/1000000","v":325},{"$f":"P8*Inputs!P190/1000000","v":325},{"$f":"Q8*Inputs!Q190/1000000","v":325},{"$f":"R8*Inputs!R190/1000000","v":325},{"$f":"S8*Inputs!S190/1000000","v":325},{"$f":"T8*Inputs!T190/1000000","v":325},{"$f":"U8*Inputs!U190/1000000","v":325},{"$f":"V8*Inputs!V190/1000000","v":325},{"$f":"W8*Inputs!W190/1000000","v":325},{"$f":"X8*Inputs!X190/1000000","v":325},{"$f":"Y8*Inputs!Y190/1000000","v":325},{"$f":"Z8*Inputs!Z190/1000000","v":325},{"$f":"AA8*Inputs!AA190/1000000","v":325},{"$f":"AB8*Inputs!AB190/1000000","v":130},{"$f":"AC8*Inputs!AC190/1000000","v":0},{"$f":"AD8*Inputs!AD190/1000000","v":0},{"$f":"AE8*Inputs!AE190/1000000","v":0},{"$f":"AF8*Inputs!AF190/1000000","v":0},{"$f":"AG8*Inputs!AG190/1000000","v":0},{"$f":"AH8*Inputs!AH190/1000000","v":0},{"$f":"AI8*Inputs!AI190/1000000","v":0},{"$f":"AJ8*Inputs!AJ190/1000000","v":0},{"$f":"AK8*Inputs!AK190/1000000","v":0},{"$f":"AL8*Inputs!AL190/1000000","v":0},{"$f":"AM8*Inputs!AM190/1000000","v":0},{"$f":"AN8*Inputs!AN190/1000000","v":0},{"$f":"AO8*Inputs!AO190/1000000","v":0},{"$f":"AP8*Inputs!AP190/1000000","v":0},{"$f":"AQ8*Inputs!AQ190/1000000","v":0},{"$f":"AR8*Inputs!AR190/1000000","v":0},{"$f":"AS8*Inputs!AS190/1000000","v":0},{"$f":"AT8*Inputs!AT190/1000000","v":0},{"$f":"AU8*Inputs!AU190/1000000","v":0},{"$f":"AV8*Inputs!AV190/1000000","v":0},{"$f":"AW8*Inputs!AW190/1000000","v":0},{"$f":"AX8*Inputs!AX190/1000000","v":0},{"$f":"AY8*Inputs!AY190/1000000","v":0},{"$f":"AZ8*Inputs!AZ190/1000000","v":0},{"$f":"BA8*Inputs!BA190/1000000","v":0},{"$f":"BB8*Inputs!BB190/1000000","v":0},{"$f":"BC8*Inputs!BC190/1000000","v":0},{"$f":"BD8*Inputs!BD190/1000000","v":0}]
[null,null,611,"Co-produce revenue","$mm const",null,{"$f":"G9*Inputs!$F$207","v":0},{"$f":"H9*Inputs!$F$207","v":0},{"$f":"I9*Inputs!$F$207","v":13},{"$f":"J9*Inputs!$F$207","v":32.5},{"$f":"K9*Inputs!$F$207","v":32.5},{"$f":"L9*Inputs!$F$207","v":32.5},{"$f":"M9*Inputs!$F$207","v":32.5},{"$f":"N9*Inputs!$F$207","v":32.5},{"$f":"O9*Inputs!$F$207","v":32.5},{"$f":"P9*Inputs!$F$207","v":32.5},{"$f":"Q9*Inputs!$F$207","v":32.5},{"$f":"R9*Inputs!$F$207","v":32.5},{"$f":"S9*Inputs!$F$207","v":32.5},{"$f":"T9*Inputs!$F$207","v":32.5},{"$f":"U9*Inputs!$F$207","v":32.5},{"$f":"V9*Inputs!$F$207","v":32.5},{"$f":"W9*Inputs!$F$207","v":32.5},{"$f":"X9*Inputs!$F$207","v":32.5},{"$f":"Y9*Inputs!$F$207","v":32.5},{"$f":"Z9*Inputs!$F$207","v":32.5},{"$f":"AA9*Inputs!$F$207","v":32.5},{"$f":"AB9*Inputs!$F$207","v":13},{"$f":"AC9*Inputs!$F$207","v":0},{"$f":"AD9*Inputs!$F$207","v":0},{"$f":"AE9*Inputs!$F$207","v":0},{"$f":"AF9*Inputs!$F$207","v":0},{"$f":"AG9*Inputs!$F$207","v":0},{"$f":"AH9*Inputs!$F$207","v":0},{"$f":"AI9*Inputs!$F$207","v":0},{"$f":"AJ9*Inputs!$F$207","v":0},{"$f":"AK9*Inputs!$F$207","v":0},{"$f":"AL9*Inputs!$F$207","v":0},{"$f":"AM9*Inputs!$F$207","v":0},{"$f":"AN9*Inputs!$F$207","v":0},{"$f":"AO9*Inputs!$F$207","v":0},{"$f":"AP9*Inputs!$F$207","v":0},{"$f":"AQ9*Inputs!$F$207","v":0},{"$f":"AR9*Inputs!$F$207","v":0},{"$f":"AS9*Inputs!$F$207","v":0},{"$f":"AT9*Inputs!$F$207","v":0},{"$f":"AU9*Inputs!$F$207","v":0},{"$f":"AV9*Inputs!$F$207","v":0},{"$f":"AW9*Inputs!$F$207","v":0},{"$f":"AX9*Inputs!$F$207","v":0},{"$f":"AY9*Inputs!$F$207","v":0},{"$f":"AZ9*Inputs!$F$207","v":0},{"$f":"BA9*Inputs!$F$207","v":0},{"$f":"BB9*Inputs!$F$207","v":0},{"$f":"BC9*Inputs!$F$207","v":0},{"$f":"BD9*Inputs!$F$207","v":0}]
[null,null,6721,"Total gross revenue","$mm const",null,{"$f":"SUM(G9:G10)","v":0},{"$f":"SUM(H9:H10)","v":0},143,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,357.5,143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,672.09999999999991,"Transport and processing post-fiscal point","$mm const",null,{"$f":"Inputs!G199+Inputs!G200","v":0},{"$f":"Inputs!H199+Inputs!H200","v":0},{"$f":"Inputs!I199+Inputs!I200","v":14.3},{"$f":"Inputs!J199+Inputs!J200","v":35.75},{"$f":"Inputs!K199+Inputs!K200","v":35.75},{"$f":"Inputs!L199+Inputs!L200","v":35.75},{"$f":"Inputs!M199+Inputs!M200","v":35.75},{"$f":"Inputs!N199+Inputs!N200","v":35.75},{"$f":"Inputs!O199+Inputs!O200","v":35.75},{"$f":"Inputs!P199+Inputs!P200","v":35.75},{"$f":"Inputs!Q199+Inputs!Q200","v":35.75},{"$f":"Inputs!R199+Inputs!R200","v":35.75},{"$f":"Inputs!S199+Inputs!S200","v":35.75},{"$f":"Inputs!T199+Inputs!T200","v":35.75},{"$f":"Inputs!U199+Inputs!U200","v":35.75},{"$f":"Inputs!V199+Inputs!V200","v":35.75},{"$f":"Inputs!W199+Inputs!W200","v":35.75},{"$f":"Inputs!X199+Inputs!X200","v":35.75},{"$f":"Inputs!Y199+Inputs!Y200","v":35.75},{"$f":"Inputs!Z199+Inputs!Z200","v":35.75},{"$f":"Inputs!AA199+Inputs!AA200","v":35.75},{"$f":"Inputs!AB199+Inputs!AB200","v":14.3},{"$f":"Inputs!AC199+Inputs!AC200","v":0},{"$f":"Inputs!AD199+Inputs!AD200","v":0},{"$f":"Inputs!AE199+Inputs!AE200","v":0},{"$f":"Inputs!AF199+Inputs!AF200","v":0},{"$f":"Inputs!AG199+Inputs!AG200","v":0},{"$f":"Inputs!AH199+Inputs!AH200","v":0},{"$f":"Inputs!AI199+Inputs!AI200","v":0},{"$f":"Inputs!AJ199+Inputs!AJ200","v":0},{"$f":"Inputs!AK199+Inputs!AK200","v":0},{"$f":"Inputs!AL199+Inputs!AL200","v":0},{"$f":"Inputs!AM199+Inputs!AM200","v":0},{"$f":"Inputs!AN199+Inputs!AN200","v":0},{"$f":"Inputs!AO199+Inputs!AO200","v":0},{"$f":"Inputs!AP199+Inputs!AP200","v":0},{"$f":"Inputs!AQ199+Inputs!AQ200","v":0},{"$f":"Inputs!AR199+Inputs!AR200","v":0},{"$f":"Inputs!AS199+Inputs!AS200","v":0},{"$f":"Inputs!AT199+Inputs!AT200","v":0},{"$f":"Inputs!AU199+Inputs!AU200","v":0},{"$f":"Inputs!AV199+Inputs!AV200","v":0},{"$f":"Inputs!AW199+Inputs!AW200","v":0},{"$f":"Inputs!AX199+Inputs!AX200","v":0},{"$f":"Inputs!AY199+Inputs!AY200","v":0},{"$f":"Inputs!AZ199+Inputs!AZ200","v":0},{"$f":"Inputs!BA199+Inputs!BA200","v":0},{"$f":"Inputs!BB199+Inputs!BB200","v":0},{"$f":"Inputs!BC199+Inputs!BC200","v":0},{"$f":"Inputs!BD199+Inputs!BD200","v":0}]
[{"$f":"ROUND(C13-(C11-C12),5)=0","v":true},null,{"$f":"SUM(G13:BD13)","v":6048.9},"Net revenue","$mm const",null,{"$f":"G11-G12","v":0},{"$f":"H11-H12","v":0},128.69999999999999,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,321.75,128.69999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs (expensed)","$mm const",null,{"$f":"Inputs!G201","v":0},{"$f":"Inputs!H201","v":0},{"$f":"Inputs!I201","v":0},{"$f":"Inputs!J201","v":0},{"$f":"Inputs!K201","v":0},{"$f":"Inputs!L201","v":0},{"$f":"Inputs!M201","v":0},{"$f":"Inputs!N201","v":0},{"$f":"Inputs!O201","v":0},{"$f":"Inputs!P201","v":0},{"$f":"Inputs!Q201","v":0},{"$f":"Inputs!R201","v":0},{"$f":"Inputs!S201","v":0},{"$f":"Inputs!T201","v":0},{"$f":"Inputs!U201","v":0},{"$f":"Inputs!V201","v":0},{"$f":"Inputs!W201","v":0},{"$f":"Inputs!X201","v":0},{"$f":"Inputs!Y201","v":0},{"$f":"Inputs!Z201","v":0},{"$f":"Inputs!AA201","v":0},{"$f":"Inputs!AB201","v":0},{"$f":"Inputs!AC201","v":0},{"$f":"Inputs!AD201","v":0},{"$f":"Inputs!AE201","v":0},{"$f":"Inputs!AF201","v":0},{"$f":"Inputs!AG201","v":0},{"$f":"Inputs!AH201","v":0},{"$f":"Inputs!AI201","v":0},{"$f":"Inputs!AJ201","v":0},{"$f":"Inputs!AK201","v":0},{"$f":"Inputs!AL201","v":0},{"$f":"Inputs!AM201","v":0},{"$f":"Inputs!AN201","v":0},{"$f":"Inputs!AO201","v":0},{"$f":"Inputs!AP201","v":0},{"$f":"Inputs!AQ201","v":0},{"$f":"Inputs!AR201","v":0},{"$f":"Inputs!AS201","v":0},{"$f":"Inputs!AT201","v":0},{"$f":"Inputs!AU201","v":0},{"$f":"Inputs!AV201","v":0},{"$f":"Inputs!AW201","v":0},{"$f":"Inputs!AX201","v":0},{"$f":"Inputs!AY201","v":0},{"$f":"Inputs!AZ201","v":0},{"$f":"Inputs!BA201","v":0},{"$f":"Inputs!BB201","v":0},{"$f":"Inputs!BC201","v":0},{"$f":"Inputs!BD201","v":0}]
[null,null,0,"Development costs - intangibles (expensed)","$mm const",null,{"$f":"Inputs!G202","v":0},{"$f":"Inputs!H202","v":0},{"$f":"Inputs!I202","v":0},{"$f":"Inputs!J202","v":0},{"$f":"Inputs!K202","v":0},{"$f":"Inputs!L202","v":0},{"$f":"Inputs!M202","v":0},{"$f":"Inputs!N202","v":0},{"$f":"Inputs!O202","v":0},{"$f":"Inputs!P202","v":0},{"$f":"Inputs!Q202","v":0},{"$f":"Inputs!R202","v":0},{"$f":"Inputs!S202","v":0},{"$f":"Inputs!T202","v":0},{"$f":"Inputs!U202","v":0},{"$f":"Inputs!V202","v":0},{"$f":"Inputs!W202","v":0},{"$f":"Inputs!X202","v":0},{"$f":"Inputs!Y202","v":0},{"$f":"Inputs!Z202","v":0},{"$f":"Inputs!AA202","v":0},{"$f":"Inputs!AB202","v":0},{"$f":"Inputs!AC202","v":0},{"$f":"Inputs!AD202","v":0},{"$f":"Inputs!AE202","v":0},{"$f":"Inputs!AF202","v":0},{"$f":"Inputs!AG202","v":0},{"$f":"Inputs!AH202","v":0},{"$f":"Inputs!AI202","v":0},{"$f":"Inputs!AJ202","v":0},{"$f":"Inputs!AK202","v":0},{"$f":"Inputs!AL202","v":0},{"$f":"Inputs!AM202","v":0},{"$f":"Inputs!AN202","v":0},{"$f":"Inputs!AO202","v":0},{"$f":"Inputs!AP202","v":0},{"$f":"Inputs!AQ202","v":0},{"$f":"Inputs!AR202","v":0},{"$f":"Inputs!AS202","v":0},{"$f":"Inputs!AT202","v":0},{"$f":"Inputs!AU202","v":0},{"$f":"Inputs!AV202","v":0},{"$f":"Inputs!AW202","v":0},{"$f":"Inputs!AX202","v":0},{"$f":"Inputs!AY202","v":0},{"$f":"Inputs!AZ202","v":0},{"$f":"Inputs!BA202","v":0},{"$f":"Inputs!BB202","v":0},{"$f":"Inputs!BC202","v":0},{"$f":"Inputs!BD202","v":0}]
[null,null,500,"Development costs - tangibles (depreciable)","$mm const",null,{"$f":"Inputs!G203","v":150},{"$f":"Inputs!H203","v":250},{"$f":"Inputs!I203","v":100},{"$f":"Inputs!J203","v":0},{"$f":"Inputs!K203","v":0},{"$f":"Inputs!L203","v":0},{"$f":"Inputs!M203","v":0},{"$f":"Inputs!N203","v":0},{"$f":"Inputs!O203","v":0},{"$f":"Inputs!P203","v":0},{"$f":"Inputs!Q203","v":0},{"$f":"Inputs!R203","v":0},{"$f":"Inputs!S203","v":0},{"$f":"Inputs!T203","v":0},{"$f":"Inputs!U203","v":0},{"$f":"Inputs!V203","v":0},{"$f":"Inputs!W203","v":0},{"$f":"Inputs!X203","v":0},{"$f":"Inputs!Y203","v":0},{"$f":"Inputs!Z203","v":0},{"$f":"Inputs!AA203","v":0},{"$f":"Inputs!AB203","v":0},{"$f":"Inputs!AC203","v":0},{"$f":"Inputs!AD203","v":0},{"$f":"Inputs!AE203","v":0},{"$f":"Inputs!AF203","v":0},{"$f":"Inputs!AG203","v":0},{"$f":"Inputs!AH203","v":0},{"$f":"Inputs!AI203","v":0},{"$f":"Inputs!AJ203","v":0},{"$f":"Inputs!AK203","v":0},{"$f":"Inputs!AL203","v":0},{"$f":"Inputs!AM203","v":0},{"$f":"Inputs!AN203","v":0},{"$f":"Inputs!AO203","v":0},{"$f":"Inputs!AP203","v":0},{"$f":"Inputs!AQ203","v":0},{"$f":"Inputs!AR203","v":0},{"$f":"Inputs!AS203","v":0},{"$f":"Inputs!AT203","v":0},{"$f":"Inputs!AU203","v":0},{"$f":"Inputs!AV203","v":0},{"$f":"Inputs!AW203","v":0},{"$f":"Inputs!AX203","v":0},{"$f":"Inputs!AY203","v":0},{"$f":"Inputs!AZ203","v":0},{"$f":"Inputs!BA203","v":0},{"$f":"Inputs!BB203","v":0},{"$f":"Inputs!BC203","v":0},{"$f":"Inputs!BD203","v":0}]
[null,null,90,"Replacement capital costs (depreciable)","$mm const",null,{"$f":"Inputs!G204","v":0},{"$f":"Inputs!H204","v":0},{"$f":"Inputs!I204","v":4.5},{"$f":"Inputs!J204","v":4.5},{"$f":"Inputs!K204","v":4.5},{"$f":"Inputs!L204","v":4.5},{"$f":"Inputs!M204","v":4.5},{"$f":"Inputs!N204","v":4.5},{"$f":"Inputs!O204","v":4.5},{"$f":"Inputs!P204","v":4.5},{"$f":"Inputs!Q204","v":4.5},{"$f":"Inputs!R204","v":4.5},{"$f":"Inputs!S204","v":4.5},{"$f":"Inputs!T204","v":4.5},{"$f":"Inputs!U204","v":4.5},{"$f":"Inputs!V204","v":4.5},{"$f":"Inputs!W204","v":4.5},{"$f":"Inputs!X204","v":4.5},{"$f":"Inputs!Y204","v":4.5},{"$f":"Inputs!Z204","v":4.5},{"$f":"Inputs!AA204","v":4.5},{"$f":"Inputs!AB204","v":4.5},{"$f":"Inputs!AC204","v":0},{"$f":"Inputs!AD204","v":0},{"$f":"Inputs!AE204","v":0},{"$f":"Inputs!AF204","v":0},{"$f":"Inputs!AG204","v":0},{"$f":"Inputs!AH204","v":0},{"$f":"Inputs!AI204","v":0},{"$f":"Inputs!AJ204","v":0},{"$f":"Inputs!AK204","v":0},{"$f":"Inputs!AL204","v":0},{"$f":"Inputs!AM204","v":0},{"$f":"Inputs!AN204","v":0},{"$f":"Inputs!AO204","v":0},{"$f":"Inputs!AP204","v":0},{"$f":"Inputs!AQ204","v":0},{"$f":"Inputs!AR204","v":0},{"$f":"Inputs!AS204","v":0},{"$f":"Inputs!AT204","v":0},{"$f":"Inputs!AU204","v":0},{"$f":"Inputs!AV204","v":0},{"$f":"Inputs!AW204","v":0},{"$f":"Inputs!AX204","v":0},{"$f":"Inputs!AY204","v":0},{"$f":"Inputs!AZ204","v":0},{"$f":"Inputs!BA204","v":0},{"$f":"Inputs!BB204","v":0},{"$f":"Inputs!BC204","v":0},{"$f":"Inputs!BD204","v":0}]
[null,null,null,"Operating costs - mining","$mm const",null,{"$f":"Inputs!$F$220*G$8/1000000","v":0},{"$f":"Inputs!$F$220*H$8/1000000","v":0},{"$f":"Inputs!$F$220*I$8/1000000","v":42.2},{"$f":"Inputs!$F$220*J$8/1000000","v":105.5},{"$f":"Inputs!$F$220*K$8/1000000","v":105.5},{"$f":"Inputs!$F$220*L$8/1000000","v":105.5},{"$f":"Inputs!$F$220*M$8/1000000","v":105.5},{"$f":"Inputs!$F$220*N$8/1000000","v":105.5},{"$f":"Inputs!$F$220*O$8/1000000","v":105.5},{"$f":"Inputs!$F$220*P$8/1000000","v":105.5},{"$f":"Inputs!$F$220*Q$8/1000000","v":105.5},{"$f":"Inputs!$F$220*R$8/1000000","v":105.5},{"$f":"Inputs!$F$220*S$8/1000000","v":105.5},{"$f":"Inputs!$F$220*T$8/1000000","v":105.5},{"$f":"Inputs!$F$220*U$8/1000000","v":105.5},{"$f":"Inputs!$F$220*V$8/1000000","v":105.5},{"$f":"Inputs!$F$220*W$8/1000000","v":105.5},{"$f":"Inputs!$F$220*X$8/1000000","v":105.5},{"$f":"Inputs!$F$220*Y$8/1000000","v":105.5},{"$f":"Inputs!$F$220*Z$8/1000000","v":105.5},{"$f":"Inputs!$F$220*AA$8/1000000","v":105.5},{"$f":"Inputs!$F$220*AB$8/1000000","v":42.2},{"$f":"Inputs!$F$220*AC$8/1000000","v":0},{"$f":"Inputs!$F$220*AD$8/1000000","v":0},{"$f":"Inputs!$F$220*AE$8/1000000","v":0},{"$f":"Inputs!$F$220*AF$8/1000000","v":0},{"$f":"Inputs!$F$220*AG$8/1000000","v":0},{"$f":"Inputs!$F$220*AH$8/1000000","v":0},{"$f":"Inputs!$F$220*AI$8/1000000","v":0},{"$f":"Inputs!$F$220*AJ$8/1000000","v":0},{"$f":"Inputs!$F$220*AK$8/1000000","v":0},{"$f":"Inputs!$F$220*AL$8/1000000","v":0},{"$f":"Inputs!$F$220*AM$8/1000000","v":0},{"$f":"Inputs!$F$220*AN$8/1000000","v":0},{"$f":"Inputs!$F$220*AO$8/1000000","v":0},{"$f":"Inputs!$F$220*AP$8/1000000","v":0},{"$f":"Inputs!$F$220*AQ$8/1000000","v":0},{"$f":"Inputs!$F$220*AR$8/1000000","v":0},{"$f":"Inputs!$F$220*AS$8/1000000","v":0},{"$f":"Inputs!$F$220*AT$8/1000000","v":0},{"$f":"Inputs!$F$220*AU$8/1000000","v":0},{"$f":"Inputs!$F$220*AV$8/1000000","v":0},{"$f":"Inputs!$F$220*AW$8/1000000","v":0},{"$f":"Inputs!$F$220*AX$8/1000000","v":0},{"$f":"Inputs!$F$220*AY$8/1000000","v":0},{"$f":"Inputs!$F$220*AZ$8/1000000","v":0},{"$f":"Inputs!$F$220*BA$8/1000000","v":0},{"$f":"Inputs!$F$220*BB$8/1000000","v":0},{"$f":"Inputs!$F$220*BC$8/1000000","v":0},{"$f":"Inputs!$F$220*BD$8/1000000","v":0}]
[null,null,{"$f":"SUM(G19:BD19)","v":1983.4},"Total Operating costs","$mm const",null,{"$f":"SUM(G18:G18)","v":0},0,42.2,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,105.5,42.2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM18:AM18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Unofficial taxes","$mm const",null,{"$f":"Inputs!G205","v":0},{"$f":"Inputs!H205","v":0},{"$f":"Inputs!I205","v":0},{"$f":"Inputs!J205","v":0},{"$f":"Inputs!K205","v":0},{"$f":"Inputs!L205","v":0},{"$f":"Inputs!M205","v":0},{"$f":"Inputs!N205","v":0},{"$f":"Inputs!O205","v":0},{"$f":"Inputs!P205","v":0},{"$f":"Inputs!Q205","v":0},{"$f":"Inputs!R205","v":0},{"$f":"Inputs!S205","v":0},{"$f":"Inputs!T205","v":0},{"$f":"Inputs!U205","v":0},{"$f":"Inputs!V205","v":0},{"$f":"Inputs!W205","v":0},{"$f":"Inputs!X205","v":0},{"$f":"Inputs!Y205","v":0},{"$f":"Inputs!Z205","v":0},{"$f":"Inputs!AA205","v":0},{"$f":"Inputs!AB205","v":0},{"$f":"Inputs!AC205","v":0},{"$f":"Inputs!AD205","v":0},{"$f":"Inputs!AE205","v":0},{"$f":"Inputs!AF205","v":0},{"$f":"Inputs!AG205","v":0},{"$f":"Inputs!AH205","v":0},{"$f":"Inputs!AI205","v":0},{"$f":"Inputs!AJ205","v":0},{"$f":"Inputs!AK205","v":0},{"$f":"Inputs!AL205","v":0},{"$f":"Inputs!AM205","v":0},{"$f":"Inputs!AN205","v":0},{"$f":"Inputs!AO205","v":0},{"$f":"Inputs!AP205","v":0},{"$f":"Inputs!AQ205","v":0},{"$f":"Inputs!AR205","v":0},{"$f":"Inputs!AS205","v":0},{"$f":"Inputs!AT205","v":0},{"$f":"Inputs!AU205","v":0},{"$f":"Inputs!AV205","v":0},{"$f":"Inputs!AW205","v":0},{"$f":"Inputs!AX205","v":0},{"$f":"Inputs!AY205","v":0},{"$f":"Inputs!AZ205","v":0},{"$f":"Inputs!BA205","v":0},{"$f":"Inputs!BB205","v":0},{"$f":"Inputs!BC205","v":0},{"$f":"Inputs!BD205","v":0}]
[null,null,0,"Decommissioning costs","$mm const",null,{"$f":"Inputs!G206","v":0},{"$f":"Inputs!H206","v":0},{"$f":"Inputs!I206","v":0},{"$f":"Inputs!J206","v":0},{"$f":"Inputs!K206","v":0},{"$f":"Inputs!L206","v":0},{"$f":"Inputs!M206","v":0},{"$f":"Inputs!N206","v":0},{"$f":"Inputs!O206","v":0},{"$f":"Inputs!P206","v":0},{"$f":"Inputs!Q206","v":0},{"$f":"Inputs!R206","v":0},{"$f":"Inputs!S206","v":0},{"$f":"Inputs!T206","v":0},{"$f":"Inputs!U206","v":0},{"$f":"Inputs!V206","v":0},{"$f":"Inputs!W206","v":0},{"$f":"Inputs!X206","v":0},{"$f":"Inputs!Y206","v":0},{"$f":"Inputs!Z206","v":0},{"$f":"Inputs!AA206","v":0},{"$f":"Inputs!AB206","v":0},{"$f":"Inputs!AC206","v":0},{"$f":"Inputs!AD206","v":0},{"$f":"Inputs!AE206","v":0},{"$f":"Inputs!AF206","v":0},{"$f":"Inputs!AG206","v":0},{"$f":"Inputs!AH206","v":0},{"$f":"Inputs!AI206","v":0},{"$f":"Inputs!AJ206","v":0},{"$f":"Inputs!AK206","v":0},{"$f":"Inputs!AL206","v":0},{"$f":"Inputs!AM206","v":0},{"$f":"Inputs!AN206","v":0},{"$f":"Inputs!AO206","v":0},{"$f":"Inputs!AP206","v":0},{"$f":"Inputs!AQ206","v":0},{"$f":"Inputs!AR206","v":0},{"$f":"Inputs!AS206","v":0},{"$f":"Inputs!AT206","v":0},{"$f":"Inputs!AU206","v":0},{"$f":"Inputs!AV206","v":0},{"$f":"Inputs!AW206","v":0},{"$f":"Inputs!AX206","v":0},{"$f":"Inputs!AY206","v":0},{"$f":"Inputs!AZ206","v":0},{"$f":"Inputs!BA206","v":0},{"$f":"Inputs!BB206","v":0},{"$f":"Inputs!BC206","v":0},{"$f":"Inputs!BD206","v":0}]
[null,null,{"$f":"SUM(G22:BD22)","v":2573.3999999999996},"Total costs","$mm const",null,{"$f":"SUM(G14:G17)+G19+G20+G21","v":150},250,146.69999999999999,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,46.7,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM14:AM17)+AM19+AM20+AM21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C23-(C13-SUM(C14:C21)),5)=0","v":true},null,{"$f":"SUM(G23:BD23)","v":3475.5},"Project pre-tax, pre-royalty, customs cash flows","$mm const",null,{"$f":"G13-G22","v":-150},-250,-18,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"AM13-AM22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"AVERAGE(G25:BD25)","v":0.61717171717171715},"Operating margin (EBITDA/Gross revenue)","%",null,{"$f":"IFERROR(G23/G13,\"\")","v":""},"",-0.13986013986013987,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.65811965811965811,0.63714063714063707,"","","","","","","","","","",{"$f":"IFERROR(AM23/AM13,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,{"$f":"IFERROR(IRR($G23:BD23),0)","v":0.33900013247814331},"Internal rate of return (real)","%",null,{"$f":"IFERROR(IRR($G23:G23),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G23:H23),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G23:I23),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G23:J23),\"--\")","v":-0.25882476194535153},{"$f":"IFERROR(IRR($G23:K23),\"--\")","v":4.6530135893851909E-3},{"$f":"IFERROR(IRR($G23:L23),\"--\")","v":0.135543910742143},{"$f":"IFERROR(IRR($G23:M23),\"--\")","v":0.20865766649243112},{"$f":"IFERROR(IRR($G23:N23),\"--\")","v":0.2525616790699492},{"$f":"IFERROR(IRR($G23:O23),\"--\")","v":0.28028141070400037},{"$f":"IFERROR(IRR($G23:P23),\"--\")","v":0.29843626087374053},{"$f":"IFERROR(IRR($G23:Q23),\"--\")","v":0.31065993346705034},{"$f":"IFERROR(IRR($G23:R23),\"--\")","v":0.31906718939004808},{"$f":"IFERROR(IRR($G23:S23),\"--\")","v":0.32494650079185594},{"$f":"IFERROR(IRR($G23:T23),\"--\")","v":0.32911226075463706},{"$f":"IFERROR(IRR($G23:U23),\"--\")","v":0.33209480163735394},{"$f":"IFERROR(IRR($G23:V23),\"--\")","v":0.33424802543024845},{"$f":"IFERROR(IRR($G23:W23),\"--\")","v":0.33581290709313261},{"$f":"IFERROR(IRR($G23:X23),\"--\")","v":0.33695628502581365},{"$f":"IFERROR(IRR($G23:Y23),\"--\")","v":0.33779527193560965},{"$f":"IFERROR(IRR($G23:Z23),\"--\")","v":0.33841301680538249},{"$f":"IFERROR(IRR($G23:AA23),\"--\")","v":0.33886911166901124},{"$f":"IFERROR(IRR($G23:AB23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AC23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AD23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AE23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AF23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AG23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AH23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AI23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AJ23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AK23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AL23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AM23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AN23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AO23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AP23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AQ23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AR23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AS23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AT23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AU23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AV23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AW23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AX23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AY23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:AZ23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:BA23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:BB23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:BC23),\"--\")","v":0.33900013247814331},{"$f":"IFERROR(IRR($G23:BD23),\"--\")","v":0.33900013247814331}]
[null,null,{"$f":"NPV(Inputs!$F$176,$H$23:$BD$23)+$G$23","v":798.29337940086225},{"$f":"\"Project pre-tax cash flows NPV\"&Inputs!$F$176*100","v":"Project pre-tax cash flows NPV12.5"},"$mm const"]
[]
[null,null,null,"Flags"]
[null,null,{"$f":"MAX(G30:BD30)","v":50},"Project years","years",null,{"$f":"(SUM($G$8:G22)>0)*1+F30","v":1},{"$f":"(SUM($G$8:H22)>0)*1+G30","v":2},{"$f":"(SUM($G$8:I22)>0)*1+H30","v":3},{"$f":"(SUM($G$8:J22)>0)*1+I30","v":4},{"$f":"(SUM($G$8:K22)>0)*1+J30","v":5},{"$f":"(SUM($G$8:L22)>0)*1+K30","v":6},{"$f":"(SUM($G$8:M22)>0)*1+L30","v":7},{"$f":"(SUM($G$8:N22)>0)*1+M30","v":8},{"$f":"(SUM($G$8:O22)>0)*1+N30","v":9},{"$f":"(SUM($G$8:P22)>0)*1+O30","v":10},{"$f":"(SUM($G$8:Q22)>0)*1+P30","v":11},{"$f":"(SUM($G$8:R22)>0)*1+Q30","v":12},{"$f":"(SUM($G$8:S22)>0)*1+R30","v":13},{"$f":"(SUM($G$8:T22)>0)*1+S30","v":14},{"$f":"(SUM($G$8:U22)>0)*1+T30","v":15},{"$f":"(SUM($G$8:V22)>0)*1+U30","v":16},{"$f":"(SUM($G$8:W22)>0)*1+V30","v":17},{"$f":"(SUM($G$8:X22)>0)*1+W30","v":18},{"$f":"(SUM($G$8:Y22)>0)*1+X30","v":19},{"$f":"(SUM($G$8:Z22)>0)*1+Y30","v":20},{"$f":"(SUM($G$8:AA22)>0)*1+Z30","v":21},{"$f":"(SUM($G$8:AB22)>0)*1+AA30","v":22},{"$f":"(SUM($G$8:AC22)>0)*1+AB30","v":23},{"$f":"(SUM($G$8:AD22)>0)*1+AC30","v":24},{"$f":"(SUM($G$8:AE22)>0)*1+AD30","v":25},{"$f":"(SUM($G$8:AF22)>0)*1+AE30","v":26},{"$f":"(SUM($G$8:AG22)>0)*1+AF30","v":27},{"$f":"(SUM($G$8:AH22)>0)*1+AG30","v":28},{"$f":"(SUM($G$8:AI22)>0)*1+AH30","v":29},{"$f":"(SUM($G$8:AJ22)>0)*1+AI30","v":30},{"$f":"(SUM($G$8:AK22)>0)*1+AJ30","v":31},{"$f":"(SUM($G$8:AL22)>0)*1+AK30","v":32},{"$f":"(SUM($G$8:AM22)>0)*1+AL30","v":33},{"$f":"(SUM($G$8:AN22)>0)*1+AM30","v":34},{"$f":"(SUM($G$8:AO22)>0)*1+AN30","v":35},{"$f":"(SUM($G$8:AP22)>0)*1+AO30","v":36},{"$f":"(SUM($G$8:AQ22)>0)*1+AP30","v":37},{"$f":"(SUM($G$8:AR22)>0)*1+AQ30","v":38},{"$f":"(SUM($G$8:AS22)>0)*1+AR30","v":39},{"$f":"(SUM($G$8:AT22)>0)*1+AS30","v":40},{"$f":"(SUM($G$8:AU22)>0)*1+AT30","v":41},{"$f":"(SUM($G$8:AV22)>0)*1+AU30","v":42},{"$f":"(SUM($G$8:AW22)>0)*1+AV30","v":43},{"$f":"(SUM($G$8:AX22)>0)*1+AW30","v":44},{"$f":"(SUM($G$8:AY22)>0)*1+AX30","v":45},{"$f":"(SUM($G$8:AZ22)>0)*1+AY30","v":46},{"$f":"(SUM($G$8:BA22)>0)*1+AZ30","v":47},{"$f":"(SUM($G$8:BB22)>0)*1+BA30","v":48},{"$f":"(SUM($G$8:BC22)>0)*1+BB30","v":49},{"$f":"(SUM($G$8:BD22)>0)*1+BC30","v":50}]
[null,null,{"$f":"MAX(G31:BD31)","v":20},"Production year","years",null,{"$f":"((G8>0)*1+F31)*(G8>0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0,{"$f":"((AM8>0)*1+AL31)*(AM8>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G32:BD32)","v":20},"Remaining production years","years",null,{"$f":"($C$31-G31+1)*(G8>0)","v":0},0,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,{"$f":"($C$31-AM31+1)*(AM8>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G33:BD33)","v":3},"Year production starts","years",null,{"$f":"IF(G31=1,G30,0)","v":0},{"$f":"IF(H31=1,H30,0)","v":0},3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Payback period"]
[null,null,{"$f":"MAX(G37:BD37)","v":211.75},"Project pre-tax cash flow","$mm const",null,{"$f":"G23","v":-150},-250,-18,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"AM23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"MAX(G38:BD38)","v":3475.5},"Cumulative project pre-tax cash flow","$mm const",null,{"$f":"G37+F38","v":-150},-400,-418,-206.25,5.5,217.25,429,640.75,852.5,1064.25,1276,1487.75,1699.5,1911.25,2123,2334.75,2546.5,2758.25,2970,3181.75,3393.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,{"$f":"AM37+AL38","v":3475.5},3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5,3475.5]
[null,null,{"$f":"MAX(G39:BD39)","v":4.9740259740259738},"Payback period","years",null,{"$f":"IF(AND(G38<=0,H38>0),G30+(-G38/H37),0)","v":0},0,0,4.9740259740259738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM38<=0,AN38>0),AM30+(-AM38/AN37),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation"]
[null,null,null,"Inflation index","index",null,{"$f":"IF(Inputs!G$197=1,1,(1+Inputs!$F$178)^(Inputs!G$197-1))","v":1},{"$f":"IF(Inputs!H$197=1,1,(1+Inputs!$F$178)^(Inputs!H$197-1))","v":1.02},{"$f":"IF(Inputs!I$197=1,1,(1+Inputs!$F$178)^(Inputs!I$197-1))","v":1.0404},{"$f":"IF(Inputs!J$197=1,1,(1+Inputs!$F$178)^(Inputs!J$197-1))","v":1.0612079999999999},{"$f":"IF(Inputs!K$197=1,1,(1+Inputs!$F$178)^(Inputs!K$197-1))","v":1.08243216},{"$f":"IF(Inputs!L$197=1,1,(1+Inputs!$F$178)^(Inputs!L$197-1))","v":1.1040808032},{"$f":"IF(Inputs!M$197=1,1,(1+Inputs!$F$178)^(Inputs!M$197-1))","v":1.1261624192640001},{"$f":"IF(Inputs!N$197=1,1,(1+Inputs!$F$178)^(Inputs!N$197-1))","v":1.1486856676492798},{"$f":"IF(Inputs!O$197=1,1,(1+Inputs!$F$178)^(Inputs!O$197-1))","v":1.1716593810022655},{"$f":"IF(Inputs!P$197=1,1,(1+Inputs!$F$178)^(Inputs!P$197-1))","v":1.1950925686223108},{"$f":"IF(Inputs!Q$197=1,1,(1+Inputs!$F$178)^(Inputs!Q$197-1))","v":1.2189944199947571},{"$f":"IF(Inputs!R$197=1,1,(1+Inputs!$F$178)^(Inputs!R$197-1))","v":1.243374308394652},{"$f":"IF(Inputs!S$197=1,1,(1+Inputs!$F$178)^(Inputs!S$197-1))","v":1.2682417945625453},{"$f":"IF(Inputs!T$197=1,1,(1+Inputs!$F$178)^(Inputs!T$197-1))","v":1.2936066304537961},{"$f":"IF(Inputs!U$197=1,1,(1+Inputs!$F$178)^(Inputs!U$197-1))","v":1.3194787630628722},{"$f":"IF(Inputs!V$197=1,1,(1+Inputs!$F$178)^(Inputs!V$197-1))","v":1.3458683383241292},{"$f":"IF(Inputs!W$197=1,1,(1+Inputs!$F$178)^(Inputs!W$197-1))","v":1.372785705090612},{"$f":"IF(Inputs!X$197=1,1,(1+Inputs!$F$178)^(Inputs!X$197-1))","v":1.4002414191924244},{"$f":"IF(Inputs!Y$197=1,1,(1+Inputs!$F$178)^(Inputs!Y$197-1))","v":1.4282462475762727},{"$f":"IF(Inputs!Z$197=1,1,(1+Inputs!$F$178)^(Inputs!Z$197-1))","v":1.4568111725277981},{"$f":"IF(Inputs!AA$197=1,1,(1+Inputs!$F$178)^(Inputs!AA$197-1))","v":1.4859473959783542},{"$f":"IF(Inputs!AB$197=1,1,(1+Inputs!$F$178)^(Inputs!AB$197-1))","v":1.5156663438979212},{"$f":"IF(Inputs!AC$197=1,1,(1+Inputs!$F$178)^(Inputs!AC$197-1))","v":1.5459796707758797},{"$f":"IF(Inputs!AD$197=1,1,(1+Inputs!$F$178)^(Inputs!AD$197-1))","v":1.576899264191397},{"$f":"IF(Inputs!AE$197=1,1,(1+Inputs!$F$178)^(Inputs!AE$197-1))","v":1.608437249475225},{"$f":"IF(Inputs!AF$197=1,1,(1+Inputs!$F$178)^(Inputs!AF$197-1))","v":1.6406059944647295},{"$f":"IF(Inputs!AG$197=1,1,(1+Inputs!$F$178)^(Inputs!AG$197-1))","v":1.6734181143540243},{"$f":"IF(Inputs!AH$197=1,1,(1+Inputs!$F$178)^(Inputs!AH$197-1))","v":1.7068864766411045},{"$f":"IF(Inputs!AI$197=1,1,(1+Inputs!$F$178)^(Inputs!AI$197-1))","v":1.7410242061739269},{"$f":"IF(Inputs!AJ$197=1,1,(1+Inputs!$F$178)^(Inputs!AJ$197-1))","v":1.7758446902974052},{"$f":"IF(Inputs!AK$197=1,1,(1+Inputs!$F$178)^(Inputs!AK$197-1))","v":1.8113615841033535},{"$f":"IF(Inputs!AL$197=1,1,(1+Inputs!$F$178)^(Inputs!AL$197-1))","v":1.8475888157854201},{"$f":"IF(Inputs!AM$197=1,1,(1+Inputs!$F$178)^(Inputs!AM$197-1))","v":1.8845405921011289},{"$f":"IF(Inputs!AN$197=1,1,(1+Inputs!$F$178)^(Inputs!AN$197-1))","v":1.9222314039431516},{"$f":"IF(Inputs!AO$197=1,1,(1+Inputs!$F$178)^(Inputs!AO$197-1))","v":1.9606760320220145},{"$f":"IF(Inputs!AP$197=1,1,(1+Inputs!$F$178)^(Inputs!AP$197-1))","v":1.9998895526624547},{"$f":"IF(Inputs!AQ$197=1,1,(1+Inputs!$F$178)^(Inputs!AQ$197-1))","v":2.0398873437157037},{"$f":"IF(Inputs!AR$197=1,1,(1+Inputs!$F$178)^(Inputs!AR$197-1))","v":2.080685090590018},{"$f":"IF(Inputs!AS$197=1,1,(1+Inputs!$F$178)^(Inputs!AS$197-1))","v":2.1222987924018186},{"$f":"IF(Inputs!AT$197=1,1,(1+Inputs!$F$178)^(Inputs!AT$197-1))","v":2.1647447682498542},{"$f":"IF(Inputs!AU$197=1,1,(1+Inputs!$F$178)^(Inputs!AU$197-1))","v":2.2080396636148518},{"$f":"IF(Inputs!AV$197=1,1,(1+Inputs!$F$178)^(Inputs!AV$197-1))","v":2.2522004568871488},{"$f":"IF(Inputs!AW$197=1,1,(1+Inputs!$F$178)^(Inputs!AW$197-1))","v":2.2972444660248916},{"$f":"IF(Inputs!AX$197=1,1,(1+Inputs!$F$178)^(Inputs!AX$197-1))","v":2.3431893553453893},{"$f":"IF(Inputs!AY$197=1,1,(1+Inputs!$F$178)^(Inputs!AY$197-1))","v":2.3900531424522975},{"$f":"IF(Inputs!AZ$197=1,1,(1+Inputs!$F$178)^(Inputs!AZ$197-1))","v":2.4378542053013432},{"$f":"IF(Inputs!BA$197=1,1,(1+Inputs!$F$178)^(Inputs!BA$197-1))","v":2.4866112894073704},{"$f":"IF(Inputs!BB$197=1,1,(1+Inputs!$F$178)^(Inputs!BB$197-1))","v":2.5363435151955169},{"$f":"IF(Inputs!BC$197=1,1,(1+Inputs!$F$178)^(Inputs!BC$197-1))","v":2.5870703854994277},{"$f":"IF(Inputs!BD$197=1,1,(1+Inputs!$F$178)^(Inputs!BD$197-1))","v":2.6388117932094164}]
[]
[null,null,null,"Project Pre-Tax Cash Flow: Nominal","year",null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G45:BD45)","v":7717.2367130479515},"Primary revenue","$mm const",null,{"$f":"G9*G$42","v":0},0,135.25200000000001,344.89259999999996,351.79045200000002,358.82626104000002,366.00278626080001,373.32284198601593,380.7892988257363,388.405084802251,396.17318649829605,404.09665022826192,412.17858323282724,420.42215489748372,428.83059799543344,437.40720995534201,446.1553541544489,455.07846123753791,464.18003046228864,473.46363107153439,482.93290369296511,197.03662470672975,0,0,0,0,0,0,0,0,0,0,{"$f":"AM9*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G46:BD46)","v":771.72367130479518},"Co-produce revenue","$mm const",null,{"$f":"G10*G$42","v":0},0,13.5252,34.489259999999994,35.179045199999997,35.882626104000003,36.600278626080005,37.332284198601592,38.078929882573632,38.840508480225104,39.617318649829606,40.409665022826189,41.217858323282719,42.042215489748372,42.883059799543346,43.740720995534197,44.615535415444889,45.507846123753794,46.418003046228861,47.346363107153437,48.293290369296514,19.703662470672974,0,0,0,0,0,0,0,0,0,0,{"$f":"AM10*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G47:BD47)","v":8488.9603843527475},"Total gross revenue","$mm const",null,{"$f":"G11*G$42","v":0},0,148.77719999999999,379.38185999999996,386.96949719999998,394.70888714400002,402.60306488688002,410.65512618461753,418.86822870830991,427.24559328247614,435.79050514812565,444.5063152510881,453.39644155610995,462.46437038723212,471.71365779497677,481.14793095087617,490.77088956989382,500.58630736129174,510.59803350851752,520.80999417868782,531.22619406226158,216.74028717740273,0,0,0,0,0,0,0,0,0,0,{"$f":"AM11*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G48:BD48)","v":848.89603843527493},"Transport and processing post-fiscal point","$mm nominal",null,{"$f":"G12*G$42","v":0},0,14.87772,37.938185999999995,38.696949719999999,39.470888714399997,40.260306488688002,41.065512618461753,41.88682287083099,42.724559328247615,43.579050514812565,44.450631525108811,45.339644155610991,46.246437038723208,47.171365779497677,48.11479309508762,49.077088956989378,50.058630736129174,51.059803350851752,52.080999417868782,53.122619406226164,21.674028717740274,0,0,0,0,0,0,0,0,0,0,{"$f":"AM12*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C49-(C47-C48),5)=0","v":true},null,{"$f":"SUM(G49:BD49)","v":7640.0643459174717},"Net revenue","$mm nominal",null,{"$f":"G13*G$42","v":0},0,133.89947999999998,341.44367399999999,348.27254748000001,355.2379984296,362.34275839819202,369.58961356615578,376.98140583747892,384.52103395422853,392.21145463331311,400.05568372597929,408.05679740049897,416.21793334850889,424.54229201547912,433.0331378557886,441.6938006129044,450.52767662516254,459.53823015766574,468.72899476081903,478.10357465603545,195.06625845966244,0,0,0,0,0,0,0,0,0,0,{"$f":"AM13*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs (expensed)","$mm nominal",null,{"$f":"G14*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM14*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed)","$mm nominal",null,{"$f":"G15*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM15*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,509.03999999999996,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G16*G$42","v":150},255,104.03999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM16*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,113.75542592457298,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G17*G$42","v":0},0,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,5.1690855044217594,5.2724672145101952,5.3779165588003988,5.4854748899764072,5.5951843877759337,5.7070880755314537,5.8212298370420825,5.9376544337829245,6.0564075224585814,6.1775356729077542,6.3010863863659097,6.4271081140932269,6.5556502763750917,6.6867632819025937,6.8204985475406454,0,0,0,0,0,0,0,0,0,0,{"$f":"AM17*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G54:BD54)","v":2505.1337637740276},"Operating costs","$mm nominal",null,{"$f":"G19*G$42","v":0},0,43.904880000000006,111.957444,114.19659288,116.48052473760001,118.81013523235201,121.18633793699902,123.61006469573901,126.08226598965379,128.60391130944689,131.17598953563578,133.79950932634853,136.4754995128755,139.205009503133,141.98910969319564,144.82889188705957,147.72546972480077,150.67997911929677,153.6935787016827,156.76745027571639,63.961119712492277,0,0,0,0,0,0,0,0,0,0,{"$f":"AM19*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Unofficial taxes","$mm nominal",null,{"$f":"G20*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM20*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning costs","$mm nominal",null,{"$f":"G21*G$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM21*AM$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G57:BD57)","v":3127.9291896986006},"Total costs","$mm nominal",null,{"$f":"SUM(G50:G56)","v":150},{"$f":"SUM(H50:H56)","v":255},{"$f":"SUM(I50:I56)","v":152.62667999999999},116.73287999999999,119.06753759999999,121.44888835200001,123.87786611904001,126.35542344142078,128.88253191024921,131.46018254845418,134.0893861994233,136.77117392341171,139.50659740187999,{"$f":"SUM(T50:T56)","v":142.2967293499176},145.14266393691594,148.04551721565423,151.00642755996734,154.02655611116668,157.10708723338999,160.2492289780578,163.45421355761897,70.781618260032928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C58-(C49-SUM(C50:C56)),5)=0","v":true},null,{"$f":"SUM(G58:BD58)","v":4512.135156218872},"Project pre-tax, pre-royalty, customs cash flows","$mm nominal",null,{"$f":"G49-G57","v":-150},{"$f":"H49-H57","v":-255},-18.727200000000011,224.71079399999999,229.20500988000003,233.78911007759999,238.46489227915202,243.23419012473499,248.0988739272297,253.06085140577434,258.12206843388981,263.28450980256758,268.55019999861895,{"$f":"T49-T57","v":273.9212039985913},279.39962807856318,284.98762064013437,290.68737305293706,296.50112051399583,302.43114292427572,308.47976578276121,314.64936109841648,124.28464019962951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"IFERROR(IRR($G58:BD58),0)","v":0.36578013512901353},"Internal rate of return (nominal)","%",null,{"$f":"IFERROR(IRR($G58:G58),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G58:H58),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G58:I58),\"--\")","v":"--"},{"$f":"IFERROR(IRR($G58:J58),\"--\")","v":-0.24400125718528387},{"$f":"IFERROR(IRR($G58:K58),\"--\")","v":2.4746073861688256E-2},{"$f":"IFERROR(IRR($G58:L58),\"--\")","v":0.15825478895696099},{"$f":"IFERROR(IRR($G58:M58),\"--\")","v":0.23283081982227016},{"$f":"IFERROR(IRR($G58:N58),\"--\")","v":0.27761291264101762},{"$f":"IFERROR(IRR($G58:O58),\"--\")","v":0.30588703891807878},{"$f":"IFERROR(IRR($G58:P58),\"--\")","v":0.32440498609107737},{"$f":"IFERROR(IRR($G58:Q58),\"--\")","v":0.33687313213325853},{"$f":"IFERROR(IRR($G58:R58),\"--\")","v":0.3454485331799344},{"$f":"IFERROR(IRR($G58:S58),\"--\")","v":0.35144543082274637},{"$f":"IFERROR(IRR($G58:T58),\"--\")","v":0.35569450596972474},{"$f":"IFERROR(IRR($G58:U58),\"--\")","v":0.358736697670063},{"$f":"IFERROR(IRR($G58:V58),\"--\")","v":0.36093298593864476},{"$f":"IFERROR(IRR($G58:W58),\"--\")","v":0.36252916523411072},{"$f":"IFERROR(IRR($G58:X58),\"--\")","v":0.36369541072326994},{"$f":"IFERROR(IRR($G58:Y58),\"--\")","v":0.36455117736536158},{"$f":"IFERROR(IRR($G58:Z58),\"--\")","v":0.36518127711861603},{"$f":"IFERROR(IRR($G58:AA58),\"--\")","v":0.36564649390337012},{"$f":"IFERROR(IRR($G58:AB58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AC58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AD58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AE58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AF58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AG58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AH58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AI58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AJ58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AK58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AL58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AM58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AN58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AO58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AP58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AQ58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AR58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AS58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AT58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AU58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AV58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AW58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AX58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AY58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:AZ58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:BA58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:BB58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:BC58),\"--\")","v":0.36578013512901353},{"$f":"IFERROR(IRR($G58:BD58),\"--\")","v":0.36578013512901353}]
[null,null,{"$f":"NPV(Inputs!$F$176,$H$58:$BD$58)+$G$58","v":1020.0990878626296},{"$f":"\"Project pre-tax cash flows NPV\"&Inputs!$F$176*100","v":"Project pre-tax cash flows NPV12.5"},"$mm nominal"]
[]
[]
["TAX CALCULATIONS"]
[]
[null,null,"Total","Decommissioning"]
[null,null,{"$f":"SUM(G68:BD68)","v":0},"Decommissioning year","years",null,{"$f":"Inputs!G197*(G69>0)","v":0},{"$f":"Inputs!H197*(H69>0)","v":0},{"$f":"Inputs!I197*(I69>0)","v":0},{"$f":"Inputs!J197*(J69>0)","v":0},{"$f":"Inputs!K197*(K69>0)","v":0},{"$f":"Inputs!L197*(L69>0)","v":0},{"$f":"Inputs!M197*(M69>0)","v":0},{"$f":"Inputs!N197*(N69>0)","v":0},{"$f":"Inputs!O197*(O69>0)","v":0},{"$f":"Inputs!P197*(P69>0)","v":0},{"$f":"Inputs!Q197*(Q69>0)","v":0},{"$f":"Inputs!R197*(R69>0)","v":0},{"$f":"Inputs!S197*(S69>0)","v":0},{"$f":"Inputs!T197*(T69>0)","v":0},{"$f":"Inputs!U197*(U69>0)","v":0},{"$f":"Inputs!V197*(V69>0)","v":0},{"$f":"Inputs!W197*(W69>0)","v":0},{"$f":"Inputs!X197*(X69>0)","v":0},{"$f":"Inputs!Y197*(Y69>0)","v":0},{"$f":"Inputs!Z197*(Z69>0)","v":0},{"$f":"Inputs!AA197*(AA69>0)","v":0},{"$f":"Inputs!AB197*(AB69>0)","v":0},{"$f":"Inputs!AC197*(AC69>0)","v":0},{"$f":"Inputs!AD197*(AD69>0)","v":0},{"$f":"Inputs!AE197*(AE69>0)","v":0},{"$f":"Inputs!AF197*(AF69>0)","v":0},{"$f":"Inputs!AG197*(AG69>0)","v":0},{"$f":"Inputs!AH197*(AH69>0)","v":0},{"$f":"Inputs!AI197*(AI69>0)","v":0},{"$f":"Inputs!AJ197*(AJ69>0)","v":0},{"$f":"Inputs!AK197*(AK69>0)","v":0},{"$f":"Inputs!AL197*(AL69>0)","v":0},{"$f":"Inputs!AM197*(AM69>0)","v":0},{"$f":"Inputs!AN197*(AN69>0)","v":0},{"$f":"Inputs!AO197*(AO69>0)","v":0},{"$f":"Inputs!AP197*(AP69>0)","v":0},{"$f":"Inputs!AQ197*(AQ69>0)","v":0},{"$f":"Inputs!AR197*(AR69>0)","v":0},{"$f":"Inputs!AS197*(AS69>0)","v":0},{"$f":"Inputs!AT197*(AT69>0)","v":0},{"$f":"Inputs!AU197*(AU69>0)","v":0},{"$f":"Inputs!AV197*(AV69>0)","v":0},{"$f":"Inputs!AW197*(AW69>0)","v":0},{"$f":"Inputs!AX197*(AX69>0)","v":0},{"$f":"Inputs!AY197*(AY69>0)","v":0},{"$f":"Inputs!AZ197*(AZ69>0)","v":0},{"$f":"Inputs!BA197*(BA69>0)","v":0},{"$f":"Inputs!BB197*(BB69>0)","v":0},{"$f":"Inputs!BC197*(BC69>0)","v":0},{"$f":"Inputs!BD197*(BD69>0)","v":0}]
[null,null,{"$f":"SUM(G69:BD69)","v":0},"Decommissioning costs spent","$mm nominal",null,{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G70:BD70)","v":0},"Decommissioning costs real terms","$mm const",null,{"$f":"G69/G42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM69/AM42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Escalated decommissioning costs, end of year","$mm nominal",null,{"$f":"$C$70*G42*(Inputs!G197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*H42*(Inputs!H197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*I42*(Inputs!I197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*J42*(Inputs!J197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*K42*(Inputs!K197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*L42*(Inputs!L197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*M42*(Inputs!M197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*N42*(Inputs!N197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*O42*(Inputs!O197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*P42*(Inputs!P197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*Q42*(Inputs!Q197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*R42*(Inputs!R197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*S42*(Inputs!S197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*T42*(Inputs!T197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*U42*(Inputs!U197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*V42*(Inputs!V197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*W42*(Inputs!W197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*X42*(Inputs!X197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*Y42*(Inputs!Y197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*Z42*(Inputs!Z197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AA42*(Inputs!AA197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AB42*(Inputs!AB197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AC42*(Inputs!AC197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AD42*(Inputs!AD197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AE42*(Inputs!AE197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AF42*(Inputs!AF197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AG42*(Inputs!AG197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AH42*(Inputs!AH197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AI42*(Inputs!AI197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AJ42*(Inputs!AJ197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AK42*(Inputs!AK197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AL42*(Inputs!AL197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AM42*(Inputs!AM197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AN42*(Inputs!AN197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AO42*(Inputs!AO197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AP42*(Inputs!AP197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AQ42*(Inputs!AQ197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AR42*(Inputs!AR197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AS42*(Inputs!AS197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AT42*(Inputs!AT197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AU42*(Inputs!AU197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AV42*(Inputs!AV197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AW42*(Inputs!AW197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AX42*(Inputs!AX197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AY42*(Inputs!AY197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*AZ42*(Inputs!AZ197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*BA42*(Inputs!BA197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*BB42*(Inputs!BB197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*BC42*(Inputs!BC197<=$C$68)*(1+Inputs!$F$178)","v":0},{"$f":"$C$70*BD42*(Inputs!BD197<=$C$68)*(1+Inputs!$F$178)","v":0}]
[]
[null,null,null,"% reserves produced, end of year","%",null,{"$f":"SUM(Inputs!$G$198:G198)/Inputs!$C$198","v":0},{"$f":"SUM(Inputs!$G$198:H198)/Inputs!$C$198","v":0},{"$f":"SUM(Inputs!$G$198:I198)/Inputs!$C$198","v":2.1276595744680851E-2},{"$f":"SUM(Inputs!$G$198:J198)/Inputs!$C$198","v":7.4468085106382975E-2},{"$f":"SUM(Inputs!$G$198:K198)/Inputs!$C$198","v":0.1276595744680851},{"$f":"SUM(Inputs!$G$198:L198)/Inputs!$C$198","v":0.18085106382978725},{"$f":"SUM(Inputs!$G$198:M198)/Inputs!$C$198","v":0.23404255319148937},{"$f":"SUM(Inputs!$G$198:N198)/Inputs!$C$198","v":0.28723404255319152},{"$f":"SUM(Inputs!$G$198:O198)/Inputs!$C$198","v":0.34042553191489361},{"$f":"SUM(Inputs!$G$198:P198)/Inputs!$C$198","v":0.39361702127659576},{"$f":"SUM(Inputs!$G$198:Q198)/Inputs!$C$198","v":0.44680851063829785},{"$f":"SUM(Inputs!$G$198:R198)/Inputs!$C$198","v":0.5},{"$f":"SUM(Inputs!$G$198:S198)/Inputs!$C$198","v":0.55319148936170215},{"$f":"SUM(Inputs!$G$198:T198)/Inputs!$C$198","v":0.6063829787234043},{"$f":"SUM(Inputs!$G$198:U198)/Inputs!$C$198","v":0.65957446808510634},{"$f":"SUM(Inputs!$G$198:V198)/Inputs!$C$198","v":0.71276595744680848},{"$f":"SUM(Inputs!$G$198:W198)/Inputs!$C$198","v":0.76595744680851063},{"$f":"SUM(Inputs!$G$198:X198)/Inputs!$C$198","v":0.81914893617021278},{"$f":"SUM(Inputs!$G$198:Y198)/Inputs!$C$198","v":0.87234042553191493},{"$f":"SUM(Inputs!$G$198:Z198)/Inputs!$C$198","v":0.92553191489361697},{"$f":"SUM(Inputs!$G$198:AA198)/Inputs!$C$198","v":0.97872340425531912},{"$f":"SUM(Inputs!$G$198:AB198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AC198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AD198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AE198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AF198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AG198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AH198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AI198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AJ198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AK198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AL198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AM198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AN198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AO198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AP198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AQ198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AR198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AS198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AT198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AU198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AV198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AW198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AX198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AY198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:AZ198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:BA198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:BB198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:BC198)/Inputs!$C$198","v":1},{"$f":"SUM(Inputs!$G$198:BD198)/Inputs!$C$198","v":1}]
[null,null,null,"Remaining recoverable reserves, end of year","tons",null,{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:G198)","v":4700000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:H198)","v":4700000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:I198)","v":4600000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:J198)","v":4350000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:K198)","v":4100000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:L198)","v":3850000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:M198)","v":3600000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:N198)","v":3350000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:O198)","v":3100000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:P198)","v":2850000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:Q198)","v":2600000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:R198)","v":2350000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:S198)","v":2100000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:T198)","v":1850000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:U198)","v":1600000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:V198)","v":1350000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:W198)","v":1100000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:X198)","v":850000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:Y198)","v":600000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:Z198)","v":350000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AA198)","v":100000},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AB198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AC198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AD198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AE198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AF198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AG198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AH198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AI198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AJ198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AK198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AL198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AM198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AN198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AO198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AP198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AQ198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AR198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AS198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AT198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AU198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AV198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AW198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AX198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AY198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:AZ198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:BA198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:BB198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:BC198)","v":0},{"$f":"Inputs!$C$198-SUM(Inputs!$G$198:BD198)","v":0}]
[null,null,null,"Decommissioning fund flag","flag",null,{"$f":"1*(G73>Inputs!$F$58)*(Inputs!G198>0)","v":0},{"$f":"1*(H73>Inputs!$F$58)*(Inputs!H198>0)","v":0},{"$f":"1*(I73>Inputs!$F$58)*(Inputs!I198>0)","v":1},{"$f":"1*(J73>Inputs!$F$58)*(Inputs!J198>0)","v":1},{"$f":"1*(K73>Inputs!$F$58)*(Inputs!K198>0)","v":1},{"$f":"1*(L73>Inputs!$F$58)*(Inputs!L198>0)","v":1},{"$f":"1*(M73>Inputs!$F$58)*(Inputs!M198>0)","v":1},{"$f":"1*(N73>Inputs!$F$58)*(Inputs!N198>0)","v":1},{"$f":"1*(O73>Inputs!$F$58)*(Inputs!O198>0)","v":1},{"$f":"1*(P73>Inputs!$F$58)*(Inputs!P198>0)","v":1},{"$f":"1*(Q73>Inputs!$F$58)*(Inputs!Q198>0)","v":1},{"$f":"1*(R73>Inputs!$F$58)*(Inputs!R198>0)","v":1},{"$f":"1*(S73>Inputs!$F$58)*(Inputs!S198>0)","v":1},{"$f":"1*(T73>Inputs!$F$58)*(Inputs!T198>0)","v":1},{"$f":"1*(U73>Inputs!$F$58)*(Inputs!U198>0)","v":1},{"$f":"1*(V73>Inputs!$F$58)*(Inputs!V198>0)","v":1},{"$f":"1*(W73>Inputs!$F$58)*(Inputs!W198>0)","v":1},{"$f":"1*(X73>Inputs!$F$58)*(Inputs!X198>0)","v":1},{"$f":"1*(Y73>Inputs!$F$58)*(Inputs!Y198>0)","v":1},{"$f":"1*(Z73>Inputs!$F$58)*(Inputs!Z198>0)","v":1},{"$f":"1*(AA73>Inputs!$F$58)*(Inputs!AA198>0)","v":1},{"$f":"1*(AB73>Inputs!$F$58)*(Inputs!AB198>0)","v":1},{"$f":"1*(AC73>Inputs!$F$58)*(Inputs!AC198>0)","v":0},{"$f":"1*(AD73>Inputs!$F$58)*(Inputs!AD198>0)","v":0},{"$f":"1*(AE73>Inputs!$F$58)*(Inputs!AE198>0)","v":0},{"$f":"1*(AF73>Inputs!$F$58)*(Inputs!AF198>0)","v":0},{"$f":"1*(AG73>Inputs!$F$58)*(Inputs!AG198>0)","v":0},{"$f":"1*(AH73>Inputs!$F$58)*(Inputs!AH198>0)","v":0},{"$f":"1*(AI73>Inputs!$F$58)*(Inputs!AI198>0)","v":0},{"$f":"1*(AJ73>Inputs!$F$58)*(Inputs!AJ198>0)","v":0},{"$f":"1*(AK73>Inputs!$F$58)*(Inputs!AK198>0)","v":0},{"$f":"1*(AL73>Inputs!$F$58)*(Inputs!AL198>0)","v":0},{"$f":"1*(AM73>Inputs!$F$58)*(Inputs!AM198>0)","v":0},{"$f":"1*(AN73>Inputs!$F$58)*(Inputs!AN198>0)","v":0},{"$f":"1*(AO73>Inputs!$F$58)*(Inputs!AO198>0)","v":0},{"$f":"1*(AP73>Inputs!$F$58)*(Inputs!AP198>0)","v":0},{"$f":"1*(AQ73>Inputs!$F$58)*(Inputs!AQ198>0)","v":0},{"$f":"1*(AR73>Inputs!$F$58)*(Inputs!AR198>0)","v":0},{"$f":"1*(AS73>Inputs!$F$58)*(Inputs!AS198>0)","v":0},{"$f":"1*(AT73>Inputs!$F$58)*(Inputs!AT198>0)","v":0},{"$f":"1*(AU73>Inputs!$F$58)*(Inputs!AU198>0)","v":0},{"$f":"1*(AV73>Inputs!$F$58)*(Inputs!AV198>0)","v":0},{"$f":"1*(AW73>Inputs!$F$58)*(Inputs!AW198>0)","v":0},{"$f":"1*(AX73>Inputs!$F$58)*(Inputs!AX198>0)","v":0},{"$f":"1*(AY73>Inputs!$F$58)*(Inputs!AY198>0)","v":0},{"$f":"1*(AZ73>Inputs!$F$58)*(Inputs!AZ198>0)","v":0},{"$f":"1*(BA73>Inputs!$F$58)*(Inputs!BA198>0)","v":0},{"$f":"1*(BB73>Inputs!$F$58)*(Inputs!BB198>0)","v":0},{"$f":"1*(BC73>Inputs!$F$58)*(Inputs!BC198>0)","v":0},{"$f":"1*(BD73>Inputs!$F$58)*(Inputs!BD198>0)","v":0}]
[null,null,{"$f":"SUM(G76:BD76)","v":4700000},"Production during decommissioning period","tons",null,{"$f":"G75*Inputs!G198","v":0},{"$f":"H75*Inputs!H198","v":0},{"$f":"I75*Inputs!I198","v":100000},{"$f":"J75*Inputs!J198","v":250000},{"$f":"K75*Inputs!K198","v":250000},{"$f":"L75*Inputs!L198","v":250000},{"$f":"M75*Inputs!M198","v":250000},{"$f":"N75*Inputs!N198","v":250000},{"$f":"O75*Inputs!O198","v":250000},{"$f":"P75*Inputs!P198","v":250000},{"$f":"Q75*Inputs!Q198","v":250000},{"$f":"R75*Inputs!R198","v":250000},{"$f":"S75*Inputs!S198","v":250000},{"$f":"T75*Inputs!T198","v":250000},{"$f":"U75*Inputs!U198","v":250000},{"$f":"V75*Inputs!V198","v":250000},{"$f":"W75*Inputs!W198","v":250000},{"$f":"X75*Inputs!X198","v":250000},{"$f":"Y75*Inputs!Y198","v":250000},{"$f":"Z75*Inputs!Z198","v":250000},{"$f":"AA75*Inputs!AA198","v":250000},{"$f":"AB75*Inputs!AB198","v":100000},{"$f":"AC75*Inputs!AC198","v":0},{"$f":"AD75*Inputs!AD198","v":0},{"$f":"AE75*Inputs!AE198","v":0},{"$f":"AF75*Inputs!AF198","v":0},{"$f":"AG75*Inputs!AG198","v":0},{"$f":"AH75*Inputs!AH198","v":0},{"$f":"AI75*Inputs!AI198","v":0},{"$f":"AJ75*Inputs!AJ198","v":0},{"$f":"AK75*Inputs!AK198","v":0},{"$f":"AL75*Inputs!AL198","v":0},{"$f":"AM75*Inputs!AM198","v":0},{"$f":"AN75*Inputs!AN198","v":0},{"$f":"AO75*Inputs!AO198","v":0},{"$f":"AP75*Inputs!AP198","v":0},{"$f":"AQ75*Inputs!AQ198","v":0},{"$f":"AR75*Inputs!AR198","v":0},{"$f":"AS75*Inputs!AS198","v":0},{"$f":"AT75*Inputs!AT198","v":0},{"$f":"AU75*Inputs!AU198","v":0},{"$f":"AV75*Inputs!AV198","v":0},{"$f":"AW75*Inputs!AW198","v":0},{"$f":"AX75*Inputs!AX198","v":0},{"$f":"AY75*Inputs!AY198","v":0},{"$f":"AZ75*Inputs!AZ198","v":0},{"$f":"BA75*Inputs!BA198","v":0},{"$f":"BB75*Inputs!BB198","v":0},{"$f":"BC75*Inputs!BC198","v":0},{"$f":"BD75*Inputs!BD198","v":0}]
[null,null,49350000,"Cumulative production during decommissioning period","tons",null,{"$f":"(G76+F77)*G75","v":0},0,100000,350000,600000,850000,1100000,1350000,1600000,1850000,2100000,2350000,2600000,2850000,3100000,3350000,3600000,3850000,4100000,4350000,4600000,4700000,0,0,0,0,0,0,0,0,0,0,{"$f":"(AM76+AL77)*AM75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning fund opening balance","$mm nominal",null,{"$f":"F82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Provision allowed current period","$mm nominal",null,{"$f":"IF(G75<>0,(G71-G78)*IFERROR(G76/F74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(H75<>0,(H71-H78)*IFERROR(H76/G74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(I75<>0,(I71-I78)*IFERROR(I76/H74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(J75<>0,(J71-J78)*IFERROR(J76/I74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(K75<>0,(K71-K78)*IFERROR(K76/J74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(L75<>0,(L71-L78)*IFERROR(L76/K74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(M75<>0,(M71-M78)*IFERROR(M76/L74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(N75<>0,(N71-N78)*IFERROR(N76/M74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(O75<>0,(O71-O78)*IFERROR(O76/N74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(P75<>0,(P71-P78)*IFERROR(P76/O74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(Q75<>0,(Q71-Q78)*IFERROR(Q76/P74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(R75<>0,(R71-R78)*IFERROR(R76/Q74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(S75<>0,(S71-S78)*IFERROR(S76/R74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(T75<>0,(T71-T78)*IFERROR(T76/S74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(U75<>0,(U71-U78)*IFERROR(U76/T74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(V75<>0,(V71-V78)*IFERROR(V76/U74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(W75<>0,(W71-W78)*IFERROR(W76/V74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(X75<>0,(X71-X78)*IFERROR(X76/W74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(Y75<>0,(Y71-Y78)*IFERROR(Y76/X74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(Z75<>0,(Z71-Z78)*IFERROR(Z76/Y74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AA75<>0,(AA71-AA78)*IFERROR(AA76/Z74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AB75<>0,(AB71-AB78)*IFERROR(AB76/AA74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AC75<>0,(AC71-AC78)*IFERROR(AC76/AB74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AD75<>0,(AD71-AD78)*IFERROR(AD76/AC74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AE75<>0,(AE71-AE78)*IFERROR(AE76/AD74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AF75<>0,(AF71-AF78)*IFERROR(AF76/AE74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AG75<>0,(AG71-AG78)*IFERROR(AG76/AF74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AH75<>0,(AH71-AH78)*IFERROR(AH76/AG74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AI75<>0,(AI71-AI78)*IFERROR(AI76/AH74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AJ75<>0,(AJ71-AJ78)*IFERROR(AJ76/AI74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AK75<>0,(AK71-AK78)*IFERROR(AK76/AJ74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AL75<>0,(AL71-AL78)*IFERROR(AL76/AK74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AM75<>0,(AM71-AM78)*IFERROR(AM76/AL74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AN75<>0,(AN71-AN78)*IFERROR(AN76/AM74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AO75<>0,(AO71-AO78)*IFERROR(AO76/AN74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AP75<>0,(AP71-AP78)*IFERROR(AP76/AO74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AQ75<>0,(AQ71-AQ78)*IFERROR(AQ76/AP74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AR75<>0,(AR71-AR78)*IFERROR(AR76/AQ74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AS75<>0,(AS71-AS78)*IFERROR(AS76/AR74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AT75<>0,(AT71-AT78)*IFERROR(AT76/AS74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AU75<>0,(AU71-AU78)*IFERROR(AU76/AT74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AV75<>0,(AV71-AV78)*IFERROR(AV76/AU74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AW75<>0,(AW71-AW78)*IFERROR(AW76/AV74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AX75<>0,(AX71-AX78)*IFERROR(AX76/AW74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AY75<>0,(AY71-AY78)*IFERROR(AY76/AX74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(AZ75<>0,(AZ71-AZ78)*IFERROR(AZ76/AY74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(BA75<>0,(BA71-BA78)*IFERROR(BA76/AZ74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(BB75<>0,(BB71-BB78)*IFERROR(BB76/BA74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(BC75<>0,(BC71-BC78)*IFERROR(BC76/BB74,1)*(Inputs!$F$57=\"yes\"),0)","v":0},{"$f":"IF(BD75<>0,(BD71-BD78)*IFERROR(BD76/BC74,1)*(Inputs!$F$57=\"yes\"),0)","v":0}]
[null,null,0,"Withdrawal to meet decommissioning costs","$mm nominal",null,{"$f":"MIN(G69,F82)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM69,AL82)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Surplus balance","$mm nominal",null,{"$f":"(G80<>0)*(G78+G80)*-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,{"$f":"(AM80<>0)*(AM78+AM80)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance","$mm nominal",null,{"$f":"SUM(G78:G81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM78:AM81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"OTHER TAX TYPES"]
[]
[null,null,null,"Bonus"]
[null,null,{"$f":"SUM(G88:BD88)","v":0},"Signature bonus","$mm nominal",null,{"$f":"(G30=1)*Inputs!$F$14","v":0},{"$f":"(H30=1)*Inputs!$F$14","v":0},{"$f":"(I30=1)*Inputs!$F$14","v":0},{"$f":"(J30=1)*Inputs!$F$14","v":0},{"$f":"(K30=1)*Inputs!$F$14","v":0},{"$f":"(L30=1)*Inputs!$F$14","v":0},{"$f":"(M30=1)*Inputs!$F$14","v":0},{"$f":"(N30=1)*Inputs!$F$14","v":0},{"$f":"(O30=1)*Inputs!$F$14","v":0},{"$f":"(P30=1)*Inputs!$F$14","v":0},{"$f":"(Q30=1)*Inputs!$F$14","v":0},{"$f":"(R30=1)*Inputs!$F$14","v":0},{"$f":"(S30=1)*Inputs!$F$14","v":0},{"$f":"(T30=1)*Inputs!$F$14","v":0},{"$f":"(U30=1)*Inputs!$F$14","v":0},{"$f":"(V30=1)*Inputs!$F$14","v":0},{"$f":"(W30=1)*Inputs!$F$14","v":0},{"$f":"(X30=1)*Inputs!$F$14","v":0},{"$f":"(Y30=1)*Inputs!$F$14","v":0},{"$f":"(Z30=1)*Inputs!$F$14","v":0},{"$f":"(AA30=1)*Inputs!$F$14","v":0},{"$f":"(AB30=1)*Inputs!$F$14","v":0},{"$f":"(AC30=1)*Inputs!$F$14","v":0},{"$f":"(AD30=1)*Inputs!$F$14","v":0},{"$f":"(AE30=1)*Inputs!$F$14","v":0},{"$f":"(AF30=1)*Inputs!$F$14","v":0},{"$f":"(AG30=1)*Inputs!$F$14","v":0},{"$f":"(AH30=1)*Inputs!$F$14","v":0},{"$f":"(AI30=1)*Inputs!$F$14","v":0},{"$f":"(AJ30=1)*Inputs!$F$14","v":0},{"$f":"(AK30=1)*Inputs!$F$14","v":0},{"$f":"(AL30=1)*Inputs!$F$14","v":0},{"$f":"(AM30=1)*Inputs!$F$14","v":0},{"$f":"(AN30=1)*Inputs!$F$14","v":0},{"$f":"(AO30=1)*Inputs!$F$14","v":0},{"$f":"(AP30=1)*Inputs!$F$14","v":0},{"$f":"(AQ30=1)*Inputs!$F$14","v":0},{"$f":"(AR30=1)*Inputs!$F$14","v":0},{"$f":"(AS30=1)*Inputs!$F$14","v":0},{"$f":"(AT30=1)*Inputs!$F$14","v":0},{"$f":"(AU30=1)*Inputs!$F$14","v":0},{"$f":"(AV30=1)*Inputs!$F$14","v":0},{"$f":"(AW30=1)*Inputs!$F$14","v":0},{"$f":"(AX30=1)*Inputs!$F$14","v":0},{"$f":"(AY30=1)*Inputs!$F$14","v":0},{"$f":"(AZ30=1)*Inputs!$F$14","v":0},{"$f":"(BA30=1)*Inputs!$F$14","v":0},{"$f":"(BB30=1)*Inputs!$F$14","v":0},{"$f":"(BC30=1)*Inputs!$F$14","v":0},{"$f":"(BD30=1)*Inputs!$F$14","v":0}]
[]
[null,null,null,"Import duties"]
[null,null,{"$f":"SUM(G91:BD91)","v":75.354344094350694},"Import duties","$mm nominal",null,{"$f":"(G54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!G51:G52)*Inputs!$F$55*Inputs!$F$186)","v":3.75},{"$f":"(H54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!H51:H52)*Inputs!$F$55*Inputs!$F$186)","v":6.375},{"$f":"(I54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!I51:I52)*Inputs!$F$55*Inputs!$F$186)","v":3.6986220000000003},{"$f":"(J54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!J51:J52)*Inputs!$F$55*Inputs!$F$186)","v":2.7989361000000001},{"$f":"(K54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!K51:K52)*Inputs!$F$55*Inputs!$F$186)","v":2.854914822},{"$f":"(L54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!L51:L52)*Inputs!$F$55*Inputs!$F$186)","v":2.9120131184400004},{"$f":"(M54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!M51:M52)*Inputs!$F$55*Inputs!$F$186)","v":2.9702533808088005},{"$f":"(N54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!N51:N52)*Inputs!$F$55*Inputs!$F$186)","v":3.0296584484249758},{"$f":"(O54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!O51:O52)*Inputs!$F$55*Inputs!$F$186)","v":3.0902516173934753},{"$f":"(P54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!P51:P52)*Inputs!$F$55*Inputs!$F$186)","v":3.1520566497413451},{"$f":"(Q54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!Q51:Q52)*Inputs!$F$55*Inputs!$F$186)","v":3.2150977827361724},{"$f":"(R54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!R51:R52)*Inputs!$F$55*Inputs!$F$186)","v":3.2793997383908948},{"$f":"(S54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!S51:S52)*Inputs!$F$55*Inputs!$F$186)","v":3.3449877331587134},{"$f":"(T54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!T51:T52)*Inputs!$F$55*Inputs!$F$186)","v":3.4118874878218879},{"$f":"(U54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!U51:U52)*Inputs!$F$55*Inputs!$F$186)","v":3.4801252375783251},{"$f":"(V54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!V51:V52)*Inputs!$F$55*Inputs!$F$186)","v":3.5497277423298912},{"$f":"(W54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!W51:W52)*Inputs!$F$55*Inputs!$F$186)","v":3.6207222971764894},{"$f":"(X54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!X51:X52)*Inputs!$F$55*Inputs!$F$186)","v":3.6931367431200197},{"$f":"(Y54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!Y51:Y52)*Inputs!$F$55*Inputs!$F$186)","v":3.7669994779824196},{"$f":"(Z54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!Z51:Z52)*Inputs!$F$55*Inputs!$F$186)","v":3.8423394675420677},{"$f":"(AA54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AA51:AA52)*Inputs!$F$55*Inputs!$F$186)","v":3.9191862568929099},{"$f":"(AB54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AB51:AB52)*Inputs!$F$55*Inputs!$F$186)","v":1.599027992812307},{"$f":"(AC54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AC51:AC52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AD54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AD51:AD52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AE54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AE51:AE52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AF54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AF51:AF52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AG54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AG51:AG52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AH54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AH51:AH52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AI54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AI51:AI52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AJ54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AJ51:AJ52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AK54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AK51:AK52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AL54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AL51:AL52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AM54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AM51:AM52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AN54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AN51:AN52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AO54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AO51:AO52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AP54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AP51:AP52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AQ54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AQ51:AQ52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AR54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AR51:AR52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AS54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AS51:AS52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AT54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AT51:AT52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AU54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AU51:AU52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AV54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AV51:AV52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AW54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AW51:AW52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AX54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AX51:AX52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AY54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AY51:AY52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(AZ54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!AZ51:AZ52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(BA54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!BA51:BA52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(BB54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!BB51:BB52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(BC54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!BC51:BC52)*Inputs!$F$55*Inputs!$F$186)","v":0},{"$f":"(BD54*Inputs!$F$55*Inputs!$F$185)+(SUM(Model!BD51:BD52)*Inputs!$F$55*Inputs!$F$186)","v":0}]
[]
[null,null,null,"VAT"]
[null,null,null,"VAT-able costs","$mm nominal",null,{"$f":"SUM(G52:G53)*Inputs!$F$186+Model!G54*Inputs!$F$185+G91","v":78.75},{"$f":"SUM(H52:H53)*Inputs!$F$186+Model!H54*Inputs!$F$185+H91","v":133.875},{"$f":"SUM(I52:I53)*Inputs!$F$186+Model!I54*Inputs!$F$185+I91","v":80.011961999999997},{"$f":"SUM(J52:J53)*Inputs!$F$186+Model!J54*Inputs!$F$185+J91","v":61.165376099999996},{"$f":"SUM(K52:K53)*Inputs!$F$186+Model!K54*Inputs!$F$185+K91","v":62.388683621999995},{"$f":"SUM(L52:L53)*Inputs!$F$186+Model!L54*Inputs!$F$185+L91","v":63.636457294440007},{"$f":"SUM(M52:M53)*Inputs!$F$186+Model!M54*Inputs!$F$185+M91","v":64.90918644032881},{"$f":"SUM(N52:N53)*Inputs!$F$186+Model!N54*Inputs!$F$185+N91","v":66.207370169135373},{"$f":"SUM(O52:O53)*Inputs!$F$186+Model!O54*Inputs!$F$185+O91","v":67.531517572518084},{"$f":"SUM(P52:P53)*Inputs!$F$186+Model!P54*Inputs!$F$185+P91","v":68.882147923968432},{"$f":"SUM(Q52:Q53)*Inputs!$F$186+Model!Q54*Inputs!$F$185+Q91","v":70.259790882447817},{"$f":"SUM(R52:R53)*Inputs!$F$186+Model!R54*Inputs!$F$185+R91","v":71.664986700096748},{"$f":"SUM(S52:S53)*Inputs!$F$186+Model!S54*Inputs!$F$185+S91","v":73.098286434098711},{"$f":"SUM(T52:T53)*Inputs!$F$186+Model!T54*Inputs!$F$185+T91","v":74.560252162780685},{"$f":"SUM(U52:U53)*Inputs!$F$186+Model!U54*Inputs!$F$185+U91","v":76.051457206036289},{"$f":"SUM(V52:V53)*Inputs!$F$186+Model!V54*Inputs!$F$185+V91","v":77.572486350157007},{"$f":"SUM(W52:W53)*Inputs!$F$186+Model!W54*Inputs!$F$185+W91","v":79.123936077160153},{"$f":"SUM(X52:X53)*Inputs!$F$186+Model!X54*Inputs!$F$185+X91","v":80.706414798703364},{"$f":"SUM(Y52:Y53)*Inputs!$F$186+Model!Y54*Inputs!$F$185+Y91","v":82.320543094677419},{"$f":"SUM(Z52:Z53)*Inputs!$F$186+Model!Z54*Inputs!$F$185+Z91","v":83.966953956570961},{"$f":"SUM(AA52:AA53)*Inputs!$F$186+Model!AA54*Inputs!$F$185+AA91","v":85.646293035702399},{"$f":"SUM(AB52:AB53)*Inputs!$F$186+Model!AB54*Inputs!$F$185+AB91","v":36.989837122828774},{"$f":"SUM(AC52:AC53)*Inputs!$F$186+Model!AC54*Inputs!$F$185+AC91","v":0},{"$f":"SUM(AD52:AD53)*Inputs!$F$186+Model!AD54*Inputs!$F$185+AD91","v":0},{"$f":"SUM(AE52:AE53)*Inputs!$F$186+Model!AE54*Inputs!$F$185+AE91","v":0},{"$f":"SUM(AF52:AF53)*Inputs!$F$186+Model!AF54*Inputs!$F$185+AF91","v":0},{"$f":"SUM(AG52:AG53)*Inputs!$F$186+Model!AG54*Inputs!$F$185+AG91","v":0},{"$f":"SUM(AH52:AH53)*Inputs!$F$186+Model!AH54*Inputs!$F$185+AH91","v":0},{"$f":"SUM(AI52:AI53)*Inputs!$F$186+Model!AI54*Inputs!$F$185+AI91","v":0},{"$f":"SUM(AJ52:AJ53)*Inputs!$F$186+Model!AJ54*Inputs!$F$185+AJ91","v":0},{"$f":"SUM(AK52:AK53)*Inputs!$F$186+Model!AK54*Inputs!$F$185+AK91","v":0},{"$f":"SUM(AL52:AL53)*Inputs!$F$186+Model!AL54*Inputs!$F$185+AL91","v":0},{"$f":"SUM(AM52:AM53)*Inputs!$F$186+Model!AM54*Inputs!$F$185+AM91","v":0},{"$f":"SUM(AN52:AN53)*Inputs!$F$186+Model!AN54*Inputs!$F$185+AN91","v":0},{"$f":"SUM(AO52:AO53)*Inputs!$F$186+Model!AO54*Inputs!$F$185+AO91","v":0},{"$f":"SUM(AP52:AP53)*Inputs!$F$186+Model!AP54*Inputs!$F$185+AP91","v":0},{"$f":"SUM(AQ52:AQ53)*Inputs!$F$186+Model!AQ54*Inputs!$F$185+AQ91","v":0},{"$f":"SUM(AR52:AR53)*Inputs!$F$186+Model!AR54*Inputs!$F$185+AR91","v":0},{"$f":"SUM(AS52:AS53)*Inputs!$F$186+Model!AS54*Inputs!$F$185+AS91","v":0},{"$f":"SUM(AT52:AT53)*Inputs!$F$186+Model!AT54*Inputs!$F$185+AT91","v":0},{"$f":"SUM(AU52:AU53)*Inputs!$F$186+Model!AU54*Inputs!$F$185+AU91","v":0},{"$f":"SUM(AV52:AV53)*Inputs!$F$186+Model!AV54*Inputs!$F$185+AV91","v":0},{"$f":"SUM(AW52:AW53)*Inputs!$F$186+Model!AW54*Inputs!$F$185+AW91","v":0},{"$f":"SUM(AX52:AX53)*Inputs!$F$186+Model!AX54*Inputs!$F$185+AX91","v":0},{"$f":"SUM(AY52:AY53)*Inputs!$F$186+Model!AY54*Inputs!$F$185+AY91","v":0},{"$f":"SUM(AZ52:AZ53)*Inputs!$F$186+Model!AZ54*Inputs!$F$185+AZ91","v":0},{"$f":"SUM(BA52:BA53)*Inputs!$F$186+Model!BA54*Inputs!$F$185+BA91","v":0},{"$f":"SUM(BB52:BB53)*Inputs!$F$186+Model!BB54*Inputs!$F$185+BB91","v":0},{"$f":"SUM(BC52:BC53)*Inputs!$F$186+Model!BC54*Inputs!$F$185+BC91","v":0},{"$f":"SUM(BD52:BD53)*Inputs!$F$186+Model!BD54*Inputs!$F$185+BD91","v":0}]
[null,null,null,"VAT payable","$mm nominal",null,{"$f":"G94*Inputs!$F$56","v":0},{"$f":"H94*Inputs!$F$56","v":0},{"$f":"I94*Inputs!$F$56","v":0},{"$f":"J94*Inputs!$F$56","v":0},{"$f":"K94*Inputs!$F$56","v":0},{"$f":"L94*Inputs!$F$56","v":0},{"$f":"M94*Inputs!$F$56","v":0},{"$f":"N94*Inputs!$F$56","v":0},{"$f":"O94*Inputs!$F$56","v":0},{"$f":"P94*Inputs!$F$56","v":0},{"$f":"Q94*Inputs!$F$56","v":0},{"$f":"R94*Inputs!$F$56","v":0},{"$f":"S94*Inputs!$F$56","v":0},{"$f":"T94*Inputs!$F$56","v":0},{"$f":"U94*Inputs!$F$56","v":0},{"$f":"V94*Inputs!$F$56","v":0},{"$f":"W94*Inputs!$F$56","v":0},{"$f":"X94*Inputs!$F$56","v":0},{"$f":"Y94*Inputs!$F$56","v":0},{"$f":"Z94*Inputs!$F$56","v":0},{"$f":"AA94*Inputs!$F$56","v":0},{"$f":"AB94*Inputs!$F$56","v":0},{"$f":"AC94*Inputs!$F$56","v":0},{"$f":"AD94*Inputs!$F$56","v":0},{"$f":"AE94*Inputs!$F$56","v":0},{"$f":"AF94*Inputs!$F$56","v":0},{"$f":"AG94*Inputs!$F$56","v":0},{"$f":"AH94*Inputs!$F$56","v":0},{"$f":"AI94*Inputs!$F$56","v":0},{"$f":"AJ94*Inputs!$F$56","v":0},{"$f":"AK94*Inputs!$F$56","v":0},{"$f":"AL94*Inputs!$F$56","v":0},{"$f":"AM94*Inputs!$F$56","v":0},{"$f":"AN94*Inputs!$F$56","v":0},{"$f":"AO94*Inputs!$F$56","v":0},{"$f":"AP94*Inputs!$F$56","v":0},{"$f":"AQ94*Inputs!$F$56","v":0},{"$f":"AR94*Inputs!$F$56","v":0},{"$f":"AS94*Inputs!$F$56","v":0},{"$f":"AT94*Inputs!$F$56","v":0},{"$f":"AU94*Inputs!$F$56","v":0},{"$f":"AV94*Inputs!$F$56","v":0},{"$f":"AW94*Inputs!$F$56","v":0},{"$f":"AX94*Inputs!$F$56","v":0},{"$f":"AY94*Inputs!$F$56","v":0},{"$f":"AZ94*Inputs!$F$56","v":0},{"$f":"BA94*Inputs!$F$56","v":0},{"$f":"BB94*Inputs!$F$56","v":0},{"$f":"BC94*Inputs!$F$56","v":0},{"$f":"BD94*Inputs!$F$56","v":0}]
[]
[]
[null,null,null,"ROYALTIES"]
[]
[null,null,null,"Royalty"]
[null,null,{"$f":"SUM(G101:BD101)","v":7717.2367130479515},"Primary gross revenue","$mm nominal",null,{"$f":"G45","v":0},{"$f":"H45","v":0},135.25200000000001,344.89259999999996,351.79045200000002,358.82626104000002,366.00278626080001,373.32284198601593,380.7892988257363,388.405084802251,396.17318649829605,404.09665022826192,412.17858323282724,420.42215489748372,428.83059799543344,437.40720995534201,446.1553541544489,455.07846123753791,464.18003046228864,473.46363107153439,482.93290369296511,197.03662470672975,0,0,0,0,0,0,0,0,0,0,{"$f":"AM45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G102:BD102)","v":6876.0579113257254},"Net revenue (net backed)","$mm nominal",null,{"$f":"G49*(1-Inputs!$F$207)","v":0},{"$f":"H49*(1-Inputs!$F$207)","v":0},{"$f":"I49*(1-Inputs!$F$207)","v":120.50953199999999},{"$f":"J49*(1-Inputs!$F$207)","v":307.29930660000002},{"$f":"K49*(1-Inputs!$F$207)","v":313.44529273200004},{"$f":"L49*(1-Inputs!$F$207)","v":319.71419858664001},{"$f":"M49*(1-Inputs!$F$207)","v":326.10848255837283},{"$f":"N49*(1-Inputs!$F$207)","v":332.63065220954019},{"$f":"O49*(1-Inputs!$F$207)","v":339.28326525373103},{"$f":"P49*(1-Inputs!$F$207)","v":346.06893055880568},{"$f":"Q49*(1-Inputs!$F$207)","v":352.9903091699818},{"$f":"R49*(1-Inputs!$F$207)","v":360.05011535338139},{"$f":"S49*(1-Inputs!$F$207)","v":367.2511176604491},{"$f":"T49*(1-Inputs!$F$207)","v":374.59614001365799},{"$f":"U49*(1-Inputs!$F$207)","v":382.08806281393123},{"$f":"V49*(1-Inputs!$F$207)","v":389.72982407020976},{"$f":"W49*(1-Inputs!$F$207)","v":397.52442055161396},{"$f":"X49*(1-Inputs!$F$207)","v":405.47490896264628},{"$f":"Y49*(1-Inputs!$F$207)","v":413.58440714189919},{"$f":"Z49*(1-Inputs!$F$207)","v":421.85609528473714},{"$f":"AA49*(1-Inputs!$F$207)","v":430.2932171904319},{"$f":"AB49*(1-Inputs!$F$207)","v":175.55963261369621},{"$f":"AC49*(1-Inputs!$F$207)","v":0},{"$f":"AD49*(1-Inputs!$F$207)","v":0},{"$f":"AE49*(1-Inputs!$F$207)","v":0},{"$f":"AF49*(1-Inputs!$F$207)","v":0},{"$f":"AG49*(1-Inputs!$F$207)","v":0},{"$f":"AH49*(1-Inputs!$F$207)","v":0},{"$f":"AI49*(1-Inputs!$F$207)","v":0},{"$f":"AJ49*(1-Inputs!$F$207)","v":0},{"$f":"AK49*(1-Inputs!$F$207)","v":0},{"$f":"AL49*(1-Inputs!$F$207)","v":0},{"$f":"AM49*(1-Inputs!$F$207)","v":0},{"$f":"AN49*(1-Inputs!$F$207)","v":0},{"$f":"AO49*(1-Inputs!$F$207)","v":0},{"$f":"AP49*(1-Inputs!$F$207)","v":0},{"$f":"AQ49*(1-Inputs!$F$207)","v":0},{"$f":"AR49*(1-Inputs!$F$207)","v":0},{"$f":"AS49*(1-Inputs!$F$207)","v":0},{"$f":"AT49*(1-Inputs!$F$207)","v":0},{"$f":"AU49*(1-Inputs!$F$207)","v":0},{"$f":"AV49*(1-Inputs!$F$207)","v":0},{"$f":"AW49*(1-Inputs!$F$207)","v":0},{"$f":"AX49*(1-Inputs!$F$207)","v":0},{"$f":"AY49*(1-Inputs!$F$207)","v":0},{"$f":"AZ49*(1-Inputs!$F$207)","v":0},{"$f":"BA49*(1-Inputs!$F$207)","v":0},{"$f":"BB49*(1-Inputs!$F$207)","v":0},{"$f":"BC49*(1-Inputs!$F$207)","v":0},{"$f":"BD49*(1-Inputs!$F$207)","v":0}]
[null,null,null,"VAT deducted","$mm nominal",null,{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G104:BD104)","v":7717.2367130479515},"Royalty base","$mm nominal",null,{"$f":"IF(Inputs!$F$20=1,IF(G$31=0,0,IF(Inputs!$F$19=\"gross\",G101,G102))-IF(G101>0,Model!G103,0),IF(G31=0,0,IF(Inputs!$F$19=\"gross\",G101,G102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(H$31=0,0,IF(Inputs!$F$19=\"gross\",H101,H102))-IF(H101>0,Model!H103,0),IF(H31=0,0,IF(Inputs!$F$19=\"gross\",H101,H102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(I$31=0,0,IF(Inputs!$F$19=\"gross\",I101,I102))-IF(I101>0,Model!I103,0),IF(I31=0,0,IF(Inputs!$F$19=\"gross\",I101,I102)))","v":135.25200000000001},{"$f":"IF(Inputs!$F$20=1,IF(J$31=0,0,IF(Inputs!$F$19=\"gross\",J101,J102))-IF(J101>0,Model!J103,0),IF(J31=0,0,IF(Inputs!$F$19=\"gross\",J101,J102)))","v":344.89259999999996},{"$f":"IF(Inputs!$F$20=1,IF(K$31=0,0,IF(Inputs!$F$19=\"gross\",K101,K102))-IF(K101>0,Model!K103,0),IF(K31=0,0,IF(Inputs!$F$19=\"gross\",K101,K102)))","v":351.79045200000002},{"$f":"IF(Inputs!$F$20=1,IF(L$31=0,0,IF(Inputs!$F$19=\"gross\",L101,L102))-IF(L101>0,Model!L103,0),IF(L31=0,0,IF(Inputs!$F$19=\"gross\",L101,L102)))","v":358.82626104000002},{"$f":"IF(Inputs!$F$20=1,IF(M$31=0,0,IF(Inputs!$F$19=\"gross\",M101,M102))-IF(M101>0,Model!M103,0),IF(M31=0,0,IF(Inputs!$F$19=\"gross\",M101,M102)))","v":366.00278626080001},{"$f":"IF(Inputs!$F$20=1,IF(N$31=0,0,IF(Inputs!$F$19=\"gross\",N101,N102))-IF(N101>0,Model!N103,0),IF(N31=0,0,IF(Inputs!$F$19=\"gross\",N101,N102)))","v":373.32284198601593},{"$f":"IF(Inputs!$F$20=1,IF(O$31=0,0,IF(Inputs!$F$19=\"gross\",O101,O102))-IF(O101>0,Model!O103,0),IF(O31=0,0,IF(Inputs!$F$19=\"gross\",O101,O102)))","v":380.7892988257363},{"$f":"IF(Inputs!$F$20=1,IF(P$31=0,0,IF(Inputs!$F$19=\"gross\",P101,P102))-IF(P101>0,Model!P103,0),IF(P31=0,0,IF(Inputs!$F$19=\"gross\",P101,P102)))","v":388.405084802251},{"$f":"IF(Inputs!$F$20=1,IF(Q$31=0,0,IF(Inputs!$F$19=\"gross\",Q101,Q102))-IF(Q101>0,Model!Q103,0),IF(Q31=0,0,IF(Inputs!$F$19=\"gross\",Q101,Q102)))","v":396.17318649829605},{"$f":"IF(Inputs!$F$20=1,IF(R$31=0,0,IF(Inputs!$F$19=\"gross\",R101,R102))-IF(R101>0,Model!R103,0),IF(R31=0,0,IF(Inputs!$F$19=\"gross\",R101,R102)))","v":404.09665022826192},{"$f":"IF(Inputs!$F$20=1,IF(S$31=0,0,IF(Inputs!$F$19=\"gross\",S101,S102))-IF(S101>0,Model!S103,0),IF(S31=0,0,IF(Inputs!$F$19=\"gross\",S101,S102)))","v":412.17858323282724},{"$f":"IF(Inputs!$F$20=1,IF(T$31=0,0,IF(Inputs!$F$19=\"gross\",T101,T102))-IF(T101>0,Model!T103,0),IF(T31=0,0,IF(Inputs!$F$19=\"gross\",T101,T102)))","v":420.42215489748372},{"$f":"IF(Inputs!$F$20=1,IF(U$31=0,0,IF(Inputs!$F$19=\"gross\",U101,U102))-IF(U101>0,Model!U103,0),IF(U31=0,0,IF(Inputs!$F$19=\"gross\",U101,U102)))","v":428.83059799543344},{"$f":"IF(Inputs!$F$20=1,IF(V$31=0,0,IF(Inputs!$F$19=\"gross\",V101,V102))-IF(V101>0,Model!V103,0),IF(V31=0,0,IF(Inputs!$F$19=\"gross\",V101,V102)))","v":437.40720995534201},{"$f":"IF(Inputs!$F$20=1,IF(W$31=0,0,IF(Inputs!$F$19=\"gross\",W101,W102))-IF(W101>0,Model!W103,0),IF(W31=0,0,IF(Inputs!$F$19=\"gross\",W101,W102)))","v":446.1553541544489},{"$f":"IF(Inputs!$F$20=1,IF(X$31=0,0,IF(Inputs!$F$19=\"gross\",X101,X102))-IF(X101>0,Model!X103,0),IF(X31=0,0,IF(Inputs!$F$19=\"gross\",X101,X102)))","v":455.07846123753791},{"$f":"IF(Inputs!$F$20=1,IF(Y$31=0,0,IF(Inputs!$F$19=\"gross\",Y101,Y102))-IF(Y101>0,Model!Y103,0),IF(Y31=0,0,IF(Inputs!$F$19=\"gross\",Y101,Y102)))","v":464.18003046228864},{"$f":"IF(Inputs!$F$20=1,IF(Z$31=0,0,IF(Inputs!$F$19=\"gross\",Z101,Z102))-IF(Z101>0,Model!Z103,0),IF(Z31=0,0,IF(Inputs!$F$19=\"gross\",Z101,Z102)))","v":473.46363107153439},{"$f":"IF(Inputs!$F$20=1,IF(AA$31=0,0,IF(Inputs!$F$19=\"gross\",AA101,AA102))-IF(AA101>0,Model!AA103,0),IF(AA31=0,0,IF(Inputs!$F$19=\"gross\",AA101,AA102)))","v":482.93290369296511},{"$f":"IF(Inputs!$F$20=1,IF(AB$31=0,0,IF(Inputs!$F$19=\"gross\",AB101,AB102))-IF(AB101>0,Model!AB103,0),IF(AB31=0,0,IF(Inputs!$F$19=\"gross\",AB101,AB102)))","v":197.03662470672975},{"$f":"IF(Inputs!$F$20=1,IF(AC$31=0,0,IF(Inputs!$F$19=\"gross\",AC101,AC102))-IF(AC101>0,Model!AC103,0),IF(AC31=0,0,IF(Inputs!$F$19=\"gross\",AC101,AC102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AD$31=0,0,IF(Inputs!$F$19=\"gross\",AD101,AD102))-IF(AD101>0,Model!AD103,0),IF(AD31=0,0,IF(Inputs!$F$19=\"gross\",AD101,AD102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AE$31=0,0,IF(Inputs!$F$19=\"gross\",AE101,AE102))-IF(AE101>0,Model!AE103,0),IF(AE31=0,0,IF(Inputs!$F$19=\"gross\",AE101,AE102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AF$31=0,0,IF(Inputs!$F$19=\"gross\",AF101,AF102))-IF(AF101>0,Model!AF103,0),IF(AF31=0,0,IF(Inputs!$F$19=\"gross\",AF101,AF102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AG$31=0,0,IF(Inputs!$F$19=\"gross\",AG101,AG102))-IF(AG101>0,Model!AG103,0),IF(AG31=0,0,IF(Inputs!$F$19=\"gross\",AG101,AG102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AH$31=0,0,IF(Inputs!$F$19=\"gross\",AH101,AH102))-IF(AH101>0,Model!AH103,0),IF(AH31=0,0,IF(Inputs!$F$19=\"gross\",AH101,AH102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AI$31=0,0,IF(Inputs!$F$19=\"gross\",AI101,AI102))-IF(AI101>0,Model!AI103,0),IF(AI31=0,0,IF(Inputs!$F$19=\"gross\",AI101,AI102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AJ$31=0,0,IF(Inputs!$F$19=\"gross\",AJ101,AJ102))-IF(AJ101>0,Model!AJ103,0),IF(AJ31=0,0,IF(Inputs!$F$19=\"gross\",AJ101,AJ102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AK$31=0,0,IF(Inputs!$F$19=\"gross\",AK101,AK102))-IF(AK101>0,Model!AK103,0),IF(AK31=0,0,IF(Inputs!$F$19=\"gross\",AK101,AK102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AL$31=0,0,IF(Inputs!$F$19=\"gross\",AL101,AL102))-IF(AL101>0,Model!AL103,0),IF(AL31=0,0,IF(Inputs!$F$19=\"gross\",AL101,AL102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AM$31=0,0,IF(Inputs!$F$19=\"gross\",AM101,AM102))-IF(AM101>0,Model!AM103,0),IF(AM31=0,0,IF(Inputs!$F$19=\"gross\",AM101,AM102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AN$31=0,0,IF(Inputs!$F$19=\"gross\",AN101,AN102))-IF(AN101>0,Model!AN103,0),IF(AN31=0,0,IF(Inputs!$F$19=\"gross\",AN101,AN102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AO$31=0,0,IF(Inputs!$F$19=\"gross\",AO101,AO102))-IF(AO101>0,Model!AO103,0),IF(AO31=0,0,IF(Inputs!$F$19=\"gross\",AO101,AO102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AP$31=0,0,IF(Inputs!$F$19=\"gross\",AP101,AP102))-IF(AP101>0,Model!AP103,0),IF(AP31=0,0,IF(Inputs!$F$19=\"gross\",AP101,AP102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AQ$31=0,0,IF(Inputs!$F$19=\"gross\",AQ101,AQ102))-IF(AQ101>0,Model!AQ103,0),IF(AQ31=0,0,IF(Inputs!$F$19=\"gross\",AQ101,AQ102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AR$31=0,0,IF(Inputs!$F$19=\"gross\",AR101,AR102))-IF(AR101>0,Model!AR103,0),IF(AR31=0,0,IF(Inputs!$F$19=\"gross\",AR101,AR102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AS$31=0,0,IF(Inputs!$F$19=\"gross\",AS101,AS102))-IF(AS101>0,Model!AS103,0),IF(AS31=0,0,IF(Inputs!$F$19=\"gross\",AS101,AS102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AT$31=0,0,IF(Inputs!$F$19=\"gross\",AT101,AT102))-IF(AT101>0,Model!AT103,0),IF(AT31=0,0,IF(Inputs!$F$19=\"gross\",AT101,AT102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AU$31=0,0,IF(Inputs!$F$19=\"gross\",AU101,AU102))-IF(AU101>0,Model!AU103,0),IF(AU31=0,0,IF(Inputs!$F$19=\"gross\",AU101,AU102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AV$31=0,0,IF(Inputs!$F$19=\"gross\",AV101,AV102))-IF(AV101>0,Model!AV103,0),IF(AV31=0,0,IF(Inputs!$F$19=\"gross\",AV101,AV102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AW$31=0,0,IF(Inputs!$F$19=\"gross\",AW101,AW102))-IF(AW101>0,Model!AW103,0),IF(AW31=0,0,IF(Inputs!$F$19=\"gross\",AW101,AW102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AX$31=0,0,IF(Inputs!$F$19=\"gross\",AX101,AX102))-IF(AX101>0,Model!AX103,0),IF(AX31=0,0,IF(Inputs!$F$19=\"gross\",AX101,AX102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AY$31=0,0,IF(Inputs!$F$19=\"gross\",AY101,AY102))-IF(AY101>0,Model!AY103,0),IF(AY31=0,0,IF(Inputs!$F$19=\"gross\",AY101,AY102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AZ$31=0,0,IF(Inputs!$F$19=\"gross\",AZ101,AZ102))-IF(AZ101>0,Model!AZ103,0),IF(AZ31=0,0,IF(Inputs!$F$19=\"gross\",AZ101,AZ102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BA$31=0,0,IF(Inputs!$F$19=\"gross\",BA101,BA102))-IF(BA101>0,Model!BA103,0),IF(BA31=0,0,IF(Inputs!$F$19=\"gross\",BA101,BA102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BB$31=0,0,IF(Inputs!$F$19=\"gross\",BB101,BB102))-IF(BB101>0,Model!BB103,0),IF(BB31=0,0,IF(Inputs!$F$19=\"gross\",BB101,BB102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BC$31=0,0,IF(Inputs!$F$19=\"gross\",BC101,BC102))-IF(BC101>0,Model!BC103,0),IF(BC31=0,0,IF(Inputs!$F$19=\"gross\",BC101,BC102)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BD$31=0,0,IF(Inputs!$F$19=\"gross\",BD101,BD102))-IF(BD101>0,Model!BD103,0),IF(BD31=0,0,IF(Inputs!$F$19=\"gross\",BD101,BD102)))","v":0}]
[null,null,null,"Rate","%",null,{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$4,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2}]
[null,null,{"$f":"SUM(G106:BD106)","v":540.2065699133567},"Royalty payable (primary mineral)","$mm nominal",null,{"$f":"G104*G105","v":0},0,{"$f":"I104*I105","v":9.4676400000000012},24.142482000000001,24.625331640000002,25.117838272800004,25.620195038256004,26.132598939021118,26.655250917801542,27.188355936157571,27.732123054880727,28.286765515978338,28.852500826297909,29.429550842823865,30.018141859680345,30.618504696873945,31.230874790811427,31.855492286627655,32.492602132360211,33.142454175007408,33.805303258507564,13.792563729471084,0,0,0,0,0,0,0,0,0,0,{"$f":"AM104*AM105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,{"$f":"SUM(G109:BD109)","v":771.72367130479518},"Co-product gross revenue","$mm nominal",null,{"$f":"G46","v":0},{"$f":"H46","v":0},13.5252,34.489259999999994,35.179045199999997,35.882626104000003,36.600278626080005,37.332284198601592,38.078929882573632,38.840508480225104,39.617318649829606,40.409665022826189,41.217858323282719,42.042215489748372,42.883059799543346,43.740720995534197,44.615535415444889,45.507846123753794,46.418003046228861,47.346363107153437,48.293290369296514,19.703662470672974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G110:BD110)","v":84.889603843527496},"Net revenue (net backed)","$mm nominal",null,{"$f":"G48*Inputs!$F$207","v":0},{"$f":"H48*Inputs!$F$207","v":0},{"$f":"I48*Inputs!$F$207","v":1.4877720000000001},{"$f":"J48*Inputs!$F$207","v":3.7938185999999998},{"$f":"K48*Inputs!$F$207","v":3.869694972},{"$f":"L48*Inputs!$F$207","v":3.9470888714400001},{"$f":"M48*Inputs!$F$207","v":4.0260306488688},{"$f":"N48*Inputs!$F$207","v":4.1065512618461755},{"$f":"O48*Inputs!$F$207","v":4.1886822870830995},{"$f":"P48*Inputs!$F$207","v":4.2724559328247613},{"$f":"Q48*Inputs!$F$207","v":4.3579050514812563},{"$f":"R48*Inputs!$F$207","v":4.4450631525108815},{"$f":"S48*Inputs!$F$207","v":4.5339644155610994},{"$f":"T48*Inputs!$F$207","v":4.6246437038723212},{"$f":"U48*Inputs!$F$207","v":4.717136577949768},{"$f":"V48*Inputs!$F$207","v":4.811479309508762},{"$f":"W48*Inputs!$F$207","v":4.9077088956989385},{"$f":"X48*Inputs!$F$207","v":5.0058630736129182},{"$f":"Y48*Inputs!$F$207","v":5.1059803350851753},{"$f":"Z48*Inputs!$F$207","v":5.2080999417868785},{"$f":"AA48*Inputs!$F$207","v":5.3122619406226166},{"$f":"AB48*Inputs!$F$207","v":2.1674028717740277},{"$f":"AC48*Inputs!$F$207","v":0},{"$f":"AD48*Inputs!$F$207","v":0},{"$f":"AE48*Inputs!$F$207","v":0},{"$f":"AF48*Inputs!$F$207","v":0},{"$f":"AG48*Inputs!$F$207","v":0},{"$f":"AH48*Inputs!$F$207","v":0},{"$f":"AI48*Inputs!$F$207","v":0},{"$f":"AJ48*Inputs!$F$207","v":0},{"$f":"AK48*Inputs!$F$207","v":0},{"$f":"AL48*Inputs!$F$207","v":0},{"$f":"AM48*Inputs!$F$207","v":0},{"$f":"AN48*Inputs!$F$207","v":0},{"$f":"AO48*Inputs!$F$207","v":0},{"$f":"AP48*Inputs!$F$207","v":0},{"$f":"AQ48*Inputs!$F$207","v":0},{"$f":"AR48*Inputs!$F$207","v":0},{"$f":"AS48*Inputs!$F$207","v":0},{"$f":"AT48*Inputs!$F$207","v":0},{"$f":"AU48*Inputs!$F$207","v":0},{"$f":"AV48*Inputs!$F$207","v":0},{"$f":"AW48*Inputs!$F$207","v":0},{"$f":"AX48*Inputs!$F$207","v":0},{"$f":"AY48*Inputs!$F$207","v":0},{"$f":"AZ48*Inputs!$F$207","v":0},{"$f":"BA48*Inputs!$F$207","v":0},{"$f":"BB48*Inputs!$F$207","v":0},{"$f":"BC48*Inputs!$F$207","v":0},{"$f":"BD48*Inputs!$F$207","v":0}]
[null,null,null,"VAT deducted","$mm nominal",null,{"$f":"G103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G112:BD112)","v":771.72367130479518},"Royalty base","$mm nominal",null,{"$f":"IF(Inputs!$F$20=1,IF(G$31=0,0,IF(Inputs!$F$19=\"gross\",G109,G110))-IF(G109>0,Model!G111,0),IF(G39=0,0,IF(Inputs!$F$19=\"gross\",G109,G110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(H$31=0,0,IF(Inputs!$F$19=\"gross\",H109,H110))-IF(H109>0,Model!H111,0),IF(H39=0,0,IF(Inputs!$F$19=\"gross\",H109,H110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(I$31=0,0,IF(Inputs!$F$19=\"gross\",I109,I110))-IF(I109>0,Model!I111,0),IF(I39=0,0,IF(Inputs!$F$19=\"gross\",I109,I110)))","v":13.5252},{"$f":"IF(Inputs!$F$20=1,IF(J$31=0,0,IF(Inputs!$F$19=\"gross\",J109,J110))-IF(J109>0,Model!J111,0),IF(J39=0,0,IF(Inputs!$F$19=\"gross\",J109,J110)))","v":34.489259999999994},{"$f":"IF(Inputs!$F$20=1,IF(K$31=0,0,IF(Inputs!$F$19=\"gross\",K109,K110))-IF(K109>0,Model!K111,0),IF(K39=0,0,IF(Inputs!$F$19=\"gross\",K109,K110)))","v":35.179045199999997},{"$f":"IF(Inputs!$F$20=1,IF(L$31=0,0,IF(Inputs!$F$19=\"gross\",L109,L110))-IF(L109>0,Model!L111,0),IF(L39=0,0,IF(Inputs!$F$19=\"gross\",L109,L110)))","v":35.882626104000003},{"$f":"IF(Inputs!$F$20=1,IF(M$31=0,0,IF(Inputs!$F$19=\"gross\",M109,M110))-IF(M109>0,Model!M111,0),IF(M39=0,0,IF(Inputs!$F$19=\"gross\",M109,M110)))","v":36.600278626080005},{"$f":"IF(Inputs!$F$20=1,IF(N$31=0,0,IF(Inputs!$F$19=\"gross\",N109,N110))-IF(N109>0,Model!N111,0),IF(N39=0,0,IF(Inputs!$F$19=\"gross\",N109,N110)))","v":37.332284198601592},{"$f":"IF(Inputs!$F$20=1,IF(O$31=0,0,IF(Inputs!$F$19=\"gross\",O109,O110))-IF(O109>0,Model!O111,0),IF(O39=0,0,IF(Inputs!$F$19=\"gross\",O109,O110)))","v":38.078929882573632},{"$f":"IF(Inputs!$F$20=1,IF(P$31=0,0,IF(Inputs!$F$19=\"gross\",P109,P110))-IF(P109>0,Model!P111,0),IF(P39=0,0,IF(Inputs!$F$19=\"gross\",P109,P110)))","v":38.840508480225104},{"$f":"IF(Inputs!$F$20=1,IF(Q$31=0,0,IF(Inputs!$F$19=\"gross\",Q109,Q110))-IF(Q109>0,Model!Q111,0),IF(Q39=0,0,IF(Inputs!$F$19=\"gross\",Q109,Q110)))","v":39.617318649829606},{"$f":"IF(Inputs!$F$20=1,IF(R$31=0,0,IF(Inputs!$F$19=\"gross\",R109,R110))-IF(R109>0,Model!R111,0),IF(R39=0,0,IF(Inputs!$F$19=\"gross\",R109,R110)))","v":40.409665022826189},{"$f":"IF(Inputs!$F$20=1,IF(S$31=0,0,IF(Inputs!$F$19=\"gross\",S109,S110))-IF(S109>0,Model!S111,0),IF(S39=0,0,IF(Inputs!$F$19=\"gross\",S109,S110)))","v":41.217858323282719},{"$f":"IF(Inputs!$F$20=1,IF(T$31=0,0,IF(Inputs!$F$19=\"gross\",T109,T110))-IF(T109>0,Model!T111,0),IF(T39=0,0,IF(Inputs!$F$19=\"gross\",T109,T110)))","v":42.042215489748372},{"$f":"IF(Inputs!$F$20=1,IF(U$31=0,0,IF(Inputs!$F$19=\"gross\",U109,U110))-IF(U109>0,Model!U111,0),IF(U39=0,0,IF(Inputs!$F$19=\"gross\",U109,U110)))","v":42.883059799543346},{"$f":"IF(Inputs!$F$20=1,IF(V$31=0,0,IF(Inputs!$F$19=\"gross\",V109,V110))-IF(V109>0,Model!V111,0),IF(V39=0,0,IF(Inputs!$F$19=\"gross\",V109,V110)))","v":43.740720995534197},{"$f":"IF(Inputs!$F$20=1,IF(W$31=0,0,IF(Inputs!$F$19=\"gross\",W109,W110))-IF(W109>0,Model!W111,0),IF(W39=0,0,IF(Inputs!$F$19=\"gross\",W109,W110)))","v":44.615535415444889},{"$f":"IF(Inputs!$F$20=1,IF(X$31=0,0,IF(Inputs!$F$19=\"gross\",X109,X110))-IF(X109>0,Model!X111,0),IF(X39=0,0,IF(Inputs!$F$19=\"gross\",X109,X110)))","v":45.507846123753794},{"$f":"IF(Inputs!$F$20=1,IF(Y$31=0,0,IF(Inputs!$F$19=\"gross\",Y109,Y110))-IF(Y109>0,Model!Y111,0),IF(Y39=0,0,IF(Inputs!$F$19=\"gross\",Y109,Y110)))","v":46.418003046228861},{"$f":"IF(Inputs!$F$20=1,IF(Z$31=0,0,IF(Inputs!$F$19=\"gross\",Z109,Z110))-IF(Z109>0,Model!Z111,0),IF(Z39=0,0,IF(Inputs!$F$19=\"gross\",Z109,Z110)))","v":47.346363107153437},{"$f":"IF(Inputs!$F$20=1,IF(AA$31=0,0,IF(Inputs!$F$19=\"gross\",AA109,AA110))-IF(AA109>0,Model!AA111,0),IF(AA39=0,0,IF(Inputs!$F$19=\"gross\",AA109,AA110)))","v":48.293290369296514},{"$f":"IF(Inputs!$F$20=1,IF(AB$31=0,0,IF(Inputs!$F$19=\"gross\",AB109,AB110))-IF(AB109>0,Model!AB111,0),IF(AB39=0,0,IF(Inputs!$F$19=\"gross\",AB109,AB110)))","v":19.703662470672974},{"$f":"IF(Inputs!$F$20=1,IF(AC$31=0,0,IF(Inputs!$F$19=\"gross\",AC109,AC110))-IF(AC109>0,Model!AC111,0),IF(AC39=0,0,IF(Inputs!$F$19=\"gross\",AC109,AC110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AD$31=0,0,IF(Inputs!$F$19=\"gross\",AD109,AD110))-IF(AD109>0,Model!AD111,0),IF(AD39=0,0,IF(Inputs!$F$19=\"gross\",AD109,AD110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AE$31=0,0,IF(Inputs!$F$19=\"gross\",AE109,AE110))-IF(AE109>0,Model!AE111,0),IF(AE39=0,0,IF(Inputs!$F$19=\"gross\",AE109,AE110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AF$31=0,0,IF(Inputs!$F$19=\"gross\",AF109,AF110))-IF(AF109>0,Model!AF111,0),IF(AF39=0,0,IF(Inputs!$F$19=\"gross\",AF109,AF110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AG$31=0,0,IF(Inputs!$F$19=\"gross\",AG109,AG110))-IF(AG109>0,Model!AG111,0),IF(AG39=0,0,IF(Inputs!$F$19=\"gross\",AG109,AG110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AH$31=0,0,IF(Inputs!$F$19=\"gross\",AH109,AH110))-IF(AH109>0,Model!AH111,0),IF(AH39=0,0,IF(Inputs!$F$19=\"gross\",AH109,AH110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AI$31=0,0,IF(Inputs!$F$19=\"gross\",AI109,AI110))-IF(AI109>0,Model!AI111,0),IF(AI39=0,0,IF(Inputs!$F$19=\"gross\",AI109,AI110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AJ$31=0,0,IF(Inputs!$F$19=\"gross\",AJ109,AJ110))-IF(AJ109>0,Model!AJ111,0),IF(AJ39=0,0,IF(Inputs!$F$19=\"gross\",AJ109,AJ110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AK$31=0,0,IF(Inputs!$F$19=\"gross\",AK109,AK110))-IF(AK109>0,Model!AK111,0),IF(AK39=0,0,IF(Inputs!$F$19=\"gross\",AK109,AK110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AL$31=0,0,IF(Inputs!$F$19=\"gross\",AL109,AL110))-IF(AL109>0,Model!AL111,0),IF(AL39=0,0,IF(Inputs!$F$19=\"gross\",AL109,AL110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AM$31=0,0,IF(Inputs!$F$19=\"gross\",AM109,AM110))-IF(AM109>0,Model!AM111,0),IF(AM39=0,0,IF(Inputs!$F$19=\"gross\",AM109,AM110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AN$31=0,0,IF(Inputs!$F$19=\"gross\",AN109,AN110))-IF(AN109>0,Model!AN111,0),IF(AN39=0,0,IF(Inputs!$F$19=\"gross\",AN109,AN110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AO$31=0,0,IF(Inputs!$F$19=\"gross\",AO109,AO110))-IF(AO109>0,Model!AO111,0),IF(AO39=0,0,IF(Inputs!$F$19=\"gross\",AO109,AO110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AP$31=0,0,IF(Inputs!$F$19=\"gross\",AP109,AP110))-IF(AP109>0,Model!AP111,0),IF(AP39=0,0,IF(Inputs!$F$19=\"gross\",AP109,AP110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AQ$31=0,0,IF(Inputs!$F$19=\"gross\",AQ109,AQ110))-IF(AQ109>0,Model!AQ111,0),IF(AQ39=0,0,IF(Inputs!$F$19=\"gross\",AQ109,AQ110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AR$31=0,0,IF(Inputs!$F$19=\"gross\",AR109,AR110))-IF(AR109>0,Model!AR111,0),IF(AR39=0,0,IF(Inputs!$F$19=\"gross\",AR109,AR110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AS$31=0,0,IF(Inputs!$F$19=\"gross\",AS109,AS110))-IF(AS109>0,Model!AS111,0),IF(AS39=0,0,IF(Inputs!$F$19=\"gross\",AS109,AS110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AT$31=0,0,IF(Inputs!$F$19=\"gross\",AT109,AT110))-IF(AT109>0,Model!AT111,0),IF(AT39=0,0,IF(Inputs!$F$19=\"gross\",AT109,AT110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AU$31=0,0,IF(Inputs!$F$19=\"gross\",AU109,AU110))-IF(AU109>0,Model!AU111,0),IF(AU39=0,0,IF(Inputs!$F$19=\"gross\",AU109,AU110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AV$31=0,0,IF(Inputs!$F$19=\"gross\",AV109,AV110))-IF(AV109>0,Model!AV111,0),IF(AV39=0,0,IF(Inputs!$F$19=\"gross\",AV109,AV110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AW$31=0,0,IF(Inputs!$F$19=\"gross\",AW109,AW110))-IF(AW109>0,Model!AW111,0),IF(AW39=0,0,IF(Inputs!$F$19=\"gross\",AW109,AW110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AX$31=0,0,IF(Inputs!$F$19=\"gross\",AX109,AX110))-IF(AX109>0,Model!AX111,0),IF(AX39=0,0,IF(Inputs!$F$19=\"gross\",AX109,AX110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AY$31=0,0,IF(Inputs!$F$19=\"gross\",AY109,AY110))-IF(AY109>0,Model!AY111,0),IF(AY39=0,0,IF(Inputs!$F$19=\"gross\",AY109,AY110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(AZ$31=0,0,IF(Inputs!$F$19=\"gross\",AZ109,AZ110))-IF(AZ109>0,Model!AZ111,0),IF(AZ39=0,0,IF(Inputs!$F$19=\"gross\",AZ109,AZ110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BA$31=0,0,IF(Inputs!$F$19=\"gross\",BA109,BA110))-IF(BA109>0,Model!BA111,0),IF(BA39=0,0,IF(Inputs!$F$19=\"gross\",BA109,BA110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BB$31=0,0,IF(Inputs!$F$19=\"gross\",BB109,BB110))-IF(BB109>0,Model!BB111,0),IF(BB39=0,0,IF(Inputs!$F$19=\"gross\",BB109,BB110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BC$31=0,0,IF(Inputs!$F$19=\"gross\",BC109,BC110))-IF(BC109>0,Model!BC111,0),IF(BC39=0,0,IF(Inputs!$F$19=\"gross\",BC109,BC110)))","v":0},{"$f":"IF(Inputs!$F$20=1,IF(BD$31=0,0,IF(Inputs!$F$19=\"gross\",BD109,BD110))-IF(BD109>0,Model!BD111,0),IF(BD39=0,0,IF(Inputs!$F$19=\"gross\",BD109,BD110)))","v":0}]
[null,null,null,"Rate","%",null,{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2},{"$f":"CHOOSE(Inputs!$E$6,Inputs!$F$16,Inputs!$F$17,Inputs!$F$18)+Inputs!$F$21","v":7.0000000000000007E-2}]
[null,null,{"$f":"SUM(G114:BD114)","v":54.020656991335677},"Royalty payable (co-product)","$mm nominal",null,{"$f":"G112*G113","v":0},{"$f":"H112*H113","v":0},{"$f":"I112*I113","v":0.94676400000000005},{"$f":"J112*J113","v":2.4142481999999998},2.4625331639999999,2.5117838272800004,2.5620195038256006,2.6132598939021117,2.6655250917801547,2.7188355936157573,2.7732123054880726,2.8286765515978334,2.8852500826297907,2.9429550842823864,3.0018141859680347,3.061850469687394,3.1230874790811427,3.185549228662766,3.2492602132360204,3.3142454175007408,3.3805303258507564,1.3792563729471083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variable rate royalty - revenue based"]
[null,null,null,"Base","$mm nominal",null,{"$f":"IF(AND(G104>Inputs!$E$101,G104<Inputs!$E$108),G104,0)","v":0},{"$f":"IF(AND(H104>Inputs!$E$101,H104<Inputs!$E$108),H104,0)","v":0},{"$f":"IF(AND(I104>Inputs!$E$101,I104<Inputs!$E$108),I104,0)","v":135.25200000000001},{"$f":"IF(AND(J104>Inputs!$E$101,J104<Inputs!$E$108),J104,0)","v":344.89259999999996},{"$f":"IF(AND(K104>Inputs!$E$101,K104<Inputs!$E$108),K104,0)","v":0},{"$f":"IF(AND(L104>Inputs!$E$101,L104<Inputs!$E$108),L104,0)","v":0},{"$f":"IF(AND(M104>Inputs!$E$101,M104<Inputs!$E$108),M104,0)","v":0},{"$f":"IF(AND(N104>Inputs!$E$101,N104<Inputs!$E$108),N104,0)","v":0},{"$f":"IF(AND(O104>Inputs!$E$101,O104<Inputs!$E$108),O104,0)","v":0},{"$f":"IF(AND(P104>Inputs!$E$101,P104<Inputs!$E$108),P104,0)","v":0},{"$f":"IF(AND(Q104>Inputs!$E$101,Q104<Inputs!$E$108),Q104,0)","v":0},{"$f":"IF(AND(R104>Inputs!$E$101,R104<Inputs!$E$108),R104,0)","v":0},{"$f":"IF(AND(S104>Inputs!$E$101,S104<Inputs!$E$108),S104,0)","v":0},{"$f":"IF(AND(T104>Inputs!$E$101,T104<Inputs!$E$108),T104,0)","v":0},{"$f":"IF(AND(U104>Inputs!$E$101,U104<Inputs!$E$108),U104,0)","v":0},{"$f":"IF(AND(V104>Inputs!$E$101,V104<Inputs!$E$108),V104,0)","v":0},{"$f":"IF(AND(W104>Inputs!$E$101,W104<Inputs!$E$108),W104,0)","v":0},{"$f":"IF(AND(X104>Inputs!$E$101,X104<Inputs!$E$108),X104,0)","v":0},{"$f":"IF(AND(Y104>Inputs!$E$101,Y104<Inputs!$E$108),Y104,0)","v":0},{"$f":"IF(AND(Z104>Inputs!$E$101,Z104<Inputs!$E$108),Z104,0)","v":0},{"$f":"IF(AND(AA104>Inputs!$E$101,AA104<Inputs!$E$108),AA104,0)","v":0},{"$f":"IF(AND(AB104>Inputs!$E$101,AB104<Inputs!$E$108),AB104,0)","v":197.03662470672975},{"$f":"IF(AND(AC104>Inputs!$E$101,AC104<Inputs!$E$108),AC104,0)","v":0},{"$f":"IF(AND(AD104>Inputs!$E$101,AD104<Inputs!$E$108),AD104,0)","v":0},{"$f":"IF(AND(AE104>Inputs!$E$101,AE104<Inputs!$E$108),AE104,0)","v":0},{"$f":"IF(AND(AF104>Inputs!$E$101,AF104<Inputs!$E$108),AF104,0)","v":0},{"$f":"IF(AND(AG104>Inputs!$E$101,AG104<Inputs!$E$108),AG104,0)","v":0},{"$f":"IF(AND(AH104>Inputs!$E$101,AH104<Inputs!$E$108),AH104,0)","v":0},{"$f":"IF(AND(AI104>Inputs!$E$101,AI104<Inputs!$E$108),AI104,0)","v":0},{"$f":"IF(AND(AJ104>Inputs!$E$101,AJ104<Inputs!$E$108),AJ104,0)","v":0},{"$f":"IF(AND(AK104>Inputs!$E$101,AK104<Inputs!$E$108),AK104,0)","v":0},{"$f":"IF(AND(AL104>Inputs!$E$101,AL104<Inputs!$E$108),AL104,0)","v":0},{"$f":"IF(AND(AM104>Inputs!$E$101,AM104<Inputs!$E$108),AM104,0)","v":0},{"$f":"IF(AND(AN104>Inputs!$E$101,AN104<Inputs!$E$108),AN104,0)","v":0},{"$f":"IF(AND(AO104>Inputs!$E$101,AO104<Inputs!$E$108),AO104,0)","v":0},{"$f":"IF(AND(AP104>Inputs!$E$101,AP104<Inputs!$E$108),AP104,0)","v":0},{"$f":"IF(AND(AQ104>Inputs!$E$101,AQ104<Inputs!$E$108),AQ104,0)","v":0},{"$f":"IF(AND(AR104>Inputs!$E$101,AR104<Inputs!$E$108),AR104,0)","v":0},{"$f":"IF(AND(AS104>Inputs!$E$101,AS104<Inputs!$E$108),AS104,0)","v":0},{"$f":"IF(AND(AT104>Inputs!$E$101,AT104<Inputs!$E$108),AT104,0)","v":0},{"$f":"IF(AND(AU104>Inputs!$E$101,AU104<Inputs!$E$108),AU104,0)","v":0},{"$f":"IF(AND(AV104>Inputs!$E$101,AV104<Inputs!$E$108),AV104,0)","v":0},{"$f":"IF(AND(AW104>Inputs!$E$101,AW104<Inputs!$E$108),AW104,0)","v":0},{"$f":"IF(AND(AX104>Inputs!$E$101,AX104<Inputs!$E$108),AX104,0)","v":0},{"$f":"IF(AND(AY104>Inputs!$E$101,AY104<Inputs!$E$108),AY104,0)","v":0},{"$f":"IF(AND(AZ104>Inputs!$E$101,AZ104<Inputs!$E$108),AZ104,0)","v":0},{"$f":"IF(AND(BA104>Inputs!$E$101,BA104<Inputs!$E$108),BA104,0)","v":0},{"$f":"IF(AND(BB104>Inputs!$E$101,BB104<Inputs!$E$108),BB104,0)","v":0},{"$f":"IF(AND(BC104>Inputs!$E$101,BC104<Inputs!$E$108),BC104,0)","v":0},{"$f":"IF(AND(BD104>Inputs!$E$101,BD104<Inputs!$E$108),BD104,0)","v":0}]
[]
[null,null,null,"Bracket 1","$mm nominal",null,{"$f":"MIN(G117,Inputs!$E$101)","v":0},{"$f":"MIN(H117,Inputs!$E$101)","v":0},{"$f":"MIN(I117,Inputs!$E$101)","v":72},{"$f":"MIN(J117,Inputs!$E$101)","v":72},{"$f":"MIN(K117,Inputs!$E$101)","v":0},{"$f":"MIN(L117,Inputs!$E$101)","v":0},{"$f":"MIN(M117,Inputs!$E$101)","v":0},{"$f":"MIN(N117,Inputs!$E$101)","v":0},{"$f":"MIN(O117,Inputs!$E$101)","v":0},{"$f":"MIN(P117,Inputs!$E$101)","v":0},{"$f":"MIN(Q117,Inputs!$E$101)","v":0},{"$f":"MIN(R117,Inputs!$E$101)","v":0},{"$f":"MIN(S117,Inputs!$E$101)","v":0},{"$f":"MIN(T117,Inputs!$E$101)","v":0},{"$f":"MIN(U117,Inputs!$E$101)","v":0},{"$f":"MIN(V117,Inputs!$E$101)","v":0},{"$f":"MIN(W117,Inputs!$E$101)","v":0},{"$f":"MIN(X117,Inputs!$E$101)","v":0},{"$f":"MIN(Y117,Inputs!$E$101)","v":0},{"$f":"MIN(Z117,Inputs!$E$101)","v":0},{"$f":"MIN(AA117,Inputs!$E$101)","v":0},{"$f":"MIN(AB117,Inputs!$E$101)","v":72},{"$f":"MIN(AC117,Inputs!$E$101)","v":0},{"$f":"MIN(AD117,Inputs!$E$101)","v":0},{"$f":"MIN(AE117,Inputs!$E$101)","v":0},{"$f":"MIN(AF117,Inputs!$E$101)","v":0},{"$f":"MIN(AG117,Inputs!$E$101)","v":0},{"$f":"MIN(AH117,Inputs!$E$101)","v":0},{"$f":"MIN(AI117,Inputs!$E$101)","v":0},{"$f":"MIN(AJ117,Inputs!$E$101)","v":0},{"$f":"MIN(AK117,Inputs!$E$101)","v":0},{"$f":"MIN(AL117,Inputs!$E$101)","v":0},{"$f":"MIN(AM117,Inputs!$E$101)","v":0},{"$f":"MIN(AN117,Inputs!$E$101)","v":0},{"$f":"MIN(AO117,Inputs!$E$101)","v":0},{"$f":"MIN(AP117,Inputs!$E$101)","v":0},{"$f":"MIN(AQ117,Inputs!$E$101)","v":0},{"$f":"MIN(AR117,Inputs!$E$101)","v":0},{"$f":"MIN(AS117,Inputs!$E$101)","v":0},{"$f":"MIN(AT117,Inputs!$E$101)","v":0},{"$f":"MIN(AU117,Inputs!$E$101)","v":0},{"$f":"MIN(AV117,Inputs!$E$101)","v":0},{"$f":"MIN(AW117,Inputs!$E$101)","v":0},{"$f":"MIN(AX117,Inputs!$E$101)","v":0},{"$f":"MIN(AY117,Inputs!$E$101)","v":0},{"$f":"MIN(AZ117,Inputs!$E$101)","v":0},{"$f":"MIN(BA117,Inputs!$E$101)","v":0},{"$f":"MIN(BB117,Inputs!$E$101)","v":0},{"$f":"MIN(BC117,Inputs!$E$101)","v":0},{"$f":"MIN(BD117,Inputs!$E$101)","v":0}]
[null,null,null,"Bracket 2","$mm nominal",null,{"$f":"(G$117>Inputs!$E101)*(G$117-Inputs!$E101-G121-G122-G126-G124-G125-G123-G127-G128-G129-G130-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E101)*(H$117-Inputs!$E101-H121-H122-H126-H124-H125-H123-H127-H128-H129-H130-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E101)*(I$117-Inputs!$E101-I121-I122-I126-I124-I125-I123-I127-I128-I129-I130-I131-I132)","v":18},{"$f":"(J$117>Inputs!$E101)*(J$117-Inputs!$E101-J121-J122-J126-J124-J125-J123-J127-J128-J129-J130-J131-J132)","v":18},{"$f":"(K$117>Inputs!$E101)*(K$117-Inputs!$E101-K121-K122-K126-K124-K125-K123-K127-K128-K129-K130-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E101)*(L$117-Inputs!$E101-L121-L122-L126-L124-L125-L123-L127-L128-L129-L130-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E101)*(M$117-Inputs!$E101-M121-M122-M126-M124-M125-M123-M127-M128-M129-M130-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E101)*(N$117-Inputs!$E101-N121-N122-N126-N124-N125-N123-N127-N128-N129-N130-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E101)*(O$117-Inputs!$E101-O121-O122-O126-O124-O125-O123-O127-O128-O129-O130-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E101)*(P$117-Inputs!$E101-P121-P122-P126-P124-P125-P123-P127-P128-P129-P130-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E101)*(Q$117-Inputs!$E101-Q121-Q122-Q126-Q124-Q125-Q123-Q127-Q128-Q129-Q130-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E101)*(R$117-Inputs!$E101-R121-R122-R126-R124-R125-R123-R127-R128-R129-R130-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E101)*(S$117-Inputs!$E101-S121-S122-S126-S124-S125-S123-S127-S128-S129-S130-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E101)*(T$117-Inputs!$E101-T121-T122-T126-T124-T125-T123-T127-T128-T129-T130-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E101)*(U$117-Inputs!$E101-U121-U122-U126-U124-U125-U123-U127-U128-U129-U130-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E101)*(V$117-Inputs!$E101-V121-V122-V126-V124-V125-V123-V127-V128-V129-V130-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E101)*(W$117-Inputs!$E101-W121-W122-W126-W124-W125-W123-W127-W128-W129-W130-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E101)*(X$117-Inputs!$E101-X121-X122-X126-X124-X125-X123-X127-X128-X129-X130-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E101)*(Y$117-Inputs!$E101-Y121-Y122-Y126-Y124-Y125-Y123-Y127-Y128-Y129-Y130-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E101)*(Z$117-Inputs!$E101-Z121-Z122-Z126-Z124-Z125-Z123-Z127-Z128-Z129-Z130-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E101)*(AA$117-Inputs!$E101-AA121-AA122-AA126-AA124-AA125-AA123-AA127-AA128-AA129-AA130-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E101)*(AB$117-Inputs!$E101-AB121-AB122-AB126-AB124-AB125-AB123-AB127-AB128-AB129-AB130-AB131-AB132)","v":18},{"$f":"(AC$117>Inputs!$E101)*(AC$117-Inputs!$E101-AC121-AC122-AC126-AC124-AC125-AC123-AC127-AC128-AC129-AC130-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E101)*(AD$117-Inputs!$E101-AD121-AD122-AD126-AD124-AD125-AD123-AD127-AD128-AD129-AD130-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E101)*(AE$117-Inputs!$E101-AE121-AE122-AE126-AE124-AE125-AE123-AE127-AE128-AE129-AE130-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E101)*(AF$117-Inputs!$E101-AF121-AF122-AF126-AF124-AF125-AF123-AF127-AF128-AF129-AF130-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E101)*(AG$117-Inputs!$E101-AG121-AG122-AG126-AG124-AG125-AG123-AG127-AG128-AG129-AG130-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E101)*(AH$117-Inputs!$E101-AH121-AH122-AH126-AH124-AH125-AH123-AH127-AH128-AH129-AH130-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E101)*(AI$117-Inputs!$E101-AI121-AI122-AI126-AI124-AI125-AI123-AI127-AI128-AI129-AI130-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E101)*(AJ$117-Inputs!$E101-AJ121-AJ122-AJ126-AJ124-AJ125-AJ123-AJ127-AJ128-AJ129-AJ130-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E101)*(AK$117-Inputs!$E101-AK121-AK122-AK126-AK124-AK125-AK123-AK127-AK128-AK129-AK130-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E101)*(AL$117-Inputs!$E101-AL121-AL122-AL126-AL124-AL125-AL123-AL127-AL128-AL129-AL130-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E101)*(AM$117-Inputs!$E101-AM121-AM122-AM126-AM124-AM125-AM123-AM127-AM128-AM129-AM130-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E101)*(AN$117-Inputs!$E101-AN121-AN122-AN126-AN124-AN125-AN123-AN127-AN128-AN129-AN130-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E101)*(AO$117-Inputs!$E101-AO121-AO122-AO126-AO124-AO125-AO123-AO127-AO128-AO129-AO130-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E101)*(AP$117-Inputs!$E101-AP121-AP122-AP126-AP124-AP125-AP123-AP127-AP128-AP129-AP130-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E101)*(AQ$117-Inputs!$E101-AQ121-AQ122-AQ126-AQ124-AQ125-AQ123-AQ127-AQ128-AQ129-AQ130-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E101)*(AR$117-Inputs!$E101-AR121-AR122-AR126-AR124-AR125-AR123-AR127-AR128-AR129-AR130-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E101)*(AS$117-Inputs!$E101-AS121-AS122-AS126-AS124-AS125-AS123-AS127-AS128-AS129-AS130-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E101)*(AT$117-Inputs!$E101-AT121-AT122-AT126-AT124-AT125-AT123-AT127-AT128-AT129-AT130-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E101)*(AU$117-Inputs!$E101-AU121-AU122-AU126-AU124-AU125-AU123-AU127-AU128-AU129-AU130-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E101)*(AV$117-Inputs!$E101-AV121-AV122-AV126-AV124-AV125-AV123-AV127-AV128-AV129-AV130-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E101)*(AW$117-Inputs!$E101-AW121-AW122-AW126-AW124-AW125-AW123-AW127-AW128-AW129-AW130-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E101)*(AX$117-Inputs!$E101-AX121-AX122-AX126-AX124-AX125-AX123-AX127-AX128-AX129-AX130-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E101)*(AY$117-Inputs!$E101-AY121-AY122-AY126-AY124-AY125-AY123-AY127-AY128-AY129-AY130-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E101)*(AZ$117-Inputs!$E101-AZ121-AZ122-AZ126-AZ124-AZ125-AZ123-AZ127-AZ128-AZ129-AZ130-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E101)*(BA$117-Inputs!$E101-BA121-BA122-BA126-BA124-BA125-BA123-BA127-BA128-BA129-BA130-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E101)*(BB$117-Inputs!$E101-BB121-BB122-BB126-BB124-BB125-BB123-BB127-BB128-BB129-BB130-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E101)*(BC$117-Inputs!$E101-BC121-BC122-BC126-BC124-BC125-BC123-BC127-BC128-BC129-BC130-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E101)*(BD$117-Inputs!$E101-BD121-BD122-BD126-BD124-BD125-BD123-BD127-BD128-BD129-BD130-BD131-BD132)","v":0}]
[null,null,null,"Bracket 3","$mm nominal",null,{"$f":"(G$117>Inputs!$E102)*(G$117-Inputs!$E102-G122-G123-G127-G125-G126-G124-G128-G129-G130-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E102)*(H$117-Inputs!$E102-H122-H123-H127-H125-H126-H124-H128-H129-H130-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E102)*(I$117-Inputs!$E102-I122-I123-I127-I125-I126-I124-I128-I129-I130-I131-I132)","v":30},{"$f":"(J$117>Inputs!$E102)*(J$117-Inputs!$E102-J122-J123-J127-J125-J126-J124-J128-J129-J130-J131-J132)","v":30},{"$f":"(K$117>Inputs!$E102)*(K$117-Inputs!$E102-K122-K123-K127-K125-K126-K124-K128-K129-K130-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E102)*(L$117-Inputs!$E102-L122-L123-L127-L125-L126-L124-L128-L129-L130-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E102)*(M$117-Inputs!$E102-M122-M123-M127-M125-M126-M124-M128-M129-M130-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E102)*(N$117-Inputs!$E102-N122-N123-N127-N125-N126-N124-N128-N129-N130-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E102)*(O$117-Inputs!$E102-O122-O123-O127-O125-O126-O124-O128-O129-O130-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E102)*(P$117-Inputs!$E102-P122-P123-P127-P125-P126-P124-P128-P129-P130-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E102)*(Q$117-Inputs!$E102-Q122-Q123-Q127-Q125-Q126-Q124-Q128-Q129-Q130-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E102)*(R$117-Inputs!$E102-R122-R123-R127-R125-R126-R124-R128-R129-R130-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E102)*(S$117-Inputs!$E102-S122-S123-S127-S125-S126-S124-S128-S129-S130-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E102)*(T$117-Inputs!$E102-T122-T123-T127-T125-T126-T124-T128-T129-T130-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E102)*(U$117-Inputs!$E102-U122-U123-U127-U125-U126-U124-U128-U129-U130-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E102)*(V$117-Inputs!$E102-V122-V123-V127-V125-V126-V124-V128-V129-V130-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E102)*(W$117-Inputs!$E102-W122-W123-W127-W125-W126-W124-W128-W129-W130-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E102)*(X$117-Inputs!$E102-X122-X123-X127-X125-X126-X124-X128-X129-X130-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E102)*(Y$117-Inputs!$E102-Y122-Y123-Y127-Y125-Y126-Y124-Y128-Y129-Y130-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E102)*(Z$117-Inputs!$E102-Z122-Z123-Z127-Z125-Z126-Z124-Z128-Z129-Z130-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E102)*(AA$117-Inputs!$E102-AA122-AA123-AA127-AA125-AA126-AA124-AA128-AA129-AA130-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E102)*(AB$117-Inputs!$E102-AB122-AB123-AB127-AB125-AB126-AB124-AB128-AB129-AB130-AB131-AB132)","v":30},{"$f":"(AC$117>Inputs!$E102)*(AC$117-Inputs!$E102-AC122-AC123-AC127-AC125-AC126-AC124-AC128-AC129-AC130-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E102)*(AD$117-Inputs!$E102-AD122-AD123-AD127-AD125-AD126-AD124-AD128-AD129-AD130-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E102)*(AE$117-Inputs!$E102-AE122-AE123-AE127-AE125-AE126-AE124-AE128-AE129-AE130-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E102)*(AF$117-Inputs!$E102-AF122-AF123-AF127-AF125-AF126-AF124-AF128-AF129-AF130-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E102)*(AG$117-Inputs!$E102-AG122-AG123-AG127-AG125-AG126-AG124-AG128-AG129-AG130-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E102)*(AH$117-Inputs!$E102-AH122-AH123-AH127-AH125-AH126-AH124-AH128-AH129-AH130-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E102)*(AI$117-Inputs!$E102-AI122-AI123-AI127-AI125-AI126-AI124-AI128-AI129-AI130-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E102)*(AJ$117-Inputs!$E102-AJ122-AJ123-AJ127-AJ125-AJ126-AJ124-AJ128-AJ129-AJ130-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E102)*(AK$117-Inputs!$E102-AK122-AK123-AK127-AK125-AK126-AK124-AK128-AK129-AK130-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E102)*(AL$117-Inputs!$E102-AL122-AL123-AL127-AL125-AL126-AL124-AL128-AL129-AL130-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E102)*(AM$117-Inputs!$E102-AM122-AM123-AM127-AM125-AM126-AM124-AM128-AM129-AM130-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E102)*(AN$117-Inputs!$E102-AN122-AN123-AN127-AN125-AN126-AN124-AN128-AN129-AN130-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E102)*(AO$117-Inputs!$E102-AO122-AO123-AO127-AO125-AO126-AO124-AO128-AO129-AO130-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E102)*(AP$117-Inputs!$E102-AP122-AP123-AP127-AP125-AP126-AP124-AP128-AP129-AP130-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E102)*(AQ$117-Inputs!$E102-AQ122-AQ123-AQ127-AQ125-AQ126-AQ124-AQ128-AQ129-AQ130-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E102)*(AR$117-Inputs!$E102-AR122-AR123-AR127-AR125-AR126-AR124-AR128-AR129-AR130-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E102)*(AS$117-Inputs!$E102-AS122-AS123-AS127-AS125-AS126-AS124-AS128-AS129-AS130-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E102)*(AT$117-Inputs!$E102-AT122-AT123-AT127-AT125-AT126-AT124-AT128-AT129-AT130-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E102)*(AU$117-Inputs!$E102-AU122-AU123-AU127-AU125-AU126-AU124-AU128-AU129-AU130-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E102)*(AV$117-Inputs!$E102-AV122-AV123-AV127-AV125-AV126-AV124-AV128-AV129-AV130-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E102)*(AW$117-Inputs!$E102-AW122-AW123-AW127-AW125-AW126-AW124-AW128-AW129-AW130-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E102)*(AX$117-Inputs!$E102-AX122-AX123-AX127-AX125-AX126-AX124-AX128-AX129-AX130-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E102)*(AY$117-Inputs!$E102-AY122-AY123-AY127-AY125-AY126-AY124-AY128-AY129-AY130-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E102)*(AZ$117-Inputs!$E102-AZ122-AZ123-AZ127-AZ125-AZ126-AZ124-AZ128-AZ129-AZ130-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E102)*(BA$117-Inputs!$E102-BA122-BA123-BA127-BA125-BA126-BA124-BA128-BA129-BA130-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E102)*(BB$117-Inputs!$E102-BB122-BB123-BB127-BB125-BB126-BB124-BB128-BB129-BB130-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E102)*(BC$117-Inputs!$E102-BC122-BC123-BC127-BC125-BC126-BC124-BC128-BC129-BC130-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E102)*(BD$117-Inputs!$E102-BD122-BD123-BD127-BD125-BD126-BD124-BD128-BD129-BD130-BD131-BD132)","v":0}]
[null,null,null,"Bracket 4","$mm nominal",null,{"$f":"(G$117>Inputs!$E103)*(G$117-Inputs!$E103-G123-G124-G128-G126-G127-G125-G129-G130-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E103)*(H$117-Inputs!$E103-H123-H124-H128-H126-H127-H125-H129-H130-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E103)*(I$117-Inputs!$E103-I123-I124-I128-I126-I127-I125-I129-I130-I131-I132)","v":-120},{"$f":"(J$117>Inputs!$E103)*(J$117-Inputs!$E103-J123-J124-J128-J126-J127-J125-J129-J130-J131-J132)","v":30},{"$f":"(K$117>Inputs!$E103)*(K$117-Inputs!$E103-K123-K124-K128-K126-K127-K125-K129-K130-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E103)*(L$117-Inputs!$E103-L123-L124-L128-L126-L127-L125-L129-L130-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E103)*(M$117-Inputs!$E103-M123-M124-M128-M126-M127-M125-M129-M130-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E103)*(N$117-Inputs!$E103-N123-N124-N128-N126-N127-N125-N129-N130-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E103)*(O$117-Inputs!$E103-O123-O124-O128-O126-O127-O125-O129-O130-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E103)*(P$117-Inputs!$E103-P123-P124-P128-P126-P127-P125-P129-P130-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E103)*(Q$117-Inputs!$E103-Q123-Q124-Q128-Q126-Q127-Q125-Q129-Q130-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E103)*(R$117-Inputs!$E103-R123-R124-R128-R126-R127-R125-R129-R130-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E103)*(S$117-Inputs!$E103-S123-S124-S128-S126-S127-S125-S129-S130-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E103)*(T$117-Inputs!$E103-T123-T124-T128-T126-T127-T125-T129-T130-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E103)*(U$117-Inputs!$E103-U123-U124-U128-U126-U127-U125-U129-U130-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E103)*(V$117-Inputs!$E103-V123-V124-V128-V126-V127-V125-V129-V130-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E103)*(W$117-Inputs!$E103-W123-W124-W128-W126-W127-W125-W129-W130-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E103)*(X$117-Inputs!$E103-X123-X124-X128-X126-X127-X125-X129-X130-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E103)*(Y$117-Inputs!$E103-Y123-Y124-Y128-Y126-Y127-Y125-Y129-Y130-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E103)*(Z$117-Inputs!$E103-Z123-Z124-Z128-Z126-Z127-Z125-Z129-Z130-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E103)*(AA$117-Inputs!$E103-AA123-AA124-AA128-AA126-AA127-AA125-AA129-AA130-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E103)*(AB$117-Inputs!$E103-AB123-AB124-AB128-AB126-AB127-AB125-AB129-AB130-AB131-AB132)","v":30},{"$f":"(AC$117>Inputs!$E103)*(AC$117-Inputs!$E103-AC123-AC124-AC128-AC126-AC127-AC125-AC129-AC130-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E103)*(AD$117-Inputs!$E103-AD123-AD124-AD128-AD126-AD127-AD125-AD129-AD130-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E103)*(AE$117-Inputs!$E103-AE123-AE124-AE128-AE126-AE127-AE125-AE129-AE130-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E103)*(AF$117-Inputs!$E103-AF123-AF124-AF128-AF126-AF127-AF125-AF129-AF130-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E103)*(AG$117-Inputs!$E103-AG123-AG124-AG128-AG126-AG127-AG125-AG129-AG130-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E103)*(AH$117-Inputs!$E103-AH123-AH124-AH128-AH126-AH127-AH125-AH129-AH130-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E103)*(AI$117-Inputs!$E103-AI123-AI124-AI128-AI126-AI127-AI125-AI129-AI130-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E103)*(AJ$117-Inputs!$E103-AJ123-AJ124-AJ128-AJ126-AJ127-AJ125-AJ129-AJ130-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E103)*(AK$117-Inputs!$E103-AK123-AK124-AK128-AK126-AK127-AK125-AK129-AK130-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E103)*(AL$117-Inputs!$E103-AL123-AL124-AL128-AL126-AL127-AL125-AL129-AL130-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E103)*(AM$117-Inputs!$E103-AM123-AM124-AM128-AM126-AM127-AM125-AM129-AM130-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E103)*(AN$117-Inputs!$E103-AN123-AN124-AN128-AN126-AN127-AN125-AN129-AN130-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E103)*(AO$117-Inputs!$E103-AO123-AO124-AO128-AO126-AO127-AO125-AO129-AO130-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E103)*(AP$117-Inputs!$E103-AP123-AP124-AP128-AP126-AP127-AP125-AP129-AP130-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E103)*(AQ$117-Inputs!$E103-AQ123-AQ124-AQ128-AQ126-AQ127-AQ125-AQ129-AQ130-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E103)*(AR$117-Inputs!$E103-AR123-AR124-AR128-AR126-AR127-AR125-AR129-AR130-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E103)*(AS$117-Inputs!$E103-AS123-AS124-AS128-AS126-AS127-AS125-AS129-AS130-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E103)*(AT$117-Inputs!$E103-AT123-AT124-AT128-AT126-AT127-AT125-AT129-AT130-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E103)*(AU$117-Inputs!$E103-AU123-AU124-AU128-AU126-AU127-AU125-AU129-AU130-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E103)*(AV$117-Inputs!$E103-AV123-AV124-AV128-AV126-AV127-AV125-AV129-AV130-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E103)*(AW$117-Inputs!$E103-AW123-AW124-AW128-AW126-AW127-AW125-AW129-AW130-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E103)*(AX$117-Inputs!$E103-AX123-AX124-AX128-AX126-AX127-AX125-AX129-AX130-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E103)*(AY$117-Inputs!$E103-AY123-AY124-AY128-AY126-AY127-AY125-AY129-AY130-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E103)*(AZ$117-Inputs!$E103-AZ123-AZ124-AZ128-AZ126-AZ127-AZ125-AZ129-AZ130-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E103)*(BA$117-Inputs!$E103-BA123-BA124-BA128-BA126-BA127-BA125-BA129-BA130-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E103)*(BB$117-Inputs!$E103-BB123-BB124-BB128-BB126-BB127-BB125-BB129-BB130-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E103)*(BC$117-Inputs!$E103-BC123-BC124-BC128-BC126-BC127-BC125-BC129-BC130-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E103)*(BD$117-Inputs!$E103-BD123-BD124-BD128-BD126-BD127-BD125-BD129-BD130-BD131-BD132)","v":0}]
[null,null,null,"Bracket 5","$mm nominal",null,{"$f":"(G$117>Inputs!$E104)*(G$117-Inputs!$E104-G124-G125-G129-G127-G128-G126-G130-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E104)*(H$117-Inputs!$E104-H124-H125-H129-H127-H128-H126-H130-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E104)*(I$117-Inputs!$E104-I124-I125-I129-I127-I128-I126-I130-I131-I132)","v":0},{"$f":"(J$117>Inputs!$E104)*(J$117-Inputs!$E104-J124-J125-J129-J127-J128-J126-J130-J131-J132)","v":30},{"$f":"(K$117>Inputs!$E104)*(K$117-Inputs!$E104-K124-K125-K129-K127-K128-K126-K130-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E104)*(L$117-Inputs!$E104-L124-L125-L129-L127-L128-L126-L130-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E104)*(M$117-Inputs!$E104-M124-M125-M129-M127-M128-M126-M130-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E104)*(N$117-Inputs!$E104-N124-N125-N129-N127-N128-N126-N130-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E104)*(O$117-Inputs!$E104-O124-O125-O129-O127-O128-O126-O130-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E104)*(P$117-Inputs!$E104-P124-P125-P129-P127-P128-P126-P130-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E104)*(Q$117-Inputs!$E104-Q124-Q125-Q129-Q127-Q128-Q126-Q130-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E104)*(R$117-Inputs!$E104-R124-R125-R129-R127-R128-R126-R130-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E104)*(S$117-Inputs!$E104-S124-S125-S129-S127-S128-S126-S130-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E104)*(T$117-Inputs!$E104-T124-T125-T129-T127-T128-T126-T130-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E104)*(U$117-Inputs!$E104-U124-U125-U129-U127-U128-U126-U130-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E104)*(V$117-Inputs!$E104-V124-V125-V129-V127-V128-V126-V130-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E104)*(W$117-Inputs!$E104-W124-W125-W129-W127-W128-W126-W130-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E104)*(X$117-Inputs!$E104-X124-X125-X129-X127-X128-X126-X130-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E104)*(Y$117-Inputs!$E104-Y124-Y125-Y129-Y127-Y128-Y126-Y130-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E104)*(Z$117-Inputs!$E104-Z124-Z125-Z129-Z127-Z128-Z126-Z130-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E104)*(AA$117-Inputs!$E104-AA124-AA125-AA129-AA127-AA128-AA126-AA130-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E104)*(AB$117-Inputs!$E104-AB124-AB125-AB129-AB127-AB128-AB126-AB130-AB131-AB132)","v":30},{"$f":"(AC$117>Inputs!$E104)*(AC$117-Inputs!$E104-AC124-AC125-AC129-AC127-AC128-AC126-AC130-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E104)*(AD$117-Inputs!$E104-AD124-AD125-AD129-AD127-AD128-AD126-AD130-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E104)*(AE$117-Inputs!$E104-AE124-AE125-AE129-AE127-AE128-AE126-AE130-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E104)*(AF$117-Inputs!$E104-AF124-AF125-AF129-AF127-AF128-AF126-AF130-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E104)*(AG$117-Inputs!$E104-AG124-AG125-AG129-AG127-AG128-AG126-AG130-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E104)*(AH$117-Inputs!$E104-AH124-AH125-AH129-AH127-AH128-AH126-AH130-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E104)*(AI$117-Inputs!$E104-AI124-AI125-AI129-AI127-AI128-AI126-AI130-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E104)*(AJ$117-Inputs!$E104-AJ124-AJ125-AJ129-AJ127-AJ128-AJ126-AJ130-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E104)*(AK$117-Inputs!$E104-AK124-AK125-AK129-AK127-AK128-AK126-AK130-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E104)*(AL$117-Inputs!$E104-AL124-AL125-AL129-AL127-AL128-AL126-AL130-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E104)*(AM$117-Inputs!$E104-AM124-AM125-AM129-AM127-AM128-AM126-AM130-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E104)*(AN$117-Inputs!$E104-AN124-AN125-AN129-AN127-AN128-AN126-AN130-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E104)*(AO$117-Inputs!$E104-AO124-AO125-AO129-AO127-AO128-AO126-AO130-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E104)*(AP$117-Inputs!$E104-AP124-AP125-AP129-AP127-AP128-AP126-AP130-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E104)*(AQ$117-Inputs!$E104-AQ124-AQ125-AQ129-AQ127-AQ128-AQ126-AQ130-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E104)*(AR$117-Inputs!$E104-AR124-AR125-AR129-AR127-AR128-AR126-AR130-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E104)*(AS$117-Inputs!$E104-AS124-AS125-AS129-AS127-AS128-AS126-AS130-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E104)*(AT$117-Inputs!$E104-AT124-AT125-AT129-AT127-AT128-AT126-AT130-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E104)*(AU$117-Inputs!$E104-AU124-AU125-AU129-AU127-AU128-AU126-AU130-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E104)*(AV$117-Inputs!$E104-AV124-AV125-AV129-AV127-AV128-AV126-AV130-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E104)*(AW$117-Inputs!$E104-AW124-AW125-AW129-AW127-AW128-AW126-AW130-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E104)*(AX$117-Inputs!$E104-AX124-AX125-AX129-AX127-AX128-AX126-AX130-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E104)*(AY$117-Inputs!$E104-AY124-AY125-AY129-AY127-AY128-AY126-AY130-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E104)*(AZ$117-Inputs!$E104-AZ124-AZ125-AZ129-AZ127-AZ128-AZ126-AZ130-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E104)*(BA$117-Inputs!$E104-BA124-BA125-BA129-BA127-BA128-BA126-BA130-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E104)*(BB$117-Inputs!$E104-BB124-BB125-BB129-BB127-BB128-BB126-BB130-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E104)*(BC$117-Inputs!$E104-BC124-BC125-BC129-BC127-BC128-BC126-BC130-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E104)*(BD$117-Inputs!$E104-BD124-BD125-BD129-BD127-BD128-BD126-BD130-BD131-BD132)","v":0}]
[null,null,null,"Bracket 6","$mm nominal",null,{"$f":"(G$117>Inputs!$E105)*(G$117-Inputs!$E105-G125-G126-G130-G128-G129-G127-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E105)*(H$117-Inputs!$E105-H125-H126-H130-H128-H129-H127-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E105)*(I$117-Inputs!$E105-I125-I126-I130-I128-I129-I127-I131-I132)","v":0},{"$f":"(J$117>Inputs!$E105)*(J$117-Inputs!$E105-J125-J126-J130-J128-J129-J127-J131-J132)","v":30},{"$f":"(K$117>Inputs!$E105)*(K$117-Inputs!$E105-K125-K126-K130-K128-K129-K127-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E105)*(L$117-Inputs!$E105-L125-L126-L130-L128-L129-L127-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E105)*(M$117-Inputs!$E105-M125-M126-M130-M128-M129-M127-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E105)*(N$117-Inputs!$E105-N125-N126-N130-N128-N129-N127-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E105)*(O$117-Inputs!$E105-O125-O126-O130-O128-O129-O127-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E105)*(P$117-Inputs!$E105-P125-P126-P130-P128-P129-P127-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E105)*(Q$117-Inputs!$E105-Q125-Q126-Q130-Q128-Q129-Q127-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E105)*(R$117-Inputs!$E105-R125-R126-R130-R128-R129-R127-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E105)*(S$117-Inputs!$E105-S125-S126-S130-S128-S129-S127-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E105)*(T$117-Inputs!$E105-T125-T126-T130-T128-T129-T127-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E105)*(U$117-Inputs!$E105-U125-U126-U130-U128-U129-U127-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E105)*(V$117-Inputs!$E105-V125-V126-V130-V128-V129-V127-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E105)*(W$117-Inputs!$E105-W125-W126-W130-W128-W129-W127-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E105)*(X$117-Inputs!$E105-X125-X126-X130-X128-X129-X127-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E105)*(Y$117-Inputs!$E105-Y125-Y126-Y130-Y128-Y129-Y127-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E105)*(Z$117-Inputs!$E105-Z125-Z126-Z130-Z128-Z129-Z127-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E105)*(AA$117-Inputs!$E105-AA125-AA126-AA130-AA128-AA129-AA127-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E105)*(AB$117-Inputs!$E105-AB125-AB126-AB130-AB128-AB129-AB127-AB131-AB132)","v":-180},{"$f":"(AC$117>Inputs!$E105)*(AC$117-Inputs!$E105-AC125-AC126-AC130-AC128-AC129-AC127-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E105)*(AD$117-Inputs!$E105-AD125-AD126-AD130-AD128-AD129-AD127-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E105)*(AE$117-Inputs!$E105-AE125-AE126-AE130-AE128-AE129-AE127-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E105)*(AF$117-Inputs!$E105-AF125-AF126-AF130-AF128-AF129-AF127-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E105)*(AG$117-Inputs!$E105-AG125-AG126-AG130-AG128-AG129-AG127-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E105)*(AH$117-Inputs!$E105-AH125-AH126-AH130-AH128-AH129-AH127-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E105)*(AI$117-Inputs!$E105-AI125-AI126-AI130-AI128-AI129-AI127-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E105)*(AJ$117-Inputs!$E105-AJ125-AJ126-AJ130-AJ128-AJ129-AJ127-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E105)*(AK$117-Inputs!$E105-AK125-AK126-AK130-AK128-AK129-AK127-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E105)*(AL$117-Inputs!$E105-AL125-AL126-AL130-AL128-AL129-AL127-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E105)*(AM$117-Inputs!$E105-AM125-AM126-AM130-AM128-AM129-AM127-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E105)*(AN$117-Inputs!$E105-AN125-AN126-AN130-AN128-AN129-AN127-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E105)*(AO$117-Inputs!$E105-AO125-AO126-AO130-AO128-AO129-AO127-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E105)*(AP$117-Inputs!$E105-AP125-AP126-AP130-AP128-AP129-AP127-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E105)*(AQ$117-Inputs!$E105-AQ125-AQ126-AQ130-AQ128-AQ129-AQ127-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E105)*(AR$117-Inputs!$E105-AR125-AR126-AR130-AR128-AR129-AR127-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E105)*(AS$117-Inputs!$E105-AS125-AS126-AS130-AS128-AS129-AS127-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E105)*(AT$117-Inputs!$E105-AT125-AT126-AT130-AT128-AT129-AT127-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E105)*(AU$117-Inputs!$E105-AU125-AU126-AU130-AU128-AU129-AU127-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E105)*(AV$117-Inputs!$E105-AV125-AV126-AV130-AV128-AV129-AV127-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E105)*(AW$117-Inputs!$E105-AW125-AW126-AW130-AW128-AW129-AW127-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E105)*(AX$117-Inputs!$E105-AX125-AX126-AX130-AX128-AX129-AX127-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E105)*(AY$117-Inputs!$E105-AY125-AY126-AY130-AY128-AY129-AY127-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E105)*(AZ$117-Inputs!$E105-AZ125-AZ126-AZ130-AZ128-AZ129-AZ127-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E105)*(BA$117-Inputs!$E105-BA125-BA126-BA130-BA128-BA129-BA127-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E105)*(BB$117-Inputs!$E105-BB125-BB126-BB130-BB128-BB129-BB127-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E105)*(BC$117-Inputs!$E105-BC125-BC126-BC130-BC128-BC129-BC127-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E105)*(BD$117-Inputs!$E105-BD125-BD126-BD130-BD128-BD129-BD127-BD131-BD132)","v":0}]
[null,null,null,"Bracket 7","$mm nominal",null,{"$f":"(G$117>Inputs!$E106)*(G$117-Inputs!$E106-G126-G127-G131-G129-G130-G128-G132)","v":0},{"$f":"(H$117>Inputs!$E106)*(H$117-Inputs!$E106-H126-H127-H131-H129-H130-H128-H132)","v":0},{"$f":"(I$117>Inputs!$E106)*(I$117-Inputs!$E106-I126-I127-I131-I129-I130-I128-I132)","v":0},{"$f":"(J$117>Inputs!$E106)*(J$117-Inputs!$E106-J126-J127-J131-J129-J130-J128-J132)","v":30},{"$f":"(K$117>Inputs!$E106)*(K$117-Inputs!$E106-K126-K127-K131-K129-K130-K128-K132)","v":0},{"$f":"(L$117>Inputs!$E106)*(L$117-Inputs!$E106-L126-L127-L131-L129-L130-L128-L132)","v":0},{"$f":"(M$117>Inputs!$E106)*(M$117-Inputs!$E106-M126-M127-M131-M129-M130-M128-M132)","v":0},{"$f":"(N$117>Inputs!$E106)*(N$117-Inputs!$E106-N126-N127-N131-N129-N130-N128-N132)","v":0},{"$f":"(O$117>Inputs!$E106)*(O$117-Inputs!$E106-O126-O127-O131-O129-O130-O128-O132)","v":0},{"$f":"(P$117>Inputs!$E106)*(P$117-Inputs!$E106-P126-P127-P131-P129-P130-P128-P132)","v":0},{"$f":"(Q$117>Inputs!$E106)*(Q$117-Inputs!$E106-Q126-Q127-Q131-Q129-Q130-Q128-Q132)","v":0},{"$f":"(R$117>Inputs!$E106)*(R$117-Inputs!$E106-R126-R127-R131-R129-R130-R128-R132)","v":0},{"$f":"(S$117>Inputs!$E106)*(S$117-Inputs!$E106-S126-S127-S131-S129-S130-S128-S132)","v":0},{"$f":"(T$117>Inputs!$E106)*(T$117-Inputs!$E106-T126-T127-T131-T129-T130-T128-T132)","v":0},{"$f":"(U$117>Inputs!$E106)*(U$117-Inputs!$E106-U126-U127-U131-U129-U130-U128-U132)","v":0},{"$f":"(V$117>Inputs!$E106)*(V$117-Inputs!$E106-V126-V127-V131-V129-V130-V128-V132)","v":0},{"$f":"(W$117>Inputs!$E106)*(W$117-Inputs!$E106-W126-W127-W131-W129-W130-W128-W132)","v":0},{"$f":"(X$117>Inputs!$E106)*(X$117-Inputs!$E106-X126-X127-X131-X129-X130-X128-X132)","v":0},{"$f":"(Y$117>Inputs!$E106)*(Y$117-Inputs!$E106-Y126-Y127-Y131-Y129-Y130-Y128-Y132)","v":0},{"$f":"(Z$117>Inputs!$E106)*(Z$117-Inputs!$E106-Z126-Z127-Z131-Z129-Z130-Z128-Z132)","v":0},{"$f":"(AA$117>Inputs!$E106)*(AA$117-Inputs!$E106-AA126-AA127-AA131-AA129-AA130-AA128-AA132)","v":0},{"$f":"(AB$117>Inputs!$E106)*(AB$117-Inputs!$E106-AB126-AB127-AB131-AB129-AB130-AB128-AB132)","v":0},{"$f":"(AC$117>Inputs!$E106)*(AC$117-Inputs!$E106-AC126-AC127-AC131-AC129-AC130-AC128-AC132)","v":0},{"$f":"(AD$117>Inputs!$E106)*(AD$117-Inputs!$E106-AD126-AD127-AD131-AD129-AD130-AD128-AD132)","v":0},{"$f":"(AE$117>Inputs!$E106)*(AE$117-Inputs!$E106-AE126-AE127-AE131-AE129-AE130-AE128-AE132)","v":0},{"$f":"(AF$117>Inputs!$E106)*(AF$117-Inputs!$E106-AF126-AF127-AF131-AF129-AF130-AF128-AF132)","v":0},{"$f":"(AG$117>Inputs!$E106)*(AG$117-Inputs!$E106-AG126-AG127-AG131-AG129-AG130-AG128-AG132)","v":0},{"$f":"(AH$117>Inputs!$E106)*(AH$117-Inputs!$E106-AH126-AH127-AH131-AH129-AH130-AH128-AH132)","v":0},{"$f":"(AI$117>Inputs!$E106)*(AI$117-Inputs!$E106-AI126-AI127-AI131-AI129-AI130-AI128-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E106)*(AJ$117-Inputs!$E106-AJ126-AJ127-AJ131-AJ129-AJ130-AJ128-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E106)*(AK$117-Inputs!$E106-AK126-AK127-AK131-AK129-AK130-AK128-AK132)","v":0},{"$f":"(AL$117>Inputs!$E106)*(AL$117-Inputs!$E106-AL126-AL127-AL131-AL129-AL130-AL128-AL132)","v":0},{"$f":"(AM$117>Inputs!$E106)*(AM$117-Inputs!$E106-AM126-AM127-AM131-AM129-AM130-AM128-AM132)","v":0},{"$f":"(AN$117>Inputs!$E106)*(AN$117-Inputs!$E106-AN126-AN127-AN131-AN129-AN130-AN128-AN132)","v":0},{"$f":"(AO$117>Inputs!$E106)*(AO$117-Inputs!$E106-AO126-AO127-AO131-AO129-AO130-AO128-AO132)","v":0},{"$f":"(AP$117>Inputs!$E106)*(AP$117-Inputs!$E106-AP126-AP127-AP131-AP129-AP130-AP128-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E106)*(AQ$117-Inputs!$E106-AQ126-AQ127-AQ131-AQ129-AQ130-AQ128-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E106)*(AR$117-Inputs!$E106-AR126-AR127-AR131-AR129-AR130-AR128-AR132)","v":0},{"$f":"(AS$117>Inputs!$E106)*(AS$117-Inputs!$E106-AS126-AS127-AS131-AS129-AS130-AS128-AS132)","v":0},{"$f":"(AT$117>Inputs!$E106)*(AT$117-Inputs!$E106-AT126-AT127-AT131-AT129-AT130-AT128-AT132)","v":0},{"$f":"(AU$117>Inputs!$E106)*(AU$117-Inputs!$E106-AU126-AU127-AU131-AU129-AU130-AU128-AU132)","v":0},{"$f":"(AV$117>Inputs!$E106)*(AV$117-Inputs!$E106-AV126-AV127-AV131-AV129-AV130-AV128-AV132)","v":0},{"$f":"(AW$117>Inputs!$E106)*(AW$117-Inputs!$E106-AW126-AW127-AW131-AW129-AW130-AW128-AW132)","v":0},{"$f":"(AX$117>Inputs!$E106)*(AX$117-Inputs!$E106-AX126-AX127-AX131-AX129-AX130-AX128-AX132)","v":0},{"$f":"(AY$117>Inputs!$E106)*(AY$117-Inputs!$E106-AY126-AY127-AY131-AY129-AY130-AY128-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E106)*(AZ$117-Inputs!$E106-AZ126-AZ127-AZ131-AZ129-AZ130-AZ128-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E106)*(BA$117-Inputs!$E106-BA126-BA127-BA131-BA129-BA130-BA128-BA132)","v":0},{"$f":"(BB$117>Inputs!$E106)*(BB$117-Inputs!$E106-BB126-BB127-BB131-BB129-BB130-BB128-BB132)","v":0},{"$f":"(BC$117>Inputs!$E106)*(BC$117-Inputs!$E106-BC126-BC127-BC131-BC129-BC130-BC128-BC132)","v":0},{"$f":"(BD$117>Inputs!$E106)*(BD$117-Inputs!$E106-BD126-BD127-BD131-BD129-BD130-BD128-BD132)","v":0}]
[null,null,null,"Bracket 8","$mm nominal",null,{"$f":"(G$117>Inputs!$E107)*(G$117-Inputs!$E107-G127-G128-G132-G130-G131-G129)","v":0},{"$f":"(H$117>Inputs!$E107)*(H$117-Inputs!$E107-H127-H128-H132-H130-H131-H129)","v":0},{"$f":"(I$117>Inputs!$E107)*(I$117-Inputs!$E107-I127-I128-I132-I130-I131-I129)","v":0},{"$f":"(J$117>Inputs!$E107)*(J$117-Inputs!$E107-J127-J128-J132-J130-J131-J129)","v":-240},{"$f":"(K$117>Inputs!$E107)*(K$117-Inputs!$E107-K127-K128-K132-K130-K131-K129)","v":0},{"$f":"(L$117>Inputs!$E107)*(L$117-Inputs!$E107-L127-L128-L132-L130-L131-L129)","v":0},{"$f":"(M$117>Inputs!$E107)*(M$117-Inputs!$E107-M127-M128-M132-M130-M131-M129)","v":0},{"$f":"(N$117>Inputs!$E107)*(N$117-Inputs!$E107-N127-N128-N132-N130-N131-N129)","v":0},{"$f":"(O$117>Inputs!$E107)*(O$117-Inputs!$E107-O127-O128-O132-O130-O131-O129)","v":0},{"$f":"(P$117>Inputs!$E107)*(P$117-Inputs!$E107-P127-P128-P132-P130-P131-P129)","v":0},{"$f":"(Q$117>Inputs!$E107)*(Q$117-Inputs!$E107-Q127-Q128-Q132-Q130-Q131-Q129)","v":0},{"$f":"(R$117>Inputs!$E107)*(R$117-Inputs!$E107-R127-R128-R132-R130-R131-R129)","v":0},{"$f":"(S$117>Inputs!$E107)*(S$117-Inputs!$E107-S127-S128-S132-S130-S131-S129)","v":0},{"$f":"(T$117>Inputs!$E107)*(T$117-Inputs!$E107-T127-T128-T132-T130-T131-T129)","v":0},{"$f":"(U$117>Inputs!$E107)*(U$117-Inputs!$E107-U127-U128-U132-U130-U131-U129)","v":0},{"$f":"(V$117>Inputs!$E107)*(V$117-Inputs!$E107-V127-V128-V132-V130-V131-V129)","v":0},{"$f":"(W$117>Inputs!$E107)*(W$117-Inputs!$E107-W127-W128-W132-W130-W131-W129)","v":0},{"$f":"(X$117>Inputs!$E107)*(X$117-Inputs!$E107-X127-X128-X132-X130-X131-X129)","v":0},{"$f":"(Y$117>Inputs!$E107)*(Y$117-Inputs!$E107-Y127-Y128-Y132-Y130-Y131-Y129)","v":0},{"$f":"(Z$117>Inputs!$E107)*(Z$117-Inputs!$E107-Z127-Z128-Z132-Z130-Z131-Z129)","v":0},{"$f":"(AA$117>Inputs!$E107)*(AA$117-Inputs!$E107-AA127-AA128-AA132-AA130-AA131-AA129)","v":0},{"$f":"(AB$117>Inputs!$E107)*(AB$117-Inputs!$E107-AB127-AB128-AB132-AB130-AB131-AB129)","v":0},{"$f":"(AC$117>Inputs!$E107)*(AC$117-Inputs!$E107-AC127-AC128-AC132-AC130-AC131-AC129)","v":0},{"$f":"(AD$117>Inputs!$E107)*(AD$117-Inputs!$E107-AD127-AD128-AD132-AD130-AD131-AD129)","v":0},{"$f":"(AE$117>Inputs!$E107)*(AE$117-Inputs!$E107-AE127-AE128-AE132-AE130-AE131-AE129)","v":0},{"$f":"(AF$117>Inputs!$E107)*(AF$117-Inputs!$E107-AF127-AF128-AF132-AF130-AF131-AF129)","v":0},{"$f":"(AG$117>Inputs!$E107)*(AG$117-Inputs!$E107-AG127-AG128-AG132-AG130-AG131-AG129)","v":0},{"$f":"(AH$117>Inputs!$E107)*(AH$117-Inputs!$E107-AH127-AH128-AH132-AH130-AH131-AH129)","v":0},{"$f":"(AI$117>Inputs!$E107)*(AI$117-Inputs!$E107-AI127-AI128-AI132-AI130-AI131-AI129)","v":0},{"$f":"(AJ$117>Inputs!$E107)*(AJ$117-Inputs!$E107-AJ127-AJ128-AJ132-AJ130-AJ131-AJ129)","v":0},{"$f":"(AK$117>Inputs!$E107)*(AK$117-Inputs!$E107-AK127-AK128-AK132-AK130-AK131-AK129)","v":0},{"$f":"(AL$117>Inputs!$E107)*(AL$117-Inputs!$E107-AL127-AL128-AL132-AL130-AL131-AL129)","v":0},{"$f":"(AM$117>Inputs!$E107)*(AM$117-Inputs!$E107-AM127-AM128-AM132-AM130-AM131-AM129)","v":0},{"$f":"(AN$117>Inputs!$E107)*(AN$117-Inputs!$E107-AN127-AN128-AN132-AN130-AN131-AN129)","v":0},{"$f":"(AO$117>Inputs!$E107)*(AO$117-Inputs!$E107-AO127-AO128-AO132-AO130-AO131-AO129)","v":0},{"$f":"(AP$117>Inputs!$E107)*(AP$117-Inputs!$E107-AP127-AP128-AP132-AP130-AP131-AP129)","v":0},{"$f":"(AQ$117>Inputs!$E107)*(AQ$117-Inputs!$E107-AQ127-AQ128-AQ132-AQ130-AQ131-AQ129)","v":0},{"$f":"(AR$117>Inputs!$E107)*(AR$117-Inputs!$E107-AR127-AR128-AR132-AR130-AR131-AR129)","v":0},{"$f":"(AS$117>Inputs!$E107)*(AS$117-Inputs!$E107-AS127-AS128-AS132-AS130-AS131-AS129)","v":0},{"$f":"(AT$117>Inputs!$E107)*(AT$117-Inputs!$E107-AT127-AT128-AT132-AT130-AT131-AT129)","v":0},{"$f":"(AU$117>Inputs!$E107)*(AU$117-Inputs!$E107-AU127-AU128-AU132-AU130-AU131-AU129)","v":0},{"$f":"(AV$117>Inputs!$E107)*(AV$117-Inputs!$E107-AV127-AV128-AV132-AV130-AV131-AV129)","v":0},{"$f":"(AW$117>Inputs!$E107)*(AW$117-Inputs!$E107-AW127-AW128-AW132-AW130-AW131-AW129)","v":0},{"$f":"(AX$117>Inputs!$E107)*(AX$117-Inputs!$E107-AX127-AX128-AX132-AX130-AX131-AX129)","v":0},{"$f":"(AY$117>Inputs!$E107)*(AY$117-Inputs!$E107-AY127-AY128-AY132-AY130-AY131-AY129)","v":0},{"$f":"(AZ$117>Inputs!$E107)*(AZ$117-Inputs!$E107-AZ127-AZ128-AZ132-AZ130-AZ131-AZ129)","v":0},{"$f":"(BA$117>Inputs!$E107)*(BA$117-Inputs!$E107-BA127-BA128-BA132-BA130-BA131-BA129)","v":0},{"$f":"(BB$117>Inputs!$E107)*(BB$117-Inputs!$E107-BB127-BB128-BB132-BB130-BB131-BB129)","v":0},{"$f":"(BC$117>Inputs!$E107)*(BC$117-Inputs!$E107-BC127-BC128-BC132-BC130-BC131-BC129)","v":0},{"$f":"(BD$117>Inputs!$E107)*(BD$117-Inputs!$E107-BD127-BD128-BD132-BD130-BD131-BD129)","v":0}]
[null,null,null,"Bracket 9","$mm nominal",null,{"$f":"(G$117>Inputs!$E108)*(G$117-Inputs!$E108-G128-G129-G131-G132-G130)","v":0},{"$f":"(H$117>Inputs!$E108)*(H$117-Inputs!$E108-H128-H129-H131-H132-H130)","v":0},{"$f":"(I$117>Inputs!$E108)*(I$117-Inputs!$E108-I128-I129-I131-I132-I130)","v":0},{"$f":"(J$117>Inputs!$E108)*(J$117-Inputs!$E108-J128-J129-J131-J132-J130)","v":0},{"$f":"(K$117>Inputs!$E108)*(K$117-Inputs!$E108-K128-K129-K131-K132-K130)","v":0},{"$f":"(L$117>Inputs!$E108)*(L$117-Inputs!$E108-L128-L129-L131-L132-L130)","v":0},{"$f":"(M$117>Inputs!$E108)*(M$117-Inputs!$E108-M128-M129-M131-M132-M130)","v":0},{"$f":"(N$117>Inputs!$E108)*(N$117-Inputs!$E108-N128-N129-N131-N132-N130)","v":0},{"$f":"(O$117>Inputs!$E108)*(O$117-Inputs!$E108-O128-O129-O131-O132-O130)","v":0},{"$f":"(P$117>Inputs!$E108)*(P$117-Inputs!$E108-P128-P129-P131-P132-P130)","v":0},{"$f":"(Q$117>Inputs!$E108)*(Q$117-Inputs!$E108-Q128-Q129-Q131-Q132-Q130)","v":0},{"$f":"(R$117>Inputs!$E108)*(R$117-Inputs!$E108-R128-R129-R131-R132-R130)","v":0},{"$f":"(S$117>Inputs!$E108)*(S$117-Inputs!$E108-S128-S129-S131-S132-S130)","v":0},{"$f":"(T$117>Inputs!$E108)*(T$117-Inputs!$E108-T128-T129-T131-T132-T130)","v":0},{"$f":"(U$117>Inputs!$E108)*(U$117-Inputs!$E108-U128-U129-U131-U132-U130)","v":0},{"$f":"(V$117>Inputs!$E108)*(V$117-Inputs!$E108-V128-V129-V131-V132-V130)","v":0},{"$f":"(W$117>Inputs!$E108)*(W$117-Inputs!$E108-W128-W129-W131-W132-W130)","v":0},{"$f":"(X$117>Inputs!$E108)*(X$117-Inputs!$E108-X128-X129-X131-X132-X130)","v":0},{"$f":"(Y$117>Inputs!$E108)*(Y$117-Inputs!$E108-Y128-Y129-Y131-Y132-Y130)","v":0},{"$f":"(Z$117>Inputs!$E108)*(Z$117-Inputs!$E108-Z128-Z129-Z131-Z132-Z130)","v":0},{"$f":"(AA$117>Inputs!$E108)*(AA$117-Inputs!$E108-AA128-AA129-AA131-AA132-AA130)","v":0},{"$f":"(AB$117>Inputs!$E108)*(AB$117-Inputs!$E108-AB128-AB129-AB131-AB132-AB130)","v":0},{"$f":"(AC$117>Inputs!$E108)*(AC$117-Inputs!$E108-AC128-AC129-AC131-AC132-AC130)","v":0},{"$f":"(AD$117>Inputs!$E108)*(AD$117-Inputs!$E108-AD128-AD129-AD131-AD132-AD130)","v":0},{"$f":"(AE$117>Inputs!$E108)*(AE$117-Inputs!$E108-AE128-AE129-AE131-AE132-AE130)","v":0},{"$f":"(AF$117>Inputs!$E108)*(AF$117-Inputs!$E108-AF128-AF129-AF131-AF132-AF130)","v":0},{"$f":"(AG$117>Inputs!$E108)*(AG$117-Inputs!$E108-AG128-AG129-AG131-AG132-AG130)","v":0},{"$f":"(AH$117>Inputs!$E108)*(AH$117-Inputs!$E108-AH128-AH129-AH131-AH132-AH130)","v":0},{"$f":"(AI$117>Inputs!$E108)*(AI$117-Inputs!$E108-AI128-AI129-AI131-AI132-AI130)","v":0},{"$f":"(AJ$117>Inputs!$E108)*(AJ$117-Inputs!$E108-AJ128-AJ129-AJ131-AJ132-AJ130)","v":0},{"$f":"(AK$117>Inputs!$E108)*(AK$117-Inputs!$E108-AK128-AK129-AK131-AK132-AK130)","v":0},{"$f":"(AL$117>Inputs!$E108)*(AL$117-Inputs!$E108-AL128-AL129-AL131-AL132-AL130)","v":0},{"$f":"(AM$117>Inputs!$E108)*(AM$117-Inputs!$E108-AM128-AM129-AM131-AM132-AM130)","v":0},{"$f":"(AN$117>Inputs!$E108)*(AN$117-Inputs!$E108-AN128-AN129-AN131-AN132-AN130)","v":0},{"$f":"(AO$117>Inputs!$E108)*(AO$117-Inputs!$E108-AO128-AO129-AO131-AO132-AO130)","v":0},{"$f":"(AP$117>Inputs!$E108)*(AP$117-Inputs!$E108-AP128-AP129-AP131-AP132-AP130)","v":0},{"$f":"(AQ$117>Inputs!$E108)*(AQ$117-Inputs!$E108-AQ128-AQ129-AQ131-AQ132-AQ130)","v":0},{"$f":"(AR$117>Inputs!$E108)*(AR$117-Inputs!$E108-AR128-AR129-AR131-AR132-AR130)","v":0},{"$f":"(AS$117>Inputs!$E108)*(AS$117-Inputs!$E108-AS128-AS129-AS131-AS132-AS130)","v":0},{"$f":"(AT$117>Inputs!$E108)*(AT$117-Inputs!$E108-AT128-AT129-AT131-AT132-AT130)","v":0},{"$f":"(AU$117>Inputs!$E108)*(AU$117-Inputs!$E108-AU128-AU129-AU131-AU132-AU130)","v":0},{"$f":"(AV$117>Inputs!$E108)*(AV$117-Inputs!$E108-AV128-AV129-AV131-AV132-AV130)","v":0},{"$f":"(AW$117>Inputs!$E108)*(AW$117-Inputs!$E108-AW128-AW129-AW131-AW132-AW130)","v":0},{"$f":"(AX$117>Inputs!$E108)*(AX$117-Inputs!$E108-AX128-AX129-AX131-AX132-AX130)","v":0},{"$f":"(AY$117>Inputs!$E108)*(AY$117-Inputs!$E108-AY128-AY129-AY131-AY132-AY130)","v":0},{"$f":"(AZ$117>Inputs!$E108)*(AZ$117-Inputs!$E108-AZ128-AZ129-AZ131-AZ132-AZ130)","v":0},{"$f":"(BA$117>Inputs!$E108)*(BA$117-Inputs!$E108-BA128-BA129-BA131-BA132-BA130)","v":0},{"$f":"(BB$117>Inputs!$E108)*(BB$117-Inputs!$E108-BB128-BB129-BB131-BB132-BB130)","v":0},{"$f":"(BC$117>Inputs!$E108)*(BC$117-Inputs!$E108-BC128-BC129-BC131-BC132-BC130)","v":0},{"$f":"(BD$117>Inputs!$E108)*(BD$117-Inputs!$E108-BD128-BD129-BD131-BD132-BD130)","v":0}]
[null,null,null,"Bracket 10","$mm nominal",null,{"$f":"(G$117>Inputs!$E109)*(G$117-Inputs!$E109-G129-G130-G132-G131)","v":0},{"$f":"(H$117>Inputs!$E109)*(H$117-Inputs!$E109-H129-H130-H132-H131)","v":0},{"$f":"(I$117>Inputs!$E109)*(I$117-Inputs!$E109-I129-I130-I132-I131)","v":0},{"$f":"(J$117>Inputs!$E109)*(J$117-Inputs!$E109-J129-J130-J132-J131)","v":0},{"$f":"(K$117>Inputs!$E109)*(K$117-Inputs!$E109-K129-K130-K132-K131)","v":0},{"$f":"(L$117>Inputs!$E109)*(L$117-Inputs!$E109-L129-L130-L132-L131)","v":0},{"$f":"(M$117>Inputs!$E109)*(M$117-Inputs!$E109-M129-M130-M132-M131)","v":0},{"$f":"(N$117>Inputs!$E109)*(N$117-Inputs!$E109-N129-N130-N132-N131)","v":0},{"$f":"(O$117>Inputs!$E109)*(O$117-Inputs!$E109-O129-O130-O132-O131)","v":0},{"$f":"(P$117>Inputs!$E109)*(P$117-Inputs!$E109-P129-P130-P132-P131)","v":0},{"$f":"(Q$117>Inputs!$E109)*(Q$117-Inputs!$E109-Q129-Q130-Q132-Q131)","v":0},{"$f":"(R$117>Inputs!$E109)*(R$117-Inputs!$E109-R129-R130-R132-R131)","v":0},{"$f":"(S$117>Inputs!$E109)*(S$117-Inputs!$E109-S129-S130-S132-S131)","v":0},{"$f":"(T$117>Inputs!$E109)*(T$117-Inputs!$E109-T129-T130-T132-T131)","v":0},{"$f":"(U$117>Inputs!$E109)*(U$117-Inputs!$E109-U129-U130-U132-U131)","v":0},{"$f":"(V$117>Inputs!$E109)*(V$117-Inputs!$E109-V129-V130-V132-V131)","v":0},{"$f":"(W$117>Inputs!$E109)*(W$117-Inputs!$E109-W129-W130-W132-W131)","v":0},{"$f":"(X$117>Inputs!$E109)*(X$117-Inputs!$E109-X129-X130-X132-X131)","v":0},{"$f":"(Y$117>Inputs!$E109)*(Y$117-Inputs!$E109-Y129-Y130-Y132-Y131)","v":0},{"$f":"(Z$117>Inputs!$E109)*(Z$117-Inputs!$E109-Z129-Z130-Z132-Z131)","v":0},{"$f":"(AA$117>Inputs!$E109)*(AA$117-Inputs!$E109-AA129-AA130-AA132-AA131)","v":0},{"$f":"(AB$117>Inputs!$E109)*(AB$117-Inputs!$E109-AB129-AB130-AB132-AB131)","v":0},{"$f":"(AC$117>Inputs!$E109)*(AC$117-Inputs!$E109-AC129-AC130-AC132-AC131)","v":0},{"$f":"(AD$117>Inputs!$E109)*(AD$117-Inputs!$E109-AD129-AD130-AD132-AD131)","v":0},{"$f":"(AE$117>Inputs!$E109)*(AE$117-Inputs!$E109-AE129-AE130-AE132-AE131)","v":0},{"$f":"(AF$117>Inputs!$E109)*(AF$117-Inputs!$E109-AF129-AF130-AF132-AF131)","v":0},{"$f":"(AG$117>Inputs!$E109)*(AG$117-Inputs!$E109-AG129-AG130-AG132-AG131)","v":0},{"$f":"(AH$117>Inputs!$E109)*(AH$117-Inputs!$E109-AH129-AH130-AH132-AH131)","v":0},{"$f":"(AI$117>Inputs!$E109)*(AI$117-Inputs!$E109-AI129-AI130-AI132-AI131)","v":0},{"$f":"(AJ$117>Inputs!$E109)*(AJ$117-Inputs!$E109-AJ129-AJ130-AJ132-AJ131)","v":0},{"$f":"(AK$117>Inputs!$E109)*(AK$117-Inputs!$E109-AK129-AK130-AK132-AK131)","v":0},{"$f":"(AL$117>Inputs!$E109)*(AL$117-Inputs!$E109-AL129-AL130-AL132-AL131)","v":0},{"$f":"(AM$117>Inputs!$E109)*(AM$117-Inputs!$E109-AM129-AM130-AM132-AM131)","v":0},{"$f":"(AN$117>Inputs!$E109)*(AN$117-Inputs!$E109-AN129-AN130-AN132-AN131)","v":0},{"$f":"(AO$117>Inputs!$E109)*(AO$117-Inputs!$E109-AO129-AO130-AO132-AO131)","v":0},{"$f":"(AP$117>Inputs!$E109)*(AP$117-Inputs!$E109-AP129-AP130-AP132-AP131)","v":0},{"$f":"(AQ$117>Inputs!$E109)*(AQ$117-Inputs!$E109-AQ129-AQ130-AQ132-AQ131)","v":0},{"$f":"(AR$117>Inputs!$E109)*(AR$117-Inputs!$E109-AR129-AR130-AR132-AR131)","v":0},{"$f":"(AS$117>Inputs!$E109)*(AS$117-Inputs!$E109-AS129-AS130-AS132-AS131)","v":0},{"$f":"(AT$117>Inputs!$E109)*(AT$117-Inputs!$E109-AT129-AT130-AT132-AT131)","v":0},{"$f":"(AU$117>Inputs!$E109)*(AU$117-Inputs!$E109-AU129-AU130-AU132-AU131)","v":0},{"$f":"(AV$117>Inputs!$E109)*(AV$117-Inputs!$E109-AV129-AV130-AV132-AV131)","v":0},{"$f":"(AW$117>Inputs!$E109)*(AW$117-Inputs!$E109-AW129-AW130-AW132-AW131)","v":0},{"$f":"(AX$117>Inputs!$E109)*(AX$117-Inputs!$E109-AX129-AX130-AX132-AX131)","v":0},{"$f":"(AY$117>Inputs!$E109)*(AY$117-Inputs!$E109-AY129-AY130-AY132-AY131)","v":0},{"$f":"(AZ$117>Inputs!$E109)*(AZ$117-Inputs!$E109-AZ129-AZ130-AZ132-AZ131)","v":0},{"$f":"(BA$117>Inputs!$E109)*(BA$117-Inputs!$E109-BA129-BA130-BA132-BA131)","v":0},{"$f":"(BB$117>Inputs!$E109)*(BB$117-Inputs!$E109-BB129-BB130-BB132-BB131)","v":0},{"$f":"(BC$117>Inputs!$E109)*(BC$117-Inputs!$E109-BC129-BC130-BC132-BC131)","v":0},{"$f":"(BD$117>Inputs!$E109)*(BD$117-Inputs!$E109-BD129-BD130-BD132-BD131)","v":0}]
[null,null,null,"Bracket 11","$mm nominal",null,{"$f":"(G$117>Inputs!$E110)*(G$117-Inputs!$E110-G130-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E110)*(H$117-Inputs!$E110-H130-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E110)*(I$117-Inputs!$E110-I130-I131-I132)","v":0},{"$f":"(J$117>Inputs!$E110)*(J$117-Inputs!$E110-J130-J131-J132)","v":0},{"$f":"(K$117>Inputs!$E110)*(K$117-Inputs!$E110-K130-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E110)*(L$117-Inputs!$E110-L130-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E110)*(M$117-Inputs!$E110-M130-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E110)*(N$117-Inputs!$E110-N130-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E110)*(O$117-Inputs!$E110-O130-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E110)*(P$117-Inputs!$E110-P130-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E110)*(Q$117-Inputs!$E110-Q130-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E110)*(R$117-Inputs!$E110-R130-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E110)*(S$117-Inputs!$E110-S130-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E110)*(T$117-Inputs!$E110-T130-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E110)*(U$117-Inputs!$E110-U130-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E110)*(V$117-Inputs!$E110-V130-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E110)*(W$117-Inputs!$E110-W130-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E110)*(X$117-Inputs!$E110-X130-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E110)*(Y$117-Inputs!$E110-Y130-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E110)*(Z$117-Inputs!$E110-Z130-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E110)*(AA$117-Inputs!$E110-AA130-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E110)*(AB$117-Inputs!$E110-AB130-AB131-AB132)","v":0},{"$f":"(AC$117>Inputs!$E110)*(AC$117-Inputs!$E110-AC130-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E110)*(AD$117-Inputs!$E110-AD130-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E110)*(AE$117-Inputs!$E110-AE130-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E110)*(AF$117-Inputs!$E110-AF130-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E110)*(AG$117-Inputs!$E110-AG130-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E110)*(AH$117-Inputs!$E110-AH130-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E110)*(AI$117-Inputs!$E110-AI130-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E110)*(AJ$117-Inputs!$E110-AJ130-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E110)*(AK$117-Inputs!$E110-AK130-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E110)*(AL$117-Inputs!$E110-AL130-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E110)*(AM$117-Inputs!$E110-AM130-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E110)*(AN$117-Inputs!$E110-AN130-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E110)*(AO$117-Inputs!$E110-AO130-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E110)*(AP$117-Inputs!$E110-AP130-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E110)*(AQ$117-Inputs!$E110-AQ130-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E110)*(AR$117-Inputs!$E110-AR130-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E110)*(AS$117-Inputs!$E110-AS130-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E110)*(AT$117-Inputs!$E110-AT130-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E110)*(AU$117-Inputs!$E110-AU130-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E110)*(AV$117-Inputs!$E110-AV130-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E110)*(AW$117-Inputs!$E110-AW130-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E110)*(AX$117-Inputs!$E110-AX130-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E110)*(AY$117-Inputs!$E110-AY130-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E110)*(AZ$117-Inputs!$E110-AZ130-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E110)*(BA$117-Inputs!$E110-BA130-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E110)*(BB$117-Inputs!$E110-BB130-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E110)*(BC$117-Inputs!$E110-BC130-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E110)*(BD$117-Inputs!$E110-BD130-BD131-BD132)","v":0}]
[null,null,null,"Bracket 12","$mm nominal",null,{"$f":"(G$117>Inputs!$E111)*(G$117-Inputs!$E111-G131-G132)","v":0},{"$f":"(H$117>Inputs!$E111)*(H$117-Inputs!$E111-H131-H132)","v":0},{"$f":"(I$117>Inputs!$E111)*(I$117-Inputs!$E111-I131-I132)","v":0},{"$f":"(J$117>Inputs!$E111)*(J$117-Inputs!$E111-J131-J132)","v":0},{"$f":"(K$117>Inputs!$E111)*(K$117-Inputs!$E111-K131-K132)","v":0},{"$f":"(L$117>Inputs!$E111)*(L$117-Inputs!$E111-L131-L132)","v":0},{"$f":"(M$117>Inputs!$E111)*(M$117-Inputs!$E111-M131-M132)","v":0},{"$f":"(N$117>Inputs!$E111)*(N$117-Inputs!$E111-N131-N132)","v":0},{"$f":"(O$117>Inputs!$E111)*(O$117-Inputs!$E111-O131-O132)","v":0},{"$f":"(P$117>Inputs!$E111)*(P$117-Inputs!$E111-P131-P132)","v":0},{"$f":"(Q$117>Inputs!$E111)*(Q$117-Inputs!$E111-Q131-Q132)","v":0},{"$f":"(R$117>Inputs!$E111)*(R$117-Inputs!$E111-R131-R132)","v":0},{"$f":"(S$117>Inputs!$E111)*(S$117-Inputs!$E111-S131-S132)","v":0},{"$f":"(T$117>Inputs!$E111)*(T$117-Inputs!$E111-T131-T132)","v":0},{"$f":"(U$117>Inputs!$E111)*(U$117-Inputs!$E111-U131-U132)","v":0},{"$f":"(V$117>Inputs!$E111)*(V$117-Inputs!$E111-V131-V132)","v":0},{"$f":"(W$117>Inputs!$E111)*(W$117-Inputs!$E111-W131-W132)","v":0},{"$f":"(X$117>Inputs!$E111)*(X$117-Inputs!$E111-X131-X132)","v":0},{"$f":"(Y$117>Inputs!$E111)*(Y$117-Inputs!$E111-Y131-Y132)","v":0},{"$f":"(Z$117>Inputs!$E111)*(Z$117-Inputs!$E111-Z131-Z132)","v":0},{"$f":"(AA$117>Inputs!$E111)*(AA$117-Inputs!$E111-AA131-AA132)","v":0},{"$f":"(AB$117>Inputs!$E111)*(AB$117-Inputs!$E111-AB131-AB132)","v":0},{"$f":"(AC$117>Inputs!$E111)*(AC$117-Inputs!$E111-AC131-AC132)","v":0},{"$f":"(AD$117>Inputs!$E111)*(AD$117-Inputs!$E111-AD131-AD132)","v":0},{"$f":"(AE$117>Inputs!$E111)*(AE$117-Inputs!$E111-AE131-AE132)","v":0},{"$f":"(AF$117>Inputs!$E111)*(AF$117-Inputs!$E111-AF131-AF132)","v":0},{"$f":"(AG$117>Inputs!$E111)*(AG$117-Inputs!$E111-AG131-AG132)","v":0},{"$f":"(AH$117>Inputs!$E111)*(AH$117-Inputs!$E111-AH131-AH132)","v":0},{"$f":"(AI$117>Inputs!$E111)*(AI$117-Inputs!$E111-AI131-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E111)*(AJ$117-Inputs!$E111-AJ131-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E111)*(AK$117-Inputs!$E111-AK131-AK132)","v":0},{"$f":"(AL$117>Inputs!$E111)*(AL$117-Inputs!$E111-AL131-AL132)","v":0},{"$f":"(AM$117>Inputs!$E111)*(AM$117-Inputs!$E111-AM131-AM132)","v":0},{"$f":"(AN$117>Inputs!$E111)*(AN$117-Inputs!$E111-AN131-AN132)","v":0},{"$f":"(AO$117>Inputs!$E111)*(AO$117-Inputs!$E111-AO131-AO132)","v":0},{"$f":"(AP$117>Inputs!$E111)*(AP$117-Inputs!$E111-AP131-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E111)*(AQ$117-Inputs!$E111-AQ131-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E111)*(AR$117-Inputs!$E111-AR131-AR132)","v":0},{"$f":"(AS$117>Inputs!$E111)*(AS$117-Inputs!$E111-AS131-AS132)","v":0},{"$f":"(AT$117>Inputs!$E111)*(AT$117-Inputs!$E111-AT131-AT132)","v":0},{"$f":"(AU$117>Inputs!$E111)*(AU$117-Inputs!$E111-AU131-AU132)","v":0},{"$f":"(AV$117>Inputs!$E111)*(AV$117-Inputs!$E111-AV131-AV132)","v":0},{"$f":"(AW$117>Inputs!$E111)*(AW$117-Inputs!$E111-AW131-AW132)","v":0},{"$f":"(AX$117>Inputs!$E111)*(AX$117-Inputs!$E111-AX131-AX132)","v":0},{"$f":"(AY$117>Inputs!$E111)*(AY$117-Inputs!$E111-AY131-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E111)*(AZ$117-Inputs!$E111-AZ131-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E111)*(BA$117-Inputs!$E111-BA131-BA132)","v":0},{"$f":"(BB$117>Inputs!$E111)*(BB$117-Inputs!$E111-BB131-BB132)","v":0},{"$f":"(BC$117>Inputs!$E111)*(BC$117-Inputs!$E111-BC131-BC132)","v":0},{"$f":"(BD$117>Inputs!$E111)*(BD$117-Inputs!$E111-BD131-BD132)","v":0}]
[null,null,null,"Bracket 13","$mm nominal",null,{"$f":"(G$117>Inputs!$E112)*(G$117-Inputs!$E112-G132)","v":0},{"$f":"(H$117>Inputs!$E112)*(H$117-Inputs!$E112-H132)","v":0},{"$f":"(I$117>Inputs!$E112)*(I$117-Inputs!$E112-I132)","v":135.25200000000001},{"$f":"(J$117>Inputs!$E112)*(J$117-Inputs!$E112-J132)","v":240},{"$f":"(K$117>Inputs!$E112)*(K$117-Inputs!$E112-K132)","v":0},{"$f":"(L$117>Inputs!$E112)*(L$117-Inputs!$E112-L132)","v":0},{"$f":"(M$117>Inputs!$E112)*(M$117-Inputs!$E112-M132)","v":0},{"$f":"(N$117>Inputs!$E112)*(N$117-Inputs!$E112-N132)","v":0},{"$f":"(O$117>Inputs!$E112)*(O$117-Inputs!$E112-O132)","v":0},{"$f":"(P$117>Inputs!$E112)*(P$117-Inputs!$E112-P132)","v":0},{"$f":"(Q$117>Inputs!$E112)*(Q$117-Inputs!$E112-Q132)","v":0},{"$f":"(R$117>Inputs!$E112)*(R$117-Inputs!$E112-R132)","v":0},{"$f":"(S$117>Inputs!$E112)*(S$117-Inputs!$E112-S132)","v":0},{"$f":"(T$117>Inputs!$E112)*(T$117-Inputs!$E112-T132)","v":0},{"$f":"(U$117>Inputs!$E112)*(U$117-Inputs!$E112-U132)","v":0},{"$f":"(V$117>Inputs!$E112)*(V$117-Inputs!$E112-V132)","v":0},{"$f":"(W$117>Inputs!$E112)*(W$117-Inputs!$E112-W132)","v":0},{"$f":"(X$117>Inputs!$E112)*(X$117-Inputs!$E112-X132)","v":0},{"$f":"(Y$117>Inputs!$E112)*(Y$117-Inputs!$E112-Y132)","v":0},{"$f":"(Z$117>Inputs!$E112)*(Z$117-Inputs!$E112-Z132)","v":0},{"$f":"(AA$117>Inputs!$E112)*(AA$117-Inputs!$E112-AA132)","v":0},{"$f":"(AB$117>Inputs!$E112)*(AB$117-Inputs!$E112-AB132)","v":197.03662470672975},{"$f":"(AC$117>Inputs!$E112)*(AC$117-Inputs!$E112-AC132)","v":0},{"$f":"(AD$117>Inputs!$E112)*(AD$117-Inputs!$E112-AD132)","v":0},{"$f":"(AE$117>Inputs!$E112)*(AE$117-Inputs!$E112-AE132)","v":0},{"$f":"(AF$117>Inputs!$E112)*(AF$117-Inputs!$E112-AF132)","v":0},{"$f":"(AG$117>Inputs!$E112)*(AG$117-Inputs!$E112-AG132)","v":0},{"$f":"(AH$117>Inputs!$E112)*(AH$117-Inputs!$E112-AH132)","v":0},{"$f":"(AI$117>Inputs!$E112)*(AI$117-Inputs!$E112-AI132)","v":0},{"$f":"(AJ$117>Inputs!$E112)*(AJ$117-Inputs!$E112-AJ132)","v":0},{"$f":"(AK$117>Inputs!$E112)*(AK$117-Inputs!$E112-AK132)","v":0},{"$f":"(AL$117>Inputs!$E112)*(AL$117-Inputs!$E112-AL132)","v":0},{"$f":"(AM$117>Inputs!$E112)*(AM$117-Inputs!$E112-AM132)","v":0},{"$f":"(AN$117>Inputs!$E112)*(AN$117-Inputs!$E112-AN132)","v":0},{"$f":"(AO$117>Inputs!$E112)*(AO$117-Inputs!$E112-AO132)","v":0},{"$f":"(AP$117>Inputs!$E112)*(AP$117-Inputs!$E112-AP132)","v":0},{"$f":"(AQ$117>Inputs!$E112)*(AQ$117-Inputs!$E112-AQ132)","v":0},{"$f":"(AR$117>Inputs!$E112)*(AR$117-Inputs!$E112-AR132)","v":0},{"$f":"(AS$117>Inputs!$E112)*(AS$117-Inputs!$E112-AS132)","v":0},{"$f":"(AT$117>Inputs!$E112)*(AT$117-Inputs!$E112-AT132)","v":0},{"$f":"(AU$117>Inputs!$E112)*(AU$117-Inputs!$E112-AU132)","v":0},{"$f":"(AV$117>Inputs!$E112)*(AV$117-Inputs!$E112-AV132)","v":0},{"$f":"(AW$117>Inputs!$E112)*(AW$117-Inputs!$E112-AW132)","v":0},{"$f":"(AX$117>Inputs!$E112)*(AX$117-Inputs!$E112-AX132)","v":0},{"$f":"(AY$117>Inputs!$E112)*(AY$117-Inputs!$E112-AY132)","v":0},{"$f":"(AZ$117>Inputs!$E112)*(AZ$117-Inputs!$E112-AZ132)","v":0},{"$f":"(BA$117>Inputs!$E112)*(BA$117-Inputs!$E112-BA132)","v":0},{"$f":"(BB$117>Inputs!$E112)*(BB$117-Inputs!$E112-BB132)","v":0},{"$f":"(BC$117>Inputs!$E112)*(BC$117-Inputs!$E112-BC132)","v":0},{"$f":"(BD$117>Inputs!$E112)*(BD$117-Inputs!$E112-BD132)","v":0}]
[null,null,null,"Bracket 14","$mm nominal",null,{"$f":"IF(G$117>Inputs!$E$107,Model!G$117-Inputs!$E$107,0)","v":0},{"$f":"IF(H$117>Inputs!$E$107,Model!H$117-Inputs!$E$107,0)","v":0},{"$f":"IF(I$117>Inputs!$E$107,Model!I$117-Inputs!$E$107,0)","v":0},{"$f":"IF(J$117>Inputs!$E$107,Model!J$117-Inputs!$E$107,0)","v":104.89259999999996},{"$f":"IF(K$117>Inputs!$E$107,Model!K$117-Inputs!$E$107,0)","v":0},{"$f":"IF(L$117>Inputs!$E$107,Model!L$117-Inputs!$E$107,0)","v":0},{"$f":"IF(M$117>Inputs!$E$107,Model!M$117-Inputs!$E$107,0)","v":0},{"$f":"IF(N$117>Inputs!$E$107,Model!N$117-Inputs!$E$107,0)","v":0},{"$f":"IF(O$117>Inputs!$E$107,Model!O$117-Inputs!$E$107,0)","v":0},{"$f":"IF(P$117>Inputs!$E$107,Model!P$117-Inputs!$E$107,0)","v":0},{"$f":"IF(Q$117>Inputs!$E$107,Model!Q$117-Inputs!$E$107,0)","v":0},{"$f":"IF(R$117>Inputs!$E$107,Model!R$117-Inputs!$E$107,0)","v":0},{"$f":"IF(S$117>Inputs!$E$107,Model!S$117-Inputs!$E$107,0)","v":0},{"$f":"IF(T$117>Inputs!$E$107,Model!T$117-Inputs!$E$107,0)","v":0},{"$f":"IF(U$117>Inputs!$E$107,Model!U$117-Inputs!$E$107,0)","v":0},{"$f":"IF(V$117>Inputs!$E$107,Model!V$117-Inputs!$E$107,0)","v":0},{"$f":"IF(W$117>Inputs!$E$107,Model!W$117-Inputs!$E$107,0)","v":0},{"$f":"IF(X$117>Inputs!$E$107,Model!X$117-Inputs!$E$107,0)","v":0},{"$f":"IF(Y$117>Inputs!$E$107,Model!Y$117-Inputs!$E$107,0)","v":0},{"$f":"IF(Z$117>Inputs!$E$107,Model!Z$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AA$117>Inputs!$E$107,Model!AA$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AB$117>Inputs!$E$107,Model!AB$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AC$117>Inputs!$E$107,Model!AC$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AD$117>Inputs!$E$107,Model!AD$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AE$117>Inputs!$E$107,Model!AE$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AF$117>Inputs!$E$107,Model!AF$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AG$117>Inputs!$E$107,Model!AG$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AH$117>Inputs!$E$107,Model!AH$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AI$117>Inputs!$E$107,Model!AI$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AJ$117>Inputs!$E$107,Model!AJ$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AK$117>Inputs!$E$107,Model!AK$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AL$117>Inputs!$E$107,Model!AL$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AM$117>Inputs!$E$107,Model!AM$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AN$117>Inputs!$E$107,Model!AN$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AO$117>Inputs!$E$107,Model!AO$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AP$117>Inputs!$E$107,Model!AP$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AQ$117>Inputs!$E$107,Model!AQ$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AR$117>Inputs!$E$107,Model!AR$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AS$117>Inputs!$E$107,Model!AS$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AT$117>Inputs!$E$107,Model!AT$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AU$117>Inputs!$E$107,Model!AU$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AV$117>Inputs!$E$107,Model!AV$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AW$117>Inputs!$E$107,Model!AW$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AX$117>Inputs!$E$107,Model!AX$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AY$117>Inputs!$E$107,Model!AY$117-Inputs!$E$107,0)","v":0},{"$f":"IF(AZ$117>Inputs!$E$107,Model!AZ$117-Inputs!$E$107,0)","v":0},{"$f":"IF(BA$117>Inputs!$E$107,Model!BA$117-Inputs!$E$107,0)","v":0},{"$f":"IF(BB$117>Inputs!$E$107,Model!BB$117-Inputs!$E$107,0)","v":0},{"$f":"IF(BC$117>Inputs!$E$107,Model!BC$117-Inputs!$E$107,0)","v":0},{"$f":"IF(BD$117>Inputs!$E$107,Model!BD$117-Inputs!$E$107,0)","v":0}]
[]
[{"$f":"SUM(G134:BD134)=SUM(G117:BD117)","v":true},null,null,"Total","$mm nominal",null,{"$f":"SUM(G119:G132)","v":0},0,135.25200000000001,344.89259999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197.03662470672975,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM119:AM132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average royalty rate","%"]
[null,null,{"$f":"SUM(G137:BD137)","v":0},"Variable rate royalty - revenue","$mm nominal",null,{"$f":"G136*G117","v":0},0,0,0,{"$f":"K136*K117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM136*AM117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Variable rate royalty (price based, non-marginal)"]
[null,null,null,"Base ",null,null,{"$f":"G104","v":0},0,135.25200000000001,344.89259999999996,351.79045200000002,358.82626104000002,366.00278626080001,373.32284198601593,380.7892988257363,388.405084802251,396.17318649829605,404.09665022826192,412.17858323282724,420.42215489748372,428.83059799543344,437.40720995534201,446.1553541544489,455.07846123753791,464.18003046228864,473.46363107153439,482.93290369296511,197.03662470672975,0,0,0,0,0,0,0,0,0,0,{"$f":"AM104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","%",null,{"$f":"IF(Inputs!G$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!H$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!I$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!J$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!K$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!L$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!M$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!N$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!O$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!P$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!Q$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!R$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!S$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!T$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!U$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!V$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!W$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!X$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!Y$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!Z$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AA$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AB$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AC$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AD$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AE$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AF$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AG$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AH$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AI$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AJ$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AK$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AL$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AM$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AN$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AO$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AP$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AQ$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AR$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AS$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AT$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AU$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AV$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AW$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AX$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AY$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!AZ$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!BA$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!BB$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!BC$190<Inputs!$E119,Inputs!$F118,\"\")","v":""},{"$f":"IF(Inputs!BD$190<Inputs!$E119,Inputs!$F118,\"\")","v":""}]
[null,null,null,"Price bracket 2","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E119,IF(Inputs!G$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!H$190>=Inputs!$E119,IF(Inputs!H$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!I$190>=Inputs!$E119,IF(Inputs!I$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!J$190>=Inputs!$E119,IF(Inputs!J$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!K$190>=Inputs!$E119,IF(Inputs!K$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!L$190>=Inputs!$E119,IF(Inputs!L$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!M$190>=Inputs!$E119,IF(Inputs!M$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!N$190>=Inputs!$E119,IF(Inputs!N$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!O$190>=Inputs!$E119,IF(Inputs!O$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!P$190>=Inputs!$E119,IF(Inputs!P$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!Q$190>=Inputs!$E119,IF(Inputs!Q$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!R$190>=Inputs!$E119,IF(Inputs!R$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!S$190>=Inputs!$E119,IF(Inputs!S$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!T$190>=Inputs!$E119,IF(Inputs!T$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!U$190>=Inputs!$E119,IF(Inputs!U$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!V$190>=Inputs!$E119,IF(Inputs!V$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!W$190>=Inputs!$E119,IF(Inputs!W$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!X$190>=Inputs!$E119,IF(Inputs!X$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!Y$190>=Inputs!$E119,IF(Inputs!Y$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!Z$190>=Inputs!$E119,IF(Inputs!Z$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AA$190>=Inputs!$E119,IF(Inputs!AA$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AB$190>=Inputs!$E119,IF(Inputs!AB$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AC$190>=Inputs!$E119,IF(Inputs!AC$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AD$190>=Inputs!$E119,IF(Inputs!AD$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AE$190>=Inputs!$E119,IF(Inputs!AE$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AF$190>=Inputs!$E119,IF(Inputs!AF$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AG$190>=Inputs!$E119,IF(Inputs!AG$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AH$190>=Inputs!$E119,IF(Inputs!AH$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AI$190>=Inputs!$E119,IF(Inputs!AI$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AJ$190>=Inputs!$E119,IF(Inputs!AJ$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AK$190>=Inputs!$E119,IF(Inputs!AK$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AL$190>=Inputs!$E119,IF(Inputs!AL$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AM$190>=Inputs!$E119,IF(Inputs!AM$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AN$190>=Inputs!$E119,IF(Inputs!AN$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AO$190>=Inputs!$E119,IF(Inputs!AO$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AP$190>=Inputs!$E119,IF(Inputs!AP$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AQ$190>=Inputs!$E119,IF(Inputs!AQ$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AR$190>=Inputs!$E119,IF(Inputs!AR$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AS$190>=Inputs!$E119,IF(Inputs!AS$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AT$190>=Inputs!$E119,IF(Inputs!AT$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AU$190>=Inputs!$E119,IF(Inputs!AU$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AV$190>=Inputs!$E119,IF(Inputs!AV$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AW$190>=Inputs!$E119,IF(Inputs!AW$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AX$190>=Inputs!$E119,IF(Inputs!AX$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AY$190>=Inputs!$E119,IF(Inputs!AY$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!AZ$190>=Inputs!$E119,IF(Inputs!AZ$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!BA$190>=Inputs!$E119,IF(Inputs!BA$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!BB$190>=Inputs!$E119,IF(Inputs!BB$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!BC$190>=Inputs!$E119,IF(Inputs!BC$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03},{"$f":"IF(Inputs!BD$190>=Inputs!$E119,IF(Inputs!BD$190<Inputs!$E120,Inputs!$F119,\"\"),\"\")","v":0.03}]
[null,null,null,"Price bracket 3","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E120,IF(Inputs!G$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E120,IF(Inputs!H$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E120,IF(Inputs!I$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E120,IF(Inputs!J$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E120,IF(Inputs!K$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E120,IF(Inputs!L$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E120,IF(Inputs!M$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E120,IF(Inputs!N$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E120,IF(Inputs!O$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E120,IF(Inputs!P$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E120,IF(Inputs!Q$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E120,IF(Inputs!R$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E120,IF(Inputs!S$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E120,IF(Inputs!T$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E120,IF(Inputs!U$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E120,IF(Inputs!V$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E120,IF(Inputs!W$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E120,IF(Inputs!X$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E120,IF(Inputs!Y$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E120,IF(Inputs!Z$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E120,IF(Inputs!AA$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E120,IF(Inputs!AB$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E120,IF(Inputs!AC$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E120,IF(Inputs!AD$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E120,IF(Inputs!AE$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E120,IF(Inputs!AF$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E120,IF(Inputs!AG$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E120,IF(Inputs!AH$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E120,IF(Inputs!AI$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E120,IF(Inputs!AJ$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E120,IF(Inputs!AK$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E120,IF(Inputs!AL$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E120,IF(Inputs!AM$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E120,IF(Inputs!AN$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E120,IF(Inputs!AO$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E120,IF(Inputs!AP$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E120,IF(Inputs!AQ$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E120,IF(Inputs!AR$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E120,IF(Inputs!AS$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E120,IF(Inputs!AT$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E120,IF(Inputs!AU$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E120,IF(Inputs!AV$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E120,IF(Inputs!AW$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E120,IF(Inputs!AX$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E120,IF(Inputs!AY$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E120,IF(Inputs!AZ$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E120,IF(Inputs!BA$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E120,IF(Inputs!BB$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E120,IF(Inputs!BC$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E120,IF(Inputs!BD$190<Inputs!$E121,Inputs!$F120,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 4","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E121,IF(Inputs!G$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E121,IF(Inputs!H$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E121,IF(Inputs!I$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E121,IF(Inputs!J$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E121,IF(Inputs!K$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E121,IF(Inputs!L$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E121,IF(Inputs!M$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E121,IF(Inputs!N$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E121,IF(Inputs!O$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E121,IF(Inputs!P$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E121,IF(Inputs!Q$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E121,IF(Inputs!R$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E121,IF(Inputs!S$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E121,IF(Inputs!T$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E121,IF(Inputs!U$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E121,IF(Inputs!V$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E121,IF(Inputs!W$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E121,IF(Inputs!X$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E121,IF(Inputs!Y$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E121,IF(Inputs!Z$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E121,IF(Inputs!AA$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E121,IF(Inputs!AB$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E121,IF(Inputs!AC$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E121,IF(Inputs!AD$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E121,IF(Inputs!AE$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E121,IF(Inputs!AF$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E121,IF(Inputs!AG$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E121,IF(Inputs!AH$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E121,IF(Inputs!AI$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E121,IF(Inputs!AJ$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E121,IF(Inputs!AK$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E121,IF(Inputs!AL$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E121,IF(Inputs!AM$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E121,IF(Inputs!AN$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E121,IF(Inputs!AO$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E121,IF(Inputs!AP$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E121,IF(Inputs!AQ$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E121,IF(Inputs!AR$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E121,IF(Inputs!AS$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E121,IF(Inputs!AT$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E121,IF(Inputs!AU$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E121,IF(Inputs!AV$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E121,IF(Inputs!AW$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E121,IF(Inputs!AX$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E121,IF(Inputs!AY$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E121,IF(Inputs!AZ$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E121,IF(Inputs!BA$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E121,IF(Inputs!BB$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E121,IF(Inputs!BC$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E121,IF(Inputs!BD$190<Inputs!$E122,Inputs!$F121,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 5","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E122,IF(Inputs!G$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E122,IF(Inputs!H$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E122,IF(Inputs!I$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E122,IF(Inputs!J$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E122,IF(Inputs!K$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E122,IF(Inputs!L$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E122,IF(Inputs!M$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E122,IF(Inputs!N$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E122,IF(Inputs!O$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E122,IF(Inputs!P$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E122,IF(Inputs!Q$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E122,IF(Inputs!R$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E122,IF(Inputs!S$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E122,IF(Inputs!T$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E122,IF(Inputs!U$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E122,IF(Inputs!V$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E122,IF(Inputs!W$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E122,IF(Inputs!X$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E122,IF(Inputs!Y$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E122,IF(Inputs!Z$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E122,IF(Inputs!AA$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E122,IF(Inputs!AB$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E122,IF(Inputs!AC$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E122,IF(Inputs!AD$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E122,IF(Inputs!AE$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E122,IF(Inputs!AF$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E122,IF(Inputs!AG$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E122,IF(Inputs!AH$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E122,IF(Inputs!AI$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E122,IF(Inputs!AJ$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E122,IF(Inputs!AK$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E122,IF(Inputs!AL$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E122,IF(Inputs!AM$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E122,IF(Inputs!AN$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E122,IF(Inputs!AO$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E122,IF(Inputs!AP$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E122,IF(Inputs!AQ$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E122,IF(Inputs!AR$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E122,IF(Inputs!AS$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E122,IF(Inputs!AT$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E122,IF(Inputs!AU$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E122,IF(Inputs!AV$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E122,IF(Inputs!AW$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E122,IF(Inputs!AX$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E122,IF(Inputs!AY$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E122,IF(Inputs!AZ$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E122,IF(Inputs!BA$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E122,IF(Inputs!BB$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E122,IF(Inputs!BC$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E122,IF(Inputs!BD$190<Inputs!$E123,Inputs!$F122,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 6","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E123,IF(Inputs!G$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E123,IF(Inputs!H$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E123,IF(Inputs!I$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E123,IF(Inputs!J$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E123,IF(Inputs!K$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E123,IF(Inputs!L$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E123,IF(Inputs!M$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E123,IF(Inputs!N$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E123,IF(Inputs!O$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E123,IF(Inputs!P$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E123,IF(Inputs!Q$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E123,IF(Inputs!R$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E123,IF(Inputs!S$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E123,IF(Inputs!T$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E123,IF(Inputs!U$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E123,IF(Inputs!V$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E123,IF(Inputs!W$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E123,IF(Inputs!X$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E123,IF(Inputs!Y$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E123,IF(Inputs!Z$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E123,IF(Inputs!AA$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E123,IF(Inputs!AB$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E123,IF(Inputs!AC$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E123,IF(Inputs!AD$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E123,IF(Inputs!AE$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E123,IF(Inputs!AF$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E123,IF(Inputs!AG$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E123,IF(Inputs!AH$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E123,IF(Inputs!AI$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E123,IF(Inputs!AJ$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E123,IF(Inputs!AK$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E123,IF(Inputs!AL$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E123,IF(Inputs!AM$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E123,IF(Inputs!AN$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E123,IF(Inputs!AO$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E123,IF(Inputs!AP$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E123,IF(Inputs!AQ$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E123,IF(Inputs!AR$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E123,IF(Inputs!AS$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E123,IF(Inputs!AT$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E123,IF(Inputs!AU$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E123,IF(Inputs!AV$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E123,IF(Inputs!AW$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E123,IF(Inputs!AX$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E123,IF(Inputs!AY$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E123,IF(Inputs!AZ$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E123,IF(Inputs!BA$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E123,IF(Inputs!BB$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E123,IF(Inputs!BC$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E123,IF(Inputs!BD$190<Inputs!$E124,Inputs!$F123,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 7","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E124,IF(Inputs!G$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E124,IF(Inputs!H$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E124,IF(Inputs!I$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E124,IF(Inputs!J$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E124,IF(Inputs!K$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E124,IF(Inputs!L$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E124,IF(Inputs!M$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E124,IF(Inputs!N$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E124,IF(Inputs!O$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E124,IF(Inputs!P$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E124,IF(Inputs!Q$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E124,IF(Inputs!R$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E124,IF(Inputs!S$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E124,IF(Inputs!T$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E124,IF(Inputs!U$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E124,IF(Inputs!V$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E124,IF(Inputs!W$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E124,IF(Inputs!X$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E124,IF(Inputs!Y$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E124,IF(Inputs!Z$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E124,IF(Inputs!AA$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E124,IF(Inputs!AB$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E124,IF(Inputs!AC$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E124,IF(Inputs!AD$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E124,IF(Inputs!AE$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E124,IF(Inputs!AF$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E124,IF(Inputs!AG$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E124,IF(Inputs!AH$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E124,IF(Inputs!AI$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E124,IF(Inputs!AJ$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E124,IF(Inputs!AK$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E124,IF(Inputs!AL$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E124,IF(Inputs!AM$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E124,IF(Inputs!AN$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E124,IF(Inputs!AO$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E124,IF(Inputs!AP$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E124,IF(Inputs!AQ$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E124,IF(Inputs!AR$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E124,IF(Inputs!AS$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E124,IF(Inputs!AT$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E124,IF(Inputs!AU$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E124,IF(Inputs!AV$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E124,IF(Inputs!AW$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E124,IF(Inputs!AX$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E124,IF(Inputs!AY$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E124,IF(Inputs!AZ$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E124,IF(Inputs!BA$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E124,IF(Inputs!BB$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E124,IF(Inputs!BC$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E124,IF(Inputs!BD$190<Inputs!$E125,Inputs!$F124,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 8","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E125,IF(Inputs!G$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E125,IF(Inputs!H$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E125,IF(Inputs!I$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E125,IF(Inputs!J$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E125,IF(Inputs!K$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E125,IF(Inputs!L$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E125,IF(Inputs!M$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E125,IF(Inputs!N$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E125,IF(Inputs!O$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E125,IF(Inputs!P$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E125,IF(Inputs!Q$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E125,IF(Inputs!R$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E125,IF(Inputs!S$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E125,IF(Inputs!T$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E125,IF(Inputs!U$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E125,IF(Inputs!V$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E125,IF(Inputs!W$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E125,IF(Inputs!X$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E125,IF(Inputs!Y$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E125,IF(Inputs!Z$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E125,IF(Inputs!AA$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E125,IF(Inputs!AB$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E125,IF(Inputs!AC$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E125,IF(Inputs!AD$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E125,IF(Inputs!AE$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E125,IF(Inputs!AF$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E125,IF(Inputs!AG$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E125,IF(Inputs!AH$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E125,IF(Inputs!AI$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E125,IF(Inputs!AJ$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E125,IF(Inputs!AK$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E125,IF(Inputs!AL$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E125,IF(Inputs!AM$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E125,IF(Inputs!AN$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E125,IF(Inputs!AO$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E125,IF(Inputs!AP$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E125,IF(Inputs!AQ$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E125,IF(Inputs!AR$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E125,IF(Inputs!AS$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E125,IF(Inputs!AT$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E125,IF(Inputs!AU$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E125,IF(Inputs!AV$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E125,IF(Inputs!AW$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E125,IF(Inputs!AX$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E125,IF(Inputs!AY$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E125,IF(Inputs!AZ$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E125,IF(Inputs!BA$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E125,IF(Inputs!BB$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E125,IF(Inputs!BC$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E125,IF(Inputs!BD$190<Inputs!$E126,Inputs!$F125,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 9","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E126,IF(Inputs!G$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E126,IF(Inputs!H$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E126,IF(Inputs!I$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E126,IF(Inputs!J$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E126,IF(Inputs!K$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E126,IF(Inputs!L$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E126,IF(Inputs!M$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E126,IF(Inputs!N$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E126,IF(Inputs!O$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E126,IF(Inputs!P$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E126,IF(Inputs!Q$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E126,IF(Inputs!R$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E126,IF(Inputs!S$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E126,IF(Inputs!T$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E126,IF(Inputs!U$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E126,IF(Inputs!V$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E126,IF(Inputs!W$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E126,IF(Inputs!X$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E126,IF(Inputs!Y$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E126,IF(Inputs!Z$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E126,IF(Inputs!AA$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E126,IF(Inputs!AB$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E126,IF(Inputs!AC$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E126,IF(Inputs!AD$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E126,IF(Inputs!AE$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E126,IF(Inputs!AF$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E126,IF(Inputs!AG$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E126,IF(Inputs!AH$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E126,IF(Inputs!AI$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E126,IF(Inputs!AJ$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E126,IF(Inputs!AK$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E126,IF(Inputs!AL$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E126,IF(Inputs!AM$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E126,IF(Inputs!AN$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E126,IF(Inputs!AO$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E126,IF(Inputs!AP$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E126,IF(Inputs!AQ$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E126,IF(Inputs!AR$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E126,IF(Inputs!AS$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E126,IF(Inputs!AT$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E126,IF(Inputs!AU$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E126,IF(Inputs!AV$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E126,IF(Inputs!AW$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E126,IF(Inputs!AX$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E126,IF(Inputs!AY$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E126,IF(Inputs!AZ$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E126,IF(Inputs!BA$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E126,IF(Inputs!BB$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E126,IF(Inputs!BC$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E126,IF(Inputs!BD$190<Inputs!$E127,Inputs!$F126,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 10","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E127,IF(Inputs!G$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E127,IF(Inputs!H$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E127,IF(Inputs!I$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E127,IF(Inputs!J$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E127,IF(Inputs!K$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E127,IF(Inputs!L$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E127,IF(Inputs!M$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E127,IF(Inputs!N$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E127,IF(Inputs!O$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E127,IF(Inputs!P$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E127,IF(Inputs!Q$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E127,IF(Inputs!R$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E127,IF(Inputs!S$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E127,IF(Inputs!T$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E127,IF(Inputs!U$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E127,IF(Inputs!V$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E127,IF(Inputs!W$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E127,IF(Inputs!X$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E127,IF(Inputs!Y$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E127,IF(Inputs!Z$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E127,IF(Inputs!AA$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E127,IF(Inputs!AB$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E127,IF(Inputs!AC$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E127,IF(Inputs!AD$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E127,IF(Inputs!AE$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E127,IF(Inputs!AF$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E127,IF(Inputs!AG$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E127,IF(Inputs!AH$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E127,IF(Inputs!AI$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E127,IF(Inputs!AJ$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E127,IF(Inputs!AK$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E127,IF(Inputs!AL$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E127,IF(Inputs!AM$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E127,IF(Inputs!AN$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E127,IF(Inputs!AO$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E127,IF(Inputs!AP$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E127,IF(Inputs!AQ$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E127,IF(Inputs!AR$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E127,IF(Inputs!AS$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E127,IF(Inputs!AT$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E127,IF(Inputs!AU$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E127,IF(Inputs!AV$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E127,IF(Inputs!AW$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E127,IF(Inputs!AX$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E127,IF(Inputs!AY$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E127,IF(Inputs!AZ$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E127,IF(Inputs!BA$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E127,IF(Inputs!BB$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E127,IF(Inputs!BC$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E127,IF(Inputs!BD$190<Inputs!$E128,Inputs!$F127,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 11","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E128,IF(Inputs!G$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E128,IF(Inputs!H$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E128,IF(Inputs!I$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E128,IF(Inputs!J$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E128,IF(Inputs!K$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E128,IF(Inputs!L$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E128,IF(Inputs!M$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E128,IF(Inputs!N$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E128,IF(Inputs!O$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E128,IF(Inputs!P$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E128,IF(Inputs!Q$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E128,IF(Inputs!R$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E128,IF(Inputs!S$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E128,IF(Inputs!T$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E128,IF(Inputs!U$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E128,IF(Inputs!V$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E128,IF(Inputs!W$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E128,IF(Inputs!X$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E128,IF(Inputs!Y$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E128,IF(Inputs!Z$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E128,IF(Inputs!AA$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E128,IF(Inputs!AB$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E128,IF(Inputs!AC$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E128,IF(Inputs!AD$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E128,IF(Inputs!AE$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E128,IF(Inputs!AF$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E128,IF(Inputs!AG$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E128,IF(Inputs!AH$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E128,IF(Inputs!AI$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E128,IF(Inputs!AJ$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E128,IF(Inputs!AK$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E128,IF(Inputs!AL$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E128,IF(Inputs!AM$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E128,IF(Inputs!AN$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E128,IF(Inputs!AO$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E128,IF(Inputs!AP$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E128,IF(Inputs!AQ$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E128,IF(Inputs!AR$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E128,IF(Inputs!AS$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E128,IF(Inputs!AT$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E128,IF(Inputs!AU$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E128,IF(Inputs!AV$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E128,IF(Inputs!AW$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E128,IF(Inputs!AX$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E128,IF(Inputs!AY$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E128,IF(Inputs!AZ$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E128,IF(Inputs!BA$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E128,IF(Inputs!BB$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E128,IF(Inputs!BC$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E128,IF(Inputs!BD$190<Inputs!$E129,Inputs!$F128,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 12","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E129,IF(Inputs!G$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E129,IF(Inputs!H$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E129,IF(Inputs!I$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E129,IF(Inputs!J$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E129,IF(Inputs!K$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E129,IF(Inputs!L$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E129,IF(Inputs!M$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E129,IF(Inputs!N$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E129,IF(Inputs!O$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E129,IF(Inputs!P$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E129,IF(Inputs!Q$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E129,IF(Inputs!R$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E129,IF(Inputs!S$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E129,IF(Inputs!T$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E129,IF(Inputs!U$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E129,IF(Inputs!V$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E129,IF(Inputs!W$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E129,IF(Inputs!X$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E129,IF(Inputs!Y$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E129,IF(Inputs!Z$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E129,IF(Inputs!AA$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E129,IF(Inputs!AB$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E129,IF(Inputs!AC$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E129,IF(Inputs!AD$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E129,IF(Inputs!AE$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E129,IF(Inputs!AF$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E129,IF(Inputs!AG$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E129,IF(Inputs!AH$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E129,IF(Inputs!AI$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E129,IF(Inputs!AJ$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E129,IF(Inputs!AK$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E129,IF(Inputs!AL$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E129,IF(Inputs!AM$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E129,IF(Inputs!AN$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E129,IF(Inputs!AO$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E129,IF(Inputs!AP$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E129,IF(Inputs!AQ$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E129,IF(Inputs!AR$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E129,IF(Inputs!AS$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E129,IF(Inputs!AT$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E129,IF(Inputs!AU$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E129,IF(Inputs!AV$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E129,IF(Inputs!AW$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E129,IF(Inputs!AX$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E129,IF(Inputs!AY$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E129,IF(Inputs!AZ$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E129,IF(Inputs!BA$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E129,IF(Inputs!BB$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E129,IF(Inputs!BC$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E129,IF(Inputs!BD$190<Inputs!$E130,Inputs!$F129,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 13","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E130,IF(Inputs!G$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E130,IF(Inputs!H$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E130,IF(Inputs!I$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E130,IF(Inputs!J$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E130,IF(Inputs!K$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E130,IF(Inputs!L$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E130,IF(Inputs!M$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E130,IF(Inputs!N$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E130,IF(Inputs!O$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E130,IF(Inputs!P$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E130,IF(Inputs!Q$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E130,IF(Inputs!R$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E130,IF(Inputs!S$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E130,IF(Inputs!T$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E130,IF(Inputs!U$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E130,IF(Inputs!V$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E130,IF(Inputs!W$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E130,IF(Inputs!X$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E130,IF(Inputs!Y$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E130,IF(Inputs!Z$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E130,IF(Inputs!AA$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E130,IF(Inputs!AB$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E130,IF(Inputs!AC$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E130,IF(Inputs!AD$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E130,IF(Inputs!AE$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E130,IF(Inputs!AF$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E130,IF(Inputs!AG$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E130,IF(Inputs!AH$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E130,IF(Inputs!AI$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E130,IF(Inputs!AJ$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E130,IF(Inputs!AK$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E130,IF(Inputs!AL$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E130,IF(Inputs!AM$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E130,IF(Inputs!AN$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E130,IF(Inputs!AO$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E130,IF(Inputs!AP$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E130,IF(Inputs!AQ$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E130,IF(Inputs!AR$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E130,IF(Inputs!AS$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E130,IF(Inputs!AT$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E130,IF(Inputs!AU$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E130,IF(Inputs!AV$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E130,IF(Inputs!AW$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E130,IF(Inputs!AX$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E130,IF(Inputs!AY$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E130,IF(Inputs!AZ$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E130,IF(Inputs!BA$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E130,IF(Inputs!BB$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E130,IF(Inputs!BC$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E130,IF(Inputs!BD$190<Inputs!$E131,Inputs!$F130,\"\"),\"\")","v":""}]
[null,null,null,"Price bracket 14","%",null,{"$f":"IF(Inputs!G$190>=Inputs!$E131,IF(Inputs!G$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!H$190>=Inputs!$E131,IF(Inputs!H$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!I$190>=Inputs!$E131,IF(Inputs!I$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!J$190>=Inputs!$E131,IF(Inputs!J$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!K$190>=Inputs!$E131,IF(Inputs!K$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!L$190>=Inputs!$E131,IF(Inputs!L$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!M$190>=Inputs!$E131,IF(Inputs!M$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!N$190>=Inputs!$E131,IF(Inputs!N$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!O$190>=Inputs!$E131,IF(Inputs!O$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!P$190>=Inputs!$E131,IF(Inputs!P$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Q$190>=Inputs!$E131,IF(Inputs!Q$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!R$190>=Inputs!$E131,IF(Inputs!R$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!S$190>=Inputs!$E131,IF(Inputs!S$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!T$190>=Inputs!$E131,IF(Inputs!T$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!U$190>=Inputs!$E131,IF(Inputs!U$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!V$190>=Inputs!$E131,IF(Inputs!V$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!W$190>=Inputs!$E131,IF(Inputs!W$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!X$190>=Inputs!$E131,IF(Inputs!X$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Y$190>=Inputs!$E131,IF(Inputs!Y$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!Z$190>=Inputs!$E131,IF(Inputs!Z$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AA$190>=Inputs!$E131,IF(Inputs!AA$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AB$190>=Inputs!$E131,IF(Inputs!AB$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AC$190>=Inputs!$E131,IF(Inputs!AC$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AD$190>=Inputs!$E131,IF(Inputs!AD$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AE$190>=Inputs!$E131,IF(Inputs!AE$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AF$190>=Inputs!$E131,IF(Inputs!AF$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AG$190>=Inputs!$E131,IF(Inputs!AG$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AH$190>=Inputs!$E131,IF(Inputs!AH$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AI$190>=Inputs!$E131,IF(Inputs!AI$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AJ$190>=Inputs!$E131,IF(Inputs!AJ$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AK$190>=Inputs!$E131,IF(Inputs!AK$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AL$190>=Inputs!$E131,IF(Inputs!AL$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AM$190>=Inputs!$E131,IF(Inputs!AM$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AN$190>=Inputs!$E131,IF(Inputs!AN$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AO$190>=Inputs!$E131,IF(Inputs!AO$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AP$190>=Inputs!$E131,IF(Inputs!AP$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AQ$190>=Inputs!$E131,IF(Inputs!AQ$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AR$190>=Inputs!$E131,IF(Inputs!AR$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AS$190>=Inputs!$E131,IF(Inputs!AS$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AT$190>=Inputs!$E131,IF(Inputs!AT$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AU$190>=Inputs!$E131,IF(Inputs!AU$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AV$190>=Inputs!$E131,IF(Inputs!AV$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AW$190>=Inputs!$E131,IF(Inputs!AW$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AX$190>=Inputs!$E131,IF(Inputs!AX$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AY$190>=Inputs!$E131,IF(Inputs!AY$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!AZ$190>=Inputs!$E131,IF(Inputs!AZ$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BA$190>=Inputs!$E131,IF(Inputs!BA$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BB$190>=Inputs!$E131,IF(Inputs!BB$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BC$190>=Inputs!$E131,IF(Inputs!BC$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""},{"$f":"IF(Inputs!BD$190>=Inputs!$E131,IF(Inputs!BD$190<Inputs!$E132,Inputs!$F131,\"\"),\"\")","v":""}]
[]
[null,null,null,"Total","$mm nominal",null,{"$f":"SUM(G142:G155)*G140","v":0},{"$f":"SUM(H142:H155)*H140","v":0},4.0575600000000005,10.346777999999999,10.55371356,10.7647878312,10.980083587824,11.199685259580477,11.423678964772089,11.65215254406753,11.885195594948881,12.122899506847856,12.365357496984817,12.612664646924511,12.864917939863002,13.122216298660259,13.384660624633467,13.652353837126137,13.925400913868659,14.203908932146032,14.487987110788954,5.9110987412018927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Variable rate royalty - price based (marginal)"]
[null,null,null,"Base",null,null,{"$f":"G104","v":0},0,135.25200000000001,344.89259999999996,351.79045200000002,358.82626104000002,366.00278626080001,373.32284198601593,380.7892988257363,388.405084802251,396.17318649829605,404.09665022826192,412.17858323282724,420.42215489748372,428.83059799543344,437.40720995534201,446.1553541544489,455.07846123753791,464.18003046228864,473.46363107153439,482.93290369296511,197.03662470672975,0,0,0,0,0,0,0,0,0,0,{"$f":"AM104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price bracket 1","$",null,{"$f":"MIN(Inputs!G$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!H$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!I$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!J$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!K$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!L$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!M$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!N$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!O$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!P$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!Q$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!R$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!S$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!T$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!U$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!V$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!W$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!X$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!Y$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!Z$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AA$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AB$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AC$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AD$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AE$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AF$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AG$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AH$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AI$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AJ$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AK$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AL$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AM$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AN$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AO$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AP$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AQ$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AR$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AS$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AT$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AU$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AV$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AW$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AX$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AY$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!AZ$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!BA$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!BB$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!BC$190,Inputs!$E118)","v":0},{"$f":"MIN(Inputs!BD$190,Inputs!$E118)","v":0}]
[null,null,null,"Price bracket 2","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E119,Inputs!G$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E119,Inputs!H$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E119,Inputs!I$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E119,Inputs!J$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E119,Inputs!K$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E119,Inputs!L$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E119,Inputs!M$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E119,Inputs!N$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E119,Inputs!O$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E119,Inputs!P$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E119,Inputs!Q$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E119,Inputs!R$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E119,Inputs!S$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E119,Inputs!T$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E119,Inputs!U$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E119,Inputs!V$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E119,Inputs!W$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E119,Inputs!X$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E119,Inputs!Y$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E119,Inputs!Z$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E119,Inputs!AA$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E119,Inputs!AB$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E119,Inputs!AC$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E119,Inputs!AD$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E119,Inputs!AE$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E119,Inputs!AF$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E119,Inputs!AG$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E119,Inputs!AH$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E119,Inputs!AI$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E119,Inputs!AJ$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E119,Inputs!AK$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E119,Inputs!AL$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E119,Inputs!AM$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E119,Inputs!AN$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E119,Inputs!AO$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E119,Inputs!AP$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E119,Inputs!AQ$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E119,Inputs!AR$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E119,Inputs!AS$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E119,Inputs!AT$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E119,Inputs!AU$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E119,Inputs!AV$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E119,Inputs!AW$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E119,Inputs!AX$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E119,Inputs!AY$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E119,Inputs!AZ$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E119,Inputs!BA$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E119,Inputs!BB$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E119,Inputs!BC$190-Inputs!$E119,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E119,Inputs!BD$190-Inputs!$E119,0)","v":0}]
[null,null,null,"Price bracket 3","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E120,Inputs!G$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E120,Inputs!H$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E120,Inputs!I$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E120,Inputs!J$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E120,Inputs!K$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E120,Inputs!L$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E120,Inputs!M$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E120,Inputs!N$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E120,Inputs!O$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E120,Inputs!P$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E120,Inputs!Q$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E120,Inputs!R$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E120,Inputs!S$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E120,Inputs!T$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E120,Inputs!U$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E120,Inputs!V$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E120,Inputs!W$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E120,Inputs!X$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E120,Inputs!Y$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E120,Inputs!Z$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E120,Inputs!AA$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E120,Inputs!AB$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E120,Inputs!AC$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E120,Inputs!AD$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E120,Inputs!AE$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E120,Inputs!AF$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E120,Inputs!AG$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E120,Inputs!AH$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E120,Inputs!AI$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E120,Inputs!AJ$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E120,Inputs!AK$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E120,Inputs!AL$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E120,Inputs!AM$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E120,Inputs!AN$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E120,Inputs!AO$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E120,Inputs!AP$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E120,Inputs!AQ$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E120,Inputs!AR$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E120,Inputs!AS$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E120,Inputs!AT$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E120,Inputs!AU$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E120,Inputs!AV$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E120,Inputs!AW$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E120,Inputs!AX$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E120,Inputs!AY$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E120,Inputs!AZ$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E120,Inputs!BA$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E120,Inputs!BB$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E120,Inputs!BC$190-Inputs!$E120,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E120,Inputs!BD$190-Inputs!$E120,0)","v":0}]
[null,null,null,"Price bracket 4","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E121,Inputs!G$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E121,Inputs!H$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E121,Inputs!I$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E121,Inputs!J$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E121,Inputs!K$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E121,Inputs!L$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E121,Inputs!M$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E121,Inputs!N$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E121,Inputs!O$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E121,Inputs!P$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E121,Inputs!Q$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E121,Inputs!R$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E121,Inputs!S$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E121,Inputs!T$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E121,Inputs!U$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E121,Inputs!V$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E121,Inputs!W$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E121,Inputs!X$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E121,Inputs!Y$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E121,Inputs!Z$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E121,Inputs!AA$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E121,Inputs!AB$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E121,Inputs!AC$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E121,Inputs!AD$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E121,Inputs!AE$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E121,Inputs!AF$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E121,Inputs!AG$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E121,Inputs!AH$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E121,Inputs!AI$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E121,Inputs!AJ$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E121,Inputs!AK$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E121,Inputs!AL$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E121,Inputs!AM$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E121,Inputs!AN$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E121,Inputs!AO$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E121,Inputs!AP$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E121,Inputs!AQ$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E121,Inputs!AR$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E121,Inputs!AS$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E121,Inputs!AT$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E121,Inputs!AU$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E121,Inputs!AV$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E121,Inputs!AW$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E121,Inputs!AX$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E121,Inputs!AY$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E121,Inputs!AZ$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E121,Inputs!BA$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E121,Inputs!BB$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E121,Inputs!BC$190-Inputs!$E121,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E121,Inputs!BD$190-Inputs!$E121,0)","v":0}]
[null,null,null,"Price bracket 5","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E122,Inputs!G$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E122,Inputs!H$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E122,Inputs!I$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E122,Inputs!J$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E122,Inputs!K$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E122,Inputs!L$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E122,Inputs!M$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E122,Inputs!N$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E122,Inputs!O$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E122,Inputs!P$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E122,Inputs!Q$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E122,Inputs!R$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E122,Inputs!S$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E122,Inputs!T$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E122,Inputs!U$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E122,Inputs!V$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E122,Inputs!W$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E122,Inputs!X$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E122,Inputs!Y$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E122,Inputs!Z$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E122,Inputs!AA$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E122,Inputs!AB$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E122,Inputs!AC$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E122,Inputs!AD$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E122,Inputs!AE$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E122,Inputs!AF$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E122,Inputs!AG$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E122,Inputs!AH$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E122,Inputs!AI$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E122,Inputs!AJ$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E122,Inputs!AK$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E122,Inputs!AL$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E122,Inputs!AM$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E122,Inputs!AN$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E122,Inputs!AO$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E122,Inputs!AP$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E122,Inputs!AQ$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E122,Inputs!AR$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E122,Inputs!AS$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E122,Inputs!AT$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E122,Inputs!AU$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E122,Inputs!AV$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E122,Inputs!AW$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E122,Inputs!AX$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E122,Inputs!AY$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E122,Inputs!AZ$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E122,Inputs!BA$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E122,Inputs!BB$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E122,Inputs!BC$190-Inputs!$E122,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E122,Inputs!BD$190-Inputs!$E122,0)","v":0}]
[null,null,null,"Price bracket 6","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E123,Inputs!G$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E123,Inputs!H$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E123,Inputs!I$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E123,Inputs!J$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E123,Inputs!K$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E123,Inputs!L$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E123,Inputs!M$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E123,Inputs!N$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E123,Inputs!O$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E123,Inputs!P$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E123,Inputs!Q$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E123,Inputs!R$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E123,Inputs!S$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E123,Inputs!T$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E123,Inputs!U$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E123,Inputs!V$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E123,Inputs!W$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E123,Inputs!X$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E123,Inputs!Y$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E123,Inputs!Z$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E123,Inputs!AA$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E123,Inputs!AB$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E123,Inputs!AC$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E123,Inputs!AD$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E123,Inputs!AE$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E123,Inputs!AF$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E123,Inputs!AG$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E123,Inputs!AH$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E123,Inputs!AI$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E123,Inputs!AJ$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E123,Inputs!AK$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E123,Inputs!AL$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E123,Inputs!AM$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E123,Inputs!AN$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E123,Inputs!AO$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E123,Inputs!AP$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E123,Inputs!AQ$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E123,Inputs!AR$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E123,Inputs!AS$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E123,Inputs!AT$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E123,Inputs!AU$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E123,Inputs!AV$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E123,Inputs!AW$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E123,Inputs!AX$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E123,Inputs!AY$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E123,Inputs!AZ$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E123,Inputs!BA$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E123,Inputs!BB$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E123,Inputs!BC$190-Inputs!$E123,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E123,Inputs!BD$190-Inputs!$E123,0)","v":0}]
[null,null,null,"Price bracket 7","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E124,Inputs!G$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E124,Inputs!H$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E124,Inputs!I$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E124,Inputs!J$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E124,Inputs!K$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E124,Inputs!L$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E124,Inputs!M$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E124,Inputs!N$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E124,Inputs!O$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E124,Inputs!P$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E124,Inputs!Q$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E124,Inputs!R$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E124,Inputs!S$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E124,Inputs!T$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E124,Inputs!U$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E124,Inputs!V$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E124,Inputs!W$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E124,Inputs!X$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E124,Inputs!Y$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E124,Inputs!Z$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E124,Inputs!AA$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E124,Inputs!AB$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E124,Inputs!AC$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E124,Inputs!AD$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E124,Inputs!AE$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E124,Inputs!AF$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E124,Inputs!AG$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E124,Inputs!AH$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E124,Inputs!AI$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E124,Inputs!AJ$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E124,Inputs!AK$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E124,Inputs!AL$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E124,Inputs!AM$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E124,Inputs!AN$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E124,Inputs!AO$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E124,Inputs!AP$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E124,Inputs!AQ$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E124,Inputs!AR$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E124,Inputs!AS$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E124,Inputs!AT$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E124,Inputs!AU$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E124,Inputs!AV$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E124,Inputs!AW$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E124,Inputs!AX$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E124,Inputs!AY$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E124,Inputs!AZ$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E124,Inputs!BA$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E124,Inputs!BB$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E124,Inputs!BC$190-Inputs!$E124,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E124,Inputs!BD$190-Inputs!$E124,0)","v":0}]
[null,null,null,"Price bracket 8","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E125,Inputs!G$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E125,Inputs!H$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E125,Inputs!I$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E125,Inputs!J$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E125,Inputs!K$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E125,Inputs!L$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E125,Inputs!M$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E125,Inputs!N$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E125,Inputs!O$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E125,Inputs!P$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E125,Inputs!Q$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E125,Inputs!R$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E125,Inputs!S$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E125,Inputs!T$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E125,Inputs!U$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E125,Inputs!V$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E125,Inputs!W$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E125,Inputs!X$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E125,Inputs!Y$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E125,Inputs!Z$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E125,Inputs!AA$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E125,Inputs!AB$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E125,Inputs!AC$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E125,Inputs!AD$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E125,Inputs!AE$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E125,Inputs!AF$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E125,Inputs!AG$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E125,Inputs!AH$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E125,Inputs!AI$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E125,Inputs!AJ$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E125,Inputs!AK$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E125,Inputs!AL$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E125,Inputs!AM$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E125,Inputs!AN$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E125,Inputs!AO$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E125,Inputs!AP$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E125,Inputs!AQ$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E125,Inputs!AR$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E125,Inputs!AS$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E125,Inputs!AT$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E125,Inputs!AU$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E125,Inputs!AV$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E125,Inputs!AW$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E125,Inputs!AX$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E125,Inputs!AY$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E125,Inputs!AZ$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E125,Inputs!BA$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E125,Inputs!BB$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E125,Inputs!BC$190-Inputs!$E125,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E125,Inputs!BD$190-Inputs!$E125,0)","v":0}]
[null,null,null,"Price bracket 9","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E126,Inputs!G$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E126,Inputs!H$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E126,Inputs!I$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E126,Inputs!J$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E126,Inputs!K$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E126,Inputs!L$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E126,Inputs!M$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E126,Inputs!N$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E126,Inputs!O$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E126,Inputs!P$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E126,Inputs!Q$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E126,Inputs!R$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E126,Inputs!S$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E126,Inputs!T$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E126,Inputs!U$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E126,Inputs!V$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E126,Inputs!W$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E126,Inputs!X$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E126,Inputs!Y$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E126,Inputs!Z$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E126,Inputs!AA$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E126,Inputs!AB$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E126,Inputs!AC$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E126,Inputs!AD$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E126,Inputs!AE$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E126,Inputs!AF$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E126,Inputs!AG$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E126,Inputs!AH$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E126,Inputs!AI$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E126,Inputs!AJ$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E126,Inputs!AK$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E126,Inputs!AL$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E126,Inputs!AM$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E126,Inputs!AN$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E126,Inputs!AO$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E126,Inputs!AP$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E126,Inputs!AQ$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E126,Inputs!AR$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E126,Inputs!AS$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E126,Inputs!AT$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E126,Inputs!AU$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E126,Inputs!AV$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E126,Inputs!AW$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E126,Inputs!AX$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E126,Inputs!AY$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E126,Inputs!AZ$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E126,Inputs!BA$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E126,Inputs!BB$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E126,Inputs!BC$190-Inputs!$E126,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E126,Inputs!BD$190-Inputs!$E126,0)","v":0}]
[null,null,null,"Price bracket 10","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E127,Inputs!G$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E127,Inputs!H$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E127,Inputs!I$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E127,Inputs!J$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E127,Inputs!K$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E127,Inputs!L$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E127,Inputs!M$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E127,Inputs!N$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E127,Inputs!O$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E127,Inputs!P$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E127,Inputs!Q$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E127,Inputs!R$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E127,Inputs!S$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E127,Inputs!T$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E127,Inputs!U$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E127,Inputs!V$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E127,Inputs!W$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E127,Inputs!X$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E127,Inputs!Y$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E127,Inputs!Z$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E127,Inputs!AA$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E127,Inputs!AB$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E127,Inputs!AC$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E127,Inputs!AD$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E127,Inputs!AE$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E127,Inputs!AF$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E127,Inputs!AG$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E127,Inputs!AH$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E127,Inputs!AI$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E127,Inputs!AJ$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E127,Inputs!AK$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E127,Inputs!AL$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E127,Inputs!AM$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E127,Inputs!AN$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E127,Inputs!AO$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E127,Inputs!AP$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E127,Inputs!AQ$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E127,Inputs!AR$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E127,Inputs!AS$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E127,Inputs!AT$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E127,Inputs!AU$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E127,Inputs!AV$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E127,Inputs!AW$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E127,Inputs!AX$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E127,Inputs!AY$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E127,Inputs!AZ$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E127,Inputs!BA$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E127,Inputs!BB$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E127,Inputs!BC$190-Inputs!$E127,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E127,Inputs!BD$190-Inputs!$E127,0)","v":0}]
[null,null,null,"Price bracket 11","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E128,Inputs!G$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E128,Inputs!H$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E128,Inputs!I$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E128,Inputs!J$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E128,Inputs!K$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E128,Inputs!L$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E128,Inputs!M$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E128,Inputs!N$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E128,Inputs!O$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E128,Inputs!P$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E128,Inputs!Q$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E128,Inputs!R$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E128,Inputs!S$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E128,Inputs!T$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E128,Inputs!U$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E128,Inputs!V$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E128,Inputs!W$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E128,Inputs!X$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E128,Inputs!Y$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E128,Inputs!Z$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E128,Inputs!AA$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E128,Inputs!AB$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E128,Inputs!AC$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E128,Inputs!AD$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E128,Inputs!AE$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E128,Inputs!AF$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E128,Inputs!AG$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E128,Inputs!AH$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E128,Inputs!AI$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E128,Inputs!AJ$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E128,Inputs!AK$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E128,Inputs!AL$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E128,Inputs!AM$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E128,Inputs!AN$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E128,Inputs!AO$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E128,Inputs!AP$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E128,Inputs!AQ$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E128,Inputs!AR$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E128,Inputs!AS$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E128,Inputs!AT$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E128,Inputs!AU$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E128,Inputs!AV$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E128,Inputs!AW$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E128,Inputs!AX$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E128,Inputs!AY$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E128,Inputs!AZ$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E128,Inputs!BA$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E128,Inputs!BB$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E128,Inputs!BC$190-Inputs!$E128,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E128,Inputs!BD$190-Inputs!$E128,0)","v":0}]
[null,null,null,"Price bracket 12","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E129,Inputs!G$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E129,Inputs!H$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E129,Inputs!I$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E129,Inputs!J$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E129,Inputs!K$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E129,Inputs!L$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E129,Inputs!M$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E129,Inputs!N$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E129,Inputs!O$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E129,Inputs!P$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E129,Inputs!Q$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E129,Inputs!R$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E129,Inputs!S$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E129,Inputs!T$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E129,Inputs!U$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E129,Inputs!V$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E129,Inputs!W$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E129,Inputs!X$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E129,Inputs!Y$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E129,Inputs!Z$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E129,Inputs!AA$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E129,Inputs!AB$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E129,Inputs!AC$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E129,Inputs!AD$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E129,Inputs!AE$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E129,Inputs!AF$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E129,Inputs!AG$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E129,Inputs!AH$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E129,Inputs!AI$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E129,Inputs!AJ$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E129,Inputs!AK$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E129,Inputs!AL$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E129,Inputs!AM$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E129,Inputs!AN$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E129,Inputs!AO$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E129,Inputs!AP$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E129,Inputs!AQ$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E129,Inputs!AR$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E129,Inputs!AS$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E129,Inputs!AT$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E129,Inputs!AU$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E129,Inputs!AV$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E129,Inputs!AW$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E129,Inputs!AX$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E129,Inputs!AY$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E129,Inputs!AZ$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E129,Inputs!BA$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E129,Inputs!BB$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E129,Inputs!BC$190-Inputs!$E129,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E129,Inputs!BD$190-Inputs!$E129,0)","v":0}]
[null,null,null,"Price bracket 13","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E130,Inputs!G$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E130,Inputs!H$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E130,Inputs!I$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E130,Inputs!J$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E130,Inputs!K$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E130,Inputs!L$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E130,Inputs!M$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E130,Inputs!N$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E130,Inputs!O$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E130,Inputs!P$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E130,Inputs!Q$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E130,Inputs!R$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E130,Inputs!S$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E130,Inputs!T$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E130,Inputs!U$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E130,Inputs!V$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E130,Inputs!W$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E130,Inputs!X$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E130,Inputs!Y$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E130,Inputs!Z$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E130,Inputs!AA$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E130,Inputs!AB$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E130,Inputs!AC$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E130,Inputs!AD$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E130,Inputs!AE$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E130,Inputs!AF$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E130,Inputs!AG$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E130,Inputs!AH$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E130,Inputs!AI$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E130,Inputs!AJ$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E130,Inputs!AK$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E130,Inputs!AL$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E130,Inputs!AM$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E130,Inputs!AN$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E130,Inputs!AO$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E130,Inputs!AP$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E130,Inputs!AQ$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E130,Inputs!AR$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E130,Inputs!AS$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E130,Inputs!AT$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E130,Inputs!AU$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E130,Inputs!AV$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E130,Inputs!AW$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E130,Inputs!AX$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E130,Inputs!AY$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E130,Inputs!AZ$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E130,Inputs!BA$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E130,Inputs!BB$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E130,Inputs!BC$190-Inputs!$E130,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E130,Inputs!BD$190-Inputs!$E130,0)","v":0}]
[null,null,null,"Price bracket 14","$",null,{"$f":"IF(Inputs!G$190>Inputs!$E131,Inputs!G$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!H$190>Inputs!$E131,Inputs!H$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!I$190>Inputs!$E131,Inputs!I$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!J$190>Inputs!$E131,Inputs!J$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!K$190>Inputs!$E131,Inputs!K$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!L$190>Inputs!$E131,Inputs!L$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!M$190>Inputs!$E131,Inputs!M$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!N$190>Inputs!$E131,Inputs!N$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!O$190>Inputs!$E131,Inputs!O$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!P$190>Inputs!$E131,Inputs!P$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!Q$190>Inputs!$E131,Inputs!Q$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!R$190>Inputs!$E131,Inputs!R$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!S$190>Inputs!$E131,Inputs!S$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!T$190>Inputs!$E131,Inputs!T$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!U$190>Inputs!$E131,Inputs!U$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!V$190>Inputs!$E131,Inputs!V$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!W$190>Inputs!$E131,Inputs!W$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!X$190>Inputs!$E131,Inputs!X$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!Y$190>Inputs!$E131,Inputs!Y$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!Z$190>Inputs!$E131,Inputs!Z$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AA$190>Inputs!$E131,Inputs!AA$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AB$190>Inputs!$E131,Inputs!AB$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AC$190>Inputs!$E131,Inputs!AC$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AD$190>Inputs!$E131,Inputs!AD$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AE$190>Inputs!$E131,Inputs!AE$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AF$190>Inputs!$E131,Inputs!AF$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AG$190>Inputs!$E131,Inputs!AG$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AH$190>Inputs!$E131,Inputs!AH$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AI$190>Inputs!$E131,Inputs!AI$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AJ$190>Inputs!$E131,Inputs!AJ$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AK$190>Inputs!$E131,Inputs!AK$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AL$190>Inputs!$E131,Inputs!AL$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AM$190>Inputs!$E131,Inputs!AM$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AN$190>Inputs!$E131,Inputs!AN$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AO$190>Inputs!$E131,Inputs!AO$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AP$190>Inputs!$E131,Inputs!AP$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AQ$190>Inputs!$E131,Inputs!AQ$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AR$190>Inputs!$E131,Inputs!AR$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AS$190>Inputs!$E131,Inputs!AS$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AT$190>Inputs!$E131,Inputs!AT$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AU$190>Inputs!$E131,Inputs!AU$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AV$190>Inputs!$E131,Inputs!AV$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AW$190>Inputs!$E131,Inputs!AW$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AX$190>Inputs!$E131,Inputs!AX$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AY$190>Inputs!$E131,Inputs!AY$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!AZ$190>Inputs!$E131,Inputs!AZ$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!BA$190>Inputs!$E131,Inputs!BA$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!BB$190>Inputs!$E131,Inputs!BB$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!BC$190>Inputs!$E131,Inputs!BC$190-Inputs!$E131,0)","v":0},{"$f":"IF(Inputs!BD$190>Inputs!$E131,Inputs!BD$190-Inputs!$E131,0)","v":0}]
[]
[null,null,null,"Bracket 1","$mm nominal",null,{"$f":"Inputs!$F118*G163","v":0},{"$f":"Inputs!$F118*H163","v":0},{"$f":"Inputs!$F118*I163","v":0},{"$f":"Inputs!$F118*J163","v":0},{"$f":"Inputs!$F118*K163","v":0},{"$f":"Inputs!$F118*L163","v":0},{"$f":"Inputs!$F118*M163","v":0},{"$f":"Inputs!$F118*N163","v":0},{"$f":"Inputs!$F118*O163","v":0},{"$f":"Inputs!$F118*P163","v":0},{"$f":"Inputs!$F118*Q163","v":0},{"$f":"Inputs!$F118*R163","v":0},{"$f":"Inputs!$F118*S163","v":0},{"$f":"Inputs!$F118*T163","v":0},{"$f":"Inputs!$F118*U163","v":0},{"$f":"Inputs!$F118*V163","v":0},{"$f":"Inputs!$F118*W163","v":0},{"$f":"Inputs!$F118*X163","v":0},{"$f":"Inputs!$F118*Y163","v":0},{"$f":"Inputs!$F118*Z163","v":0},{"$f":"Inputs!$F118*AA163","v":0},{"$f":"Inputs!$F118*AB163","v":0},{"$f":"Inputs!$F118*AC163","v":0},{"$f":"Inputs!$F118*AD163","v":0},{"$f":"Inputs!$F118*AE163","v":0},{"$f":"Inputs!$F118*AF163","v":0},{"$f":"Inputs!$F118*AG163","v":0},{"$f":"Inputs!$F118*AH163","v":0},{"$f":"Inputs!$F118*AI163","v":0},{"$f":"Inputs!$F118*AJ163","v":0},{"$f":"Inputs!$F118*AK163","v":0},{"$f":"Inputs!$F118*AL163","v":0},{"$f":"Inputs!$F118*AM163","v":0},{"$f":"Inputs!$F118*AN163","v":0},{"$f":"Inputs!$F118*AO163","v":0},{"$f":"Inputs!$F118*AP163","v":0},{"$f":"Inputs!$F118*AQ163","v":0},{"$f":"Inputs!$F118*AR163","v":0},{"$f":"Inputs!$F118*AS163","v":0},{"$f":"Inputs!$F118*AT163","v":0},{"$f":"Inputs!$F118*AU163","v":0},{"$f":"Inputs!$F118*AV163","v":0},{"$f":"Inputs!$F118*AW163","v":0},{"$f":"Inputs!$F118*AX163","v":0},{"$f":"Inputs!$F118*AY163","v":0},{"$f":"Inputs!$F118*AZ163","v":0},{"$f":"Inputs!$F118*BA163","v":0},{"$f":"Inputs!$F118*BB163","v":0},{"$f":"Inputs!$F118*BC163","v":0},{"$f":"Inputs!$F118*BD163","v":0}]
[null,null,null,"Bracket 2","$mm nominal",null,{"$f":"Inputs!$F119*G164","v":0},{"$f":"Inputs!$F119*H164","v":0},{"$f":"Inputs!$F119*I164","v":0},{"$f":"Inputs!$F119*J164","v":0},{"$f":"Inputs!$F119*K164","v":0},{"$f":"Inputs!$F119*L164","v":0},{"$f":"Inputs!$F119*M164","v":0},{"$f":"Inputs!$F119*N164","v":0},{"$f":"Inputs!$F119*O164","v":0},{"$f":"Inputs!$F119*P164","v":0},{"$f":"Inputs!$F119*Q164","v":0},{"$f":"Inputs!$F119*R164","v":0},{"$f":"Inputs!$F119*S164","v":0},{"$f":"Inputs!$F119*T164","v":0},{"$f":"Inputs!$F119*U164","v":0},{"$f":"Inputs!$F119*V164","v":0},{"$f":"Inputs!$F119*W164","v":0},{"$f":"Inputs!$F119*X164","v":0},{"$f":"Inputs!$F119*Y164","v":0},{"$f":"Inputs!$F119*Z164","v":0},{"$f":"Inputs!$F119*AA164","v":0},{"$f":"Inputs!$F119*AB164","v":0},{"$f":"Inputs!$F119*AC164","v":0},{"$f":"Inputs!$F119*AD164","v":0},{"$f":"Inputs!$F119*AE164","v":0},{"$f":"Inputs!$F119*AF164","v":0},{"$f":"Inputs!$F119*AG164","v":0},{"$f":"Inputs!$F119*AH164","v":0},{"$f":"Inputs!$F119*AI164","v":0},{"$f":"Inputs!$F119*AJ164","v":0},{"$f":"Inputs!$F119*AK164","v":0},{"$f":"Inputs!$F119*AL164","v":0},{"$f":"Inputs!$F119*AM164","v":0},{"$f":"Inputs!$F119*AN164","v":0},{"$f":"Inputs!$F119*AO164","v":0},{"$f":"Inputs!$F119*AP164","v":0},{"$f":"Inputs!$F119*AQ164","v":0},{"$f":"Inputs!$F119*AR164","v":0},{"$f":"Inputs!$F119*AS164","v":0},{"$f":"Inputs!$F119*AT164","v":0},{"$f":"Inputs!$F119*AU164","v":0},{"$f":"Inputs!$F119*AV164","v":0},{"$f":"Inputs!$F119*AW164","v":0},{"$f":"Inputs!$F119*AX164","v":0},{"$f":"Inputs!$F119*AY164","v":0},{"$f":"Inputs!$F119*AZ164","v":0},{"$f":"Inputs!$F119*BA164","v":0},{"$f":"Inputs!$F119*BB164","v":0},{"$f":"Inputs!$F119*BC164","v":0},{"$f":"Inputs!$F119*BD164","v":0}]
[null,null,null,"Bracket 3","$mm nominal",null,{"$f":"Inputs!$F120*G165","v":0},{"$f":"Inputs!$F120*H165","v":0},{"$f":"Inputs!$F120*I165","v":0},{"$f":"Inputs!$F120*J165","v":0},{"$f":"Inputs!$F120*K165","v":0},{"$f":"Inputs!$F120*L165","v":0},{"$f":"Inputs!$F120*M165","v":0},{"$f":"Inputs!$F120*N165","v":0},{"$f":"Inputs!$F120*O165","v":0},{"$f":"Inputs!$F120*P165","v":0},{"$f":"Inputs!$F120*Q165","v":0},{"$f":"Inputs!$F120*R165","v":0},{"$f":"Inputs!$F120*S165","v":0},{"$f":"Inputs!$F120*T165","v":0},{"$f":"Inputs!$F120*U165","v":0},{"$f":"Inputs!$F120*V165","v":0},{"$f":"Inputs!$F120*W165","v":0},{"$f":"Inputs!$F120*X165","v":0},{"$f":"Inputs!$F120*Y165","v":0},{"$f":"Inputs!$F120*Z165","v":0},{"$f":"Inputs!$F120*AA165","v":0},{"$f":"Inputs!$F120*AB165","v":0},{"$f":"Inputs!$F120*AC165","v":0},{"$f":"Inputs!$F120*AD165","v":0},{"$f":"Inputs!$F120*AE165","v":0},{"$f":"Inputs!$F120*AF165","v":0},{"$f":"Inputs!$F120*AG165","v":0},{"$f":"Inputs!$F120*AH165","v":0},{"$f":"Inputs!$F120*AI165","v":0},{"$f":"Inputs!$F120*AJ165","v":0},{"$f":"Inputs!$F120*AK165","v":0},{"$f":"Inputs!$F120*AL165","v":0},{"$f":"Inputs!$F120*AM165","v":0},{"$f":"Inputs!$F120*AN165","v":0},{"$f":"Inputs!$F120*AO165","v":0},{"$f":"Inputs!$F120*AP165","v":0},{"$f":"Inputs!$F120*AQ165","v":0},{"$f":"Inputs!$F120*AR165","v":0},{"$f":"Inputs!$F120*AS165","v":0},{"$f":"Inputs!$F120*AT165","v":0},{"$f":"Inputs!$F120*AU165","v":0},{"$f":"Inputs!$F120*AV165","v":0},{"$f":"Inputs!$F120*AW165","v":0},{"$f":"Inputs!$F120*AX165","v":0},{"$f":"Inputs!$F120*AY165","v":0},{"$f":"Inputs!$F120*AZ165","v":0},{"$f":"Inputs!$F120*BA165","v":0},{"$f":"Inputs!$F120*BB165","v":0},{"$f":"Inputs!$F120*BC165","v":0},{"$f":"Inputs!$F120*BD165","v":0}]
[null,null,null,"Bracket 4","$mm nominal",null,{"$f":"Inputs!$F121*G166","v":0},{"$f":"Inputs!$F121*H166","v":0},{"$f":"Inputs!$F121*I166","v":0},{"$f":"Inputs!$F121*J166","v":0},{"$f":"Inputs!$F121*K166","v":0},{"$f":"Inputs!$F121*L166","v":0},{"$f":"Inputs!$F121*M166","v":0},{"$f":"Inputs!$F121*N166","v":0},{"$f":"Inputs!$F121*O166","v":0},{"$f":"Inputs!$F121*P166","v":0},{"$f":"Inputs!$F121*Q166","v":0},{"$f":"Inputs!$F121*R166","v":0},{"$f":"Inputs!$F121*S166","v":0},{"$f":"Inputs!$F121*T166","v":0},{"$f":"Inputs!$F121*U166","v":0},{"$f":"Inputs!$F121*V166","v":0},{"$f":"Inputs!$F121*W166","v":0},{"$f":"Inputs!$F121*X166","v":0},{"$f":"Inputs!$F121*Y166","v":0},{"$f":"Inputs!$F121*Z166","v":0},{"$f":"Inputs!$F121*AA166","v":0},{"$f":"Inputs!$F121*AB166","v":0},{"$f":"Inputs!$F121*AC166","v":0},{"$f":"Inputs!$F121*AD166","v":0},{"$f":"Inputs!$F121*AE166","v":0},{"$f":"Inputs!$F121*AF166","v":0},{"$f":"Inputs!$F121*AG166","v":0},{"$f":"Inputs!$F121*AH166","v":0},{"$f":"Inputs!$F121*AI166","v":0},{"$f":"Inputs!$F121*AJ166","v":0},{"$f":"Inputs!$F121*AK166","v":0},{"$f":"Inputs!$F121*AL166","v":0},{"$f":"Inputs!$F121*AM166","v":0},{"$f":"Inputs!$F121*AN166","v":0},{"$f":"Inputs!$F121*AO166","v":0},{"$f":"Inputs!$F121*AP166","v":0},{"$f":"Inputs!$F121*AQ166","v":0},{"$f":"Inputs!$F121*AR166","v":0},{"$f":"Inputs!$F121*AS166","v":0},{"$f":"Inputs!$F121*AT166","v":0},{"$f":"Inputs!$F121*AU166","v":0},{"$f":"Inputs!$F121*AV166","v":0},{"$f":"Inputs!$F121*AW166","v":0},{"$f":"Inputs!$F121*AX166","v":0},{"$f":"Inputs!$F121*AY166","v":0},{"$f":"Inputs!$F121*AZ166","v":0},{"$f":"Inputs!$F121*BA166","v":0},{"$f":"Inputs!$F121*BB166","v":0},{"$f":"Inputs!$F121*BC166","v":0},{"$f":"Inputs!$F121*BD166","v":0}]
[null,null,null,"Bracket 5","$mm nominal",null,{"$f":"Inputs!$F122*G167","v":0},{"$f":"Inputs!$F122*H167","v":0},{"$f":"Inputs!$F122*I167","v":0},{"$f":"Inputs!$F122*J167","v":0},{"$f":"Inputs!$F122*K167","v":0},{"$f":"Inputs!$F122*L167","v":0},{"$f":"Inputs!$F122*M167","v":0},{"$f":"Inputs!$F122*N167","v":0},{"$f":"Inputs!$F122*O167","v":0},{"$f":"Inputs!$F122*P167","v":0},{"$f":"Inputs!$F122*Q167","v":0},{"$f":"Inputs!$F122*R167","v":0},{"$f":"Inputs!$F122*S167","v":0},{"$f":"Inputs!$F122*T167","v":0},{"$f":"Inputs!$F122*U167","v":0},{"$f":"Inputs!$F122*V167","v":0},{"$f":"Inputs!$F122*W167","v":0},{"$f":"Inputs!$F122*X167","v":0},{"$f":"Inputs!$F122*Y167","v":0},{"$f":"Inputs!$F122*Z167","v":0},{"$f":"Inputs!$F122*AA167","v":0},{"$f":"Inputs!$F122*AB167","v":0},{"$f":"Inputs!$F122*AC167","v":0},{"$f":"Inputs!$F122*AD167","v":0},{"$f":"Inputs!$F122*AE167","v":0},{"$f":"Inputs!$F122*AF167","v":0},{"$f":"Inputs!$F122*AG167","v":0},{"$f":"Inputs!$F122*AH167","v":0},{"$f":"Inputs!$F122*AI167","v":0},{"$f":"Inputs!$F122*AJ167","v":0},{"$f":"Inputs!$F122*AK167","v":0},{"$f":"Inputs!$F122*AL167","v":0},{"$f":"Inputs!$F122*AM167","v":0},{"$f":"Inputs!$F122*AN167","v":0},{"$f":"Inputs!$F122*AO167","v":0},{"$f":"Inputs!$F122*AP167","v":0},{"$f":"Inputs!$F122*AQ167","v":0},{"$f":"Inputs!$F122*AR167","v":0},{"$f":"Inputs!$F122*AS167","v":0},{"$f":"Inputs!$F122*AT167","v":0},{"$f":"Inputs!$F122*AU167","v":0},{"$f":"Inputs!$F122*AV167","v":0},{"$f":"Inputs!$F122*AW167","v":0},{"$f":"Inputs!$F122*AX167","v":0},{"$f":"Inputs!$F122*AY167","v":0},{"$f":"Inputs!$F122*AZ167","v":0},{"$f":"Inputs!$F122*BA167","v":0},{"$f":"Inputs!$F122*BB167","v":0},{"$f":"Inputs!$F122*BC167","v":0},{"$f":"Inputs!$F122*BD167","v":0}]
[null,null,null,"Bracket 6","$mm nominal",null,{"$f":"Inputs!$F123*G168","v":0},{"$f":"Inputs!$F123*H168","v":0},{"$f":"Inputs!$F123*I168","v":0},{"$f":"Inputs!$F123*J168","v":0},{"$f":"Inputs!$F123*K168","v":0},{"$f":"Inputs!$F123*L168","v":0},{"$f":"Inputs!$F123*M168","v":0},{"$f":"Inputs!$F123*N168","v":0},{"$f":"Inputs!$F123*O168","v":0},{"$f":"Inputs!$F123*P168","v":0},{"$f":"Inputs!$F123*Q168","v":0},{"$f":"Inputs!$F123*R168","v":0},{"$f":"Inputs!$F123*S168","v":0},{"$f":"Inputs!$F123*T168","v":0},{"$f":"Inputs!$F123*U168","v":0},{"$f":"Inputs!$F123*V168","v":0},{"$f":"Inputs!$F123*W168","v":0},{"$f":"Inputs!$F123*X168","v":0},{"$f":"Inputs!$F123*Y168","v":0},{"$f":"Inputs!$F123*Z168","v":0},{"$f":"Inputs!$F123*AA168","v":0},{"$f":"Inputs!$F123*AB168","v":0},{"$f":"Inputs!$F123*AC168","v":0},{"$f":"Inputs!$F123*AD168","v":0},{"$f":"Inputs!$F123*AE168","v":0},{"$f":"Inputs!$F123*AF168","v":0},{"$f":"Inputs!$F123*AG168","v":0},{"$f":"Inputs!$F123*AH168","v":0},{"$f":"Inputs!$F123*AI168","v":0},{"$f":"Inputs!$F123*AJ168","v":0},{"$f":"Inputs!$F123*AK168","v":0},{"$f":"Inputs!$F123*AL168","v":0},{"$f":"Inputs!$F123*AM168","v":0},{"$f":"Inputs!$F123*AN168","v":0},{"$f":"Inputs!$F123*AO168","v":0},{"$f":"Inputs!$F123*AP168","v":0},{"$f":"Inputs!$F123*AQ168","v":0},{"$f":"Inputs!$F123*AR168","v":0},{"$f":"Inputs!$F123*AS168","v":0},{"$f":"Inputs!$F123*AT168","v":0},{"$f":"Inputs!$F123*AU168","v":0},{"$f":"Inputs!$F123*AV168","v":0},{"$f":"Inputs!$F123*AW168","v":0},{"$f":"Inputs!$F123*AX168","v":0},{"$f":"Inputs!$F123*AY168","v":0},{"$f":"Inputs!$F123*AZ168","v":0},{"$f":"Inputs!$F123*BA168","v":0},{"$f":"Inputs!$F123*BB168","v":0},{"$f":"Inputs!$F123*BC168","v":0},{"$f":"Inputs!$F123*BD168","v":0}]
[null,null,null,"Bracket 7","$mm nominal",null,{"$f":"Inputs!$F124*G169","v":0},{"$f":"Inputs!$F124*H169","v":0},{"$f":"Inputs!$F124*I169","v":0},{"$f":"Inputs!$F124*J169","v":0},{"$f":"Inputs!$F124*K169","v":0},{"$f":"Inputs!$F124*L169","v":0},{"$f":"Inputs!$F124*M169","v":0},{"$f":"Inputs!$F124*N169","v":0},{"$f":"Inputs!$F124*O169","v":0},{"$f":"Inputs!$F124*P169","v":0},{"$f":"Inputs!$F124*Q169","v":0},{"$f":"Inputs!$F124*R169","v":0},{"$f":"Inputs!$F124*S169","v":0},{"$f":"Inputs!$F124*T169","v":0},{"$f":"Inputs!$F124*U169","v":0},{"$f":"Inputs!$F124*V169","v":0},{"$f":"Inputs!$F124*W169","v":0},{"$f":"Inputs!$F124*X169","v":0},{"$f":"Inputs!$F124*Y169","v":0},{"$f":"Inputs!$F124*Z169","v":0},{"$f":"Inputs!$F124*AA169","v":0},{"$f":"Inputs!$F124*AB169","v":0},{"$f":"Inputs!$F124*AC169","v":0},{"$f":"Inputs!$F124*AD169","v":0},{"$f":"Inputs!$F124*AE169","v":0},{"$f":"Inputs!$F124*AF169","v":0},{"$f":"Inputs!$F124*AG169","v":0},{"$f":"Inputs!$F124*AH169","v":0},{"$f":"Inputs!$F124*AI169","v":0},{"$f":"Inputs!$F124*AJ169","v":0},{"$f":"Inputs!$F124*AK169","v":0},{"$f":"Inputs!$F124*AL169","v":0},{"$f":"Inputs!$F124*AM169","v":0},{"$f":"Inputs!$F124*AN169","v":0},{"$f":"Inputs!$F124*AO169","v":0},{"$f":"Inputs!$F124*AP169","v":0},{"$f":"Inputs!$F124*AQ169","v":0},{"$f":"Inputs!$F124*AR169","v":0},{"$f":"Inputs!$F124*AS169","v":0},{"$f":"Inputs!$F124*AT169","v":0},{"$f":"Inputs!$F124*AU169","v":0},{"$f":"Inputs!$F124*AV169","v":0},{"$f":"Inputs!$F124*AW169","v":0},{"$f":"Inputs!$F124*AX169","v":0},{"$f":"Inputs!$F124*AY169","v":0},{"$f":"Inputs!$F124*AZ169","v":0},{"$f":"Inputs!$F124*BA169","v":0},{"$f":"Inputs!$F124*BB169","v":0},{"$f":"Inputs!$F124*BC169","v":0},{"$f":"Inputs!$F124*BD169","v":0}]
[null,null,null,"Bracket 8","$mm nominal",null,{"$f":"Inputs!$F125*G170","v":0},{"$f":"Inputs!$F125*H170","v":0},{"$f":"Inputs!$F125*I170","v":0},{"$f":"Inputs!$F125*J170","v":0},{"$f":"Inputs!$F125*K170","v":0},{"$f":"Inputs!$F125*L170","v":0},{"$f":"Inputs!$F125*M170","v":0},{"$f":"Inputs!$F125*N170","v":0},{"$f":"Inputs!$F125*O170","v":0},{"$f":"Inputs!$F125*P170","v":0},{"$f":"Inputs!$F125*Q170","v":0},{"$f":"Inputs!$F125*R170","v":0},{"$f":"Inputs!$F125*S170","v":0},{"$f":"Inputs!$F125*T170","v":0},{"$f":"Inputs!$F125*U170","v":0},{"$f":"Inputs!$F125*V170","v":0},{"$f":"Inputs!$F125*W170","v":0},{"$f":"Inputs!$F125*X170","v":0},{"$f":"Inputs!$F125*Y170","v":0},{"$f":"Inputs!$F125*Z170","v":0},{"$f":"Inputs!$F125*AA170","v":0},{"$f":"Inputs!$F125*AB170","v":0},{"$f":"Inputs!$F125*AC170","v":0},{"$f":"Inputs!$F125*AD170","v":0},{"$f":"Inputs!$F125*AE170","v":0},{"$f":"Inputs!$F125*AF170","v":0},{"$f":"Inputs!$F125*AG170","v":0},{"$f":"Inputs!$F125*AH170","v":0},{"$f":"Inputs!$F125*AI170","v":0},{"$f":"Inputs!$F125*AJ170","v":0},{"$f":"Inputs!$F125*AK170","v":0},{"$f":"Inputs!$F125*AL170","v":0},{"$f":"Inputs!$F125*AM170","v":0},{"$f":"Inputs!$F125*AN170","v":0},{"$f":"Inputs!$F125*AO170","v":0},{"$f":"Inputs!$F125*AP170","v":0},{"$f":"Inputs!$F125*AQ170","v":0},{"$f":"Inputs!$F125*AR170","v":0},{"$f":"Inputs!$F125*AS170","v":0},{"$f":"Inputs!$F125*AT170","v":0},{"$f":"Inputs!$F125*AU170","v":0},{"$f":"Inputs!$F125*AV170","v":0},{"$f":"Inputs!$F125*AW170","v":0},{"$f":"Inputs!$F125*AX170","v":0},{"$f":"Inputs!$F125*AY170","v":0},{"$f":"Inputs!$F125*AZ170","v":0},{"$f":"Inputs!$F125*BA170","v":0},{"$f":"Inputs!$F125*BB170","v":0},{"$f":"Inputs!$F125*BC170","v":0},{"$f":"Inputs!$F125*BD170","v":0}]
[null,null,null,"Bracket 9","$mm nominal",null,{"$f":"Inputs!$F126*G171","v":0},{"$f":"Inputs!$F126*H171","v":0},{"$f":"Inputs!$F126*I171","v":0},{"$f":"Inputs!$F126*J171","v":0},{"$f":"Inputs!$F126*K171","v":0},{"$f":"Inputs!$F126*L171","v":0},{"$f":"Inputs!$F126*M171","v":0},{"$f":"Inputs!$F126*N171","v":0},{"$f":"Inputs!$F126*O171","v":0},{"$f":"Inputs!$F126*P171","v":0},{"$f":"Inputs!$F126*Q171","v":0},{"$f":"Inputs!$F126*R171","v":0},{"$f":"Inputs!$F126*S171","v":0},{"$f":"Inputs!$F126*T171","v":0},{"$f":"Inputs!$F126*U171","v":0},{"$f":"Inputs!$F126*V171","v":0},{"$f":"Inputs!$F126*W171","v":0},{"$f":"Inputs!$F126*X171","v":0},{"$f":"Inputs!$F126*Y171","v":0},{"$f":"Inputs!$F126*Z171","v":0},{"$f":"Inputs!$F126*AA171","v":0},{"$f":"Inputs!$F126*AB171","v":0},{"$f":"Inputs!$F126*AC171","v":0},{"$f":"Inputs!$F126*AD171","v":0},{"$f":"Inputs!$F126*AE171","v":0},{"$f":"Inputs!$F126*AF171","v":0},{"$f":"Inputs!$F126*AG171","v":0},{"$f":"Inputs!$F126*AH171","v":0},{"$f":"Inputs!$F126*AI171","v":0},{"$f":"Inputs!$F126*AJ171","v":0},{"$f":"Inputs!$F126*AK171","v":0},{"$f":"Inputs!$F126*AL171","v":0},{"$f":"Inputs!$F126*AM171","v":0},{"$f":"Inputs!$F126*AN171","v":0},{"$f":"Inputs!$F126*AO171","v":0},{"$f":"Inputs!$F126*AP171","v":0},{"$f":"Inputs!$F126*AQ171","v":0},{"$f":"Inputs!$F126*AR171","v":0},{"$f":"Inputs!$F126*AS171","v":0},{"$f":"Inputs!$F126*AT171","v":0},{"$f":"Inputs!$F126*AU171","v":0},{"$f":"Inputs!$F126*AV171","v":0},{"$f":"Inputs!$F126*AW171","v":0},{"$f":"Inputs!$F126*AX171","v":0},{"$f":"Inputs!$F126*AY171","v":0},{"$f":"Inputs!$F126*AZ171","v":0},{"$f":"Inputs!$F126*BA171","v":0},{"$f":"Inputs!$F126*BB171","v":0},{"$f":"Inputs!$F126*BC171","v":0},{"$f":"Inputs!$F126*BD171","v":0}]
[null,null,null,"Bracket 10","$mm nominal",null,{"$f":"Inputs!$F127*G172","v":0},{"$f":"Inputs!$F127*H172","v":0},{"$f":"Inputs!$F127*I172","v":0},{"$f":"Inputs!$F127*J172","v":0},{"$f":"Inputs!$F127*K172","v":0},{"$f":"Inputs!$F127*L172","v":0},{"$f":"Inputs!$F127*M172","v":0},{"$f":"Inputs!$F127*N172","v":0},{"$f":"Inputs!$F127*O172","v":0},{"$f":"Inputs!$F127*P172","v":0},{"$f":"Inputs!$F127*Q172","v":0},{"$f":"Inputs!$F127*R172","v":0},{"$f":"Inputs!$F127*S172","v":0},{"$f":"Inputs!$F127*T172","v":0},{"$f":"Inputs!$F127*U172","v":0},{"$f":"Inputs!$F127*V172","v":0},{"$f":"Inputs!$F127*W172","v":0},{"$f":"Inputs!$F127*X172","v":0},{"$f":"Inputs!$F127*Y172","v":0},{"$f":"Inputs!$F127*Z172","v":0},{"$f":"Inputs!$F127*AA172","v":0},{"$f":"Inputs!$F127*AB172","v":0},{"$f":"Inputs!$F127*AC172","v":0},{"$f":"Inputs!$F127*AD172","v":0},{"$f":"Inputs!$F127*AE172","v":0},{"$f":"Inputs!$F127*AF172","v":0},{"$f":"Inputs!$F127*AG172","v":0},{"$f":"Inputs!$F127*AH172","v":0},{"$f":"Inputs!$F127*AI172","v":0},{"$f":"Inputs!$F127*AJ172","v":0},{"$f":"Inputs!$F127*AK172","v":0},{"$f":"Inputs!$F127*AL172","v":0},{"$f":"Inputs!$F127*AM172","v":0},{"$f":"Inputs!$F127*AN172","v":0},{"$f":"Inputs!$F127*AO172","v":0},{"$f":"Inputs!$F127*AP172","v":0},{"$f":"Inputs!$F127*AQ172","v":0},{"$f":"Inputs!$F127*AR172","v":0},{"$f":"Inputs!$F127*AS172","v":0},{"$f":"Inputs!$F127*AT172","v":0},{"$f":"Inputs!$F127*AU172","v":0},{"$f":"Inputs!$F127*AV172","v":0},{"$f":"Inputs!$F127*AW172","v":0},{"$f":"Inputs!$F127*AX172","v":0},{"$f":"Inputs!$F127*AY172","v":0},{"$f":"Inputs!$F127*AZ172","v":0},{"$f":"Inputs!$F127*BA172","v":0},{"$f":"Inputs!$F127*BB172","v":0},{"$f":"Inputs!$F127*BC172","v":0},{"$f":"Inputs!$F127*BD172","v":0}]
[null,null,null,"Bracket 11","$mm nominal",null,{"$f":"Inputs!$F128*G173","v":0},{"$f":"Inputs!$F128*H173","v":0},{"$f":"Inputs!$F128*I173","v":0},{"$f":"Inputs!$F128*J173","v":0},{"$f":"Inputs!$F128*K173","v":0},{"$f":"Inputs!$F128*L173","v":0},{"$f":"Inputs!$F128*M173","v":0},{"$f":"Inputs!$F128*N173","v":0},{"$f":"Inputs!$F128*O173","v":0},{"$f":"Inputs!$F128*P173","v":0},{"$f":"Inputs!$F128*Q173","v":0},{"$f":"Inputs!$F128*R173","v":0},{"$f":"Inputs!$F128*S173","v":0},{"$f":"Inputs!$F128*T173","v":0},{"$f":"Inputs!$F128*U173","v":0},{"$f":"Inputs!$F128*V173","v":0},{"$f":"Inputs!$F128*W173","v":0},{"$f":"Inputs!$F128*X173","v":0},{"$f":"Inputs!$F128*Y173","v":0},{"$f":"Inputs!$F128*Z173","v":0},{"$f":"Inputs!$F128*AA173","v":0},{"$f":"Inputs!$F128*AB173","v":0},{"$f":"Inputs!$F128*AC173","v":0},{"$f":"Inputs!$F128*AD173","v":0},{"$f":"Inputs!$F128*AE173","v":0},{"$f":"Inputs!$F128*AF173","v":0},{"$f":"Inputs!$F128*AG173","v":0},{"$f":"Inputs!$F128*AH173","v":0},{"$f":"Inputs!$F128*AI173","v":0},{"$f":"Inputs!$F128*AJ173","v":0},{"$f":"Inputs!$F128*AK173","v":0},{"$f":"Inputs!$F128*AL173","v":0},{"$f":"Inputs!$F128*AM173","v":0},{"$f":"Inputs!$F128*AN173","v":0},{"$f":"Inputs!$F128*AO173","v":0},{"$f":"Inputs!$F128*AP173","v":0},{"$f":"Inputs!$F128*AQ173","v":0},{"$f":"Inputs!$F128*AR173","v":0},{"$f":"Inputs!$F128*AS173","v":0},{"$f":"Inputs!$F128*AT173","v":0},{"$f":"Inputs!$F128*AU173","v":0},{"$f":"Inputs!$F128*AV173","v":0},{"$f":"Inputs!$F128*AW173","v":0},{"$f":"Inputs!$F128*AX173","v":0},{"$f":"Inputs!$F128*AY173","v":0},{"$f":"Inputs!$F128*AZ173","v":0},{"$f":"Inputs!$F128*BA173","v":0},{"$f":"Inputs!$F128*BB173","v":0},{"$f":"Inputs!$F128*BC173","v":0},{"$f":"Inputs!$F128*BD173","v":0}]
[null,null,null,"Bracket 12","$mm nominal",null,{"$f":"Inputs!$F129*G174","v":0},{"$f":"Inputs!$F129*H174","v":0},{"$f":"Inputs!$F129*I174","v":0},{"$f":"Inputs!$F129*J174","v":0},{"$f":"Inputs!$F129*K174","v":0},{"$f":"Inputs!$F129*L174","v":0},{"$f":"Inputs!$F129*M174","v":0},{"$f":"Inputs!$F129*N174","v":0},{"$f":"Inputs!$F129*O174","v":0},{"$f":"Inputs!$F129*P174","v":0},{"$f":"Inputs!$F129*Q174","v":0},{"$f":"Inputs!$F129*R174","v":0},{"$f":"Inputs!$F129*S174","v":0},{"$f":"Inputs!$F129*T174","v":0},{"$f":"Inputs!$F129*U174","v":0},{"$f":"Inputs!$F129*V174","v":0},{"$f":"Inputs!$F129*W174","v":0},{"$f":"Inputs!$F129*X174","v":0},{"$f":"Inputs!$F129*Y174","v":0},{"$f":"Inputs!$F129*Z174","v":0},{"$f":"Inputs!$F129*AA174","v":0},{"$f":"Inputs!$F129*AB174","v":0},{"$f":"Inputs!$F129*AC174","v":0},{"$f":"Inputs!$F129*AD174","v":0},{"$f":"Inputs!$F129*AE174","v":0},{"$f":"Inputs!$F129*AF174","v":0},{"$f":"Inputs!$F129*AG174","v":0},{"$f":"Inputs!$F129*AH174","v":0},{"$f":"Inputs!$F129*AI174","v":0},{"$f":"Inputs!$F129*AJ174","v":0},{"$f":"Inputs!$F129*AK174","v":0},{"$f":"Inputs!$F129*AL174","v":0},{"$f":"Inputs!$F129*AM174","v":0},{"$f":"Inputs!$F129*AN174","v":0},{"$f":"Inputs!$F129*AO174","v":0},{"$f":"Inputs!$F129*AP174","v":0},{"$f":"Inputs!$F129*AQ174","v":0},{"$f":"Inputs!$F129*AR174","v":0},{"$f":"Inputs!$F129*AS174","v":0},{"$f":"Inputs!$F129*AT174","v":0},{"$f":"Inputs!$F129*AU174","v":0},{"$f":"Inputs!$F129*AV174","v":0},{"$f":"Inputs!$F129*AW174","v":0},{"$f":"Inputs!$F129*AX174","v":0},{"$f":"Inputs!$F129*AY174","v":0},{"$f":"Inputs!$F129*AZ174","v":0},{"$f":"Inputs!$F129*BA174","v":0},{"$f":"Inputs!$F129*BB174","v":0},{"$f":"Inputs!$F129*BC174","v":0},{"$f":"Inputs!$F129*BD174","v":0}]
[null,null,null,"Bracket 13","$mm nominal",null,{"$f":"Inputs!$F130*G175","v":0},{"$f":"Inputs!$F130*H175","v":0},{"$f":"Inputs!$F130*I175","v":0},{"$f":"Inputs!$F130*J175","v":0},{"$f":"Inputs!$F130*K175","v":0},{"$f":"Inputs!$F130*L175","v":0},{"$f":"Inputs!$F130*M175","v":0},{"$f":"Inputs!$F130*N175","v":0},{"$f":"Inputs!$F130*O175","v":0},{"$f":"Inputs!$F130*P175","v":0},{"$f":"Inputs!$F130*Q175","v":0},{"$f":"Inputs!$F130*R175","v":0},{"$f":"Inputs!$F130*S175","v":0},{"$f":"Inputs!$F130*T175","v":0},{"$f":"Inputs!$F130*U175","v":0},{"$f":"Inputs!$F130*V175","v":0},{"$f":"Inputs!$F130*W175","v":0},{"$f":"Inputs!$F130*X175","v":0},{"$f":"Inputs!$F130*Y175","v":0},{"$f":"Inputs!$F130*Z175","v":0},{"$f":"Inputs!$F130*AA175","v":0},{"$f":"Inputs!$F130*AB175","v":0},{"$f":"Inputs!$F130*AC175","v":0},{"$f":"Inputs!$F130*AD175","v":0},{"$f":"Inputs!$F130*AE175","v":0},{"$f":"Inputs!$F130*AF175","v":0},{"$f":"Inputs!$F130*AG175","v":0},{"$f":"Inputs!$F130*AH175","v":0},{"$f":"Inputs!$F130*AI175","v":0},{"$f":"Inputs!$F130*AJ175","v":0},{"$f":"Inputs!$F130*AK175","v":0},{"$f":"Inputs!$F130*AL175","v":0},{"$f":"Inputs!$F130*AM175","v":0},{"$f":"Inputs!$F130*AN175","v":0},{"$f":"Inputs!$F130*AO175","v":0},{"$f":"Inputs!$F130*AP175","v":0},{"$f":"Inputs!$F130*AQ175","v":0},{"$f":"Inputs!$F130*AR175","v":0},{"$f":"Inputs!$F130*AS175","v":0},{"$f":"Inputs!$F130*AT175","v":0},{"$f":"Inputs!$F130*AU175","v":0},{"$f":"Inputs!$F130*AV175","v":0},{"$f":"Inputs!$F130*AW175","v":0},{"$f":"Inputs!$F130*AX175","v":0},{"$f":"Inputs!$F130*AY175","v":0},{"$f":"Inputs!$F130*AZ175","v":0},{"$f":"Inputs!$F130*BA175","v":0},{"$f":"Inputs!$F130*BB175","v":0},{"$f":"Inputs!$F130*BC175","v":0},{"$f":"Inputs!$F130*BD175","v":0}]
[null,null,null,"Bracket 14","$mm nominal",null,{"$f":"Inputs!$F131*G176","v":0},{"$f":"Inputs!$F131*H176","v":0},{"$f":"Inputs!$F131*I176","v":0},{"$f":"Inputs!$F131*J176","v":0},{"$f":"Inputs!$F131*K176","v":0},{"$f":"Inputs!$F131*L176","v":0},{"$f":"Inputs!$F131*M176","v":0},{"$f":"Inputs!$F131*N176","v":0},{"$f":"Inputs!$F131*O176","v":0},{"$f":"Inputs!$F131*P176","v":0},{"$f":"Inputs!$F131*Q176","v":0},{"$f":"Inputs!$F131*R176","v":0},{"$f":"Inputs!$F131*S176","v":0},{"$f":"Inputs!$F131*T176","v":0},{"$f":"Inputs!$F131*U176","v":0},{"$f":"Inputs!$F131*V176","v":0},{"$f":"Inputs!$F131*W176","v":0},{"$f":"Inputs!$F131*X176","v":0},{"$f":"Inputs!$F131*Y176","v":0},{"$f":"Inputs!$F131*Z176","v":0},{"$f":"Inputs!$F131*AA176","v":0},{"$f":"Inputs!$F131*AB176","v":0},{"$f":"Inputs!$F131*AC176","v":0},{"$f":"Inputs!$F131*AD176","v":0},{"$f":"Inputs!$F131*AE176","v":0},{"$f":"Inputs!$F131*AF176","v":0},{"$f":"Inputs!$F131*AG176","v":0},{"$f":"Inputs!$F131*AH176","v":0},{"$f":"Inputs!$F131*AI176","v":0},{"$f":"Inputs!$F131*AJ176","v":0},{"$f":"Inputs!$F131*AK176","v":0},{"$f":"Inputs!$F131*AL176","v":0},{"$f":"Inputs!$F131*AM176","v":0},{"$f":"Inputs!$F131*AN176","v":0},{"$f":"Inputs!$F131*AO176","v":0},{"$f":"Inputs!$F131*AP176","v":0},{"$f":"Inputs!$F131*AQ176","v":0},{"$f":"Inputs!$F131*AR176","v":0},{"$f":"Inputs!$F131*AS176","v":0},{"$f":"Inputs!$F131*AT176","v":0},{"$f":"Inputs!$F131*AU176","v":0},{"$f":"Inputs!$F131*AV176","v":0},{"$f":"Inputs!$F131*AW176","v":0},{"$f":"Inputs!$F131*AX176","v":0},{"$f":"Inputs!$F131*AY176","v":0},{"$f":"Inputs!$F131*AZ176","v":0},{"$f":"Inputs!$F131*BA176","v":0},{"$f":"Inputs!$F131*BB176","v":0},{"$f":"Inputs!$F131*BC176","v":0},{"$f":"Inputs!$F131*BD176","v":0}]
[]
[null,null,{"$f":"SUM(G193:BD193)","v":231.51710139143853},"Variable rate royalty - price","$mm nominal",null,{"$f":"CHOOSE(Inputs!$F$35,Model!G157,SUM(G178:G191)*G8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!H157,SUM(H178:H191)*H8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!I157,SUM(I178:I191)*I8/1000000)","v":4.0575600000000005},{"$f":"CHOOSE(Inputs!$F$35,Model!J157,SUM(J178:J191)*J8/1000000)","v":10.346777999999999},{"$f":"CHOOSE(Inputs!$F$35,Model!K157,SUM(K178:K191)*K8/1000000)","v":10.55371356},{"$f":"CHOOSE(Inputs!$F$35,Model!L157,SUM(L178:L191)*L8/1000000)","v":10.7647878312},{"$f":"CHOOSE(Inputs!$F$35,Model!M157,SUM(M178:M191)*M8/1000000)","v":10.980083587824},{"$f":"CHOOSE(Inputs!$F$35,Model!N157,SUM(N178:N191)*N8/1000000)","v":11.199685259580477},{"$f":"CHOOSE(Inputs!$F$35,Model!O157,SUM(O178:O191)*O8/1000000)","v":11.423678964772089},{"$f":"CHOOSE(Inputs!$F$35,Model!P157,SUM(P178:P191)*P8/1000000)","v":11.65215254406753},{"$f":"CHOOSE(Inputs!$F$35,Model!Q157,SUM(Q178:Q191)*Q8/1000000)","v":11.885195594948881},{"$f":"CHOOSE(Inputs!$F$35,Model!R157,SUM(R178:R191)*R8/1000000)","v":12.122899506847856},{"$f":"CHOOSE(Inputs!$F$35,Model!S157,SUM(S178:S191)*S8/1000000)","v":12.365357496984817},{"$f":"CHOOSE(Inputs!$F$35,Model!T157,SUM(T178:T191)*T8/1000000)","v":12.612664646924511},{"$f":"CHOOSE(Inputs!$F$35,Model!U157,SUM(U178:U191)*U8/1000000)","v":12.864917939863002},{"$f":"CHOOSE(Inputs!$F$35,Model!V157,SUM(V178:V191)*V8/1000000)","v":13.122216298660259},{"$f":"CHOOSE(Inputs!$F$35,Model!W157,SUM(W178:W191)*W8/1000000)","v":13.384660624633467},{"$f":"CHOOSE(Inputs!$F$35,Model!X157,SUM(X178:X191)*X8/1000000)","v":13.652353837126137},{"$f":"CHOOSE(Inputs!$F$35,Model!Y157,SUM(Y178:Y191)*Y8/1000000)","v":13.925400913868659},{"$f":"CHOOSE(Inputs!$F$35,Model!Z157,SUM(Z178:Z191)*Z8/1000000)","v":14.203908932146032},{"$f":"CHOOSE(Inputs!$F$35,Model!AA157,SUM(AA178:AA191)*AA8/1000000)","v":14.487987110788954},{"$f":"CHOOSE(Inputs!$F$35,Model!AB157,SUM(AB178:AB191)*AB8/1000000)","v":5.9110987412018927},{"$f":"CHOOSE(Inputs!$F$35,Model!AC157,SUM(AC178:AC191)*AC8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AD157,SUM(AD178:AD191)*AD8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AE157,SUM(AE178:AE191)*AE8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AF157,SUM(AF178:AF191)*AF8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AG157,SUM(AG178:AG191)*AG8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AH157,SUM(AH178:AH191)*AH8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AI157,SUM(AI178:AI191)*AI8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AJ157,SUM(AJ178:AJ191)*AJ8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AK157,SUM(AK178:AK191)*AK8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AL157,SUM(AL178:AL191)*AL8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AM157,SUM(AM178:AM191)*AM8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AN157,SUM(AN178:AN191)*AN8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AO157,SUM(AO178:AO191)*AO8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AP157,SUM(AP178:AP191)*AP8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AQ157,SUM(AQ178:AQ191)*AQ8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AR157,SUM(AR178:AR191)*AR8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AS157,SUM(AS178:AS191)*AS8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AT157,SUM(AT178:AT191)*AT8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AU157,SUM(AU178:AU191)*AU8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AV157,SUM(AV178:AV191)*AV8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AW157,SUM(AW178:AW191)*AW8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AX157,SUM(AX178:AX191)*AX8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AY157,SUM(AY178:AY191)*AY8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!AZ157,SUM(AZ178:AZ191)*AZ8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!BA157,SUM(BA178:BA191)*BA8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!BB157,SUM(BB178:BB191)*BB8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!BC157,SUM(BC178:BC191)*BC8/1000000)","v":0},{"$f":"CHOOSE(Inputs!$F$35,Model!BD157,SUM(BD178:BD191)*BD8/1000000)","v":0}]
[]
[]
[null,null,null,"South African variable royalty"]
[null,null,null,"Gross sales tax bases",null,null,{"$f":"G47","v":0},{"$f":"H47","v":0},148.77719999999999,379.38185999999996,386.96949719999998,394.70888714400002,402.60306488688002,410.65512618461753,418.86822870830991,427.24559328247614,435.79050514812565,444.5063152510881,453.39644155610995,462.46437038723212,471.71365779497677,481.14793095087617,490.77088956989382,500.58630736129174,510.59803350851752,520.80999417868782,531.22619406226158,216.74028717740273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Constant",null,null,{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F157,Inputs!$G157,Inputs!$H157)","v":5.0000000000000001E-3}]
[null,null,null,"Factor",null,null,{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5},{"$f":"CHOOSE(Inputs!$F$42,Inputs!$F158,Inputs!$G158,Inputs!$H158)","v":12.5}]
[null,null,null,"EBIT",null,null,{"$f":"IF(G276<0,0,G276)","v":0},{"$f":"IF(H276<0,0,H276)","v":0},89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Gross sales",null,null,{"$f":"G197","v":0},{"$f":"H197","v":0},148.77719999999999,379.38185999999996,386.96949719999998,394.70888714400002,402.60306488688002,410.65512618461753,418.86822870830991,427.24559328247614,435.79050514812565,444.5063152510881,453.39644155610995,462.46437038723212,471.71365779497677,481.14793095087617,490.77088956989382,500.58630736129174,510.59803350851752,520.80999417868782,531.22619406226158,216.74028717740273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT/(Gross sales x Factor) x 100",null,null,{"$f":"IFERROR(G200/(G201*G199)*100,0)","v":0},{"$f":"IFERROR(H200/(H201*H199)*100,0)","v":0},4.8391608391608383,4.8391608391608392,4.8391608391608401,4.8391608391608383,4.8391608391608383,4.8391608391608383,4.8391608391608383,4.8391608391608392,4.8391608391608392,4.8391608391608392,4.8391608391608392,4.8391608391608383,4.8391608391608401,4.8391608391608392,4.8391608391608383,4.8391608391608383,4.8391608391608383,4.8391608391608383,4.8391608391608392,4.8391608391608374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rate",null,null,{"$f":"MIN(G198+G202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(H198+H202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(I198+I202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(J198+J202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(K198+K202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(L198+L202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(M198+M202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(N198+N202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(O198+O202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(P198+P202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(Q198+Q202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(R198+R202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(S198+S202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(T198+T202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(U198+U202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(V198+V202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(W198+W202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(X198+X202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(Y198+Y202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(Z198+Z202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(AA198+AA202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(AB198+AB202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":0.05},{"$f":"MIN(AC198+AC202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AD198+AD202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AE198+AE202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AF198+AF202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AG198+AG202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AH198+AH202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AI198+AI202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AJ198+AJ202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AK198+AK202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AL198+AL202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AM198+AM202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AN198+AN202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AO198+AO202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AP198+AP202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AQ198+AQ202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AR198+AR202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AS198+AS202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AT198+AT202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AU198+AU202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AV198+AV202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AW198+AW202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AX198+AX202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AY198+AY202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(AZ198+AZ202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(BA198+BA202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(BB198+BB202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(BC198+BC202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3},{"$f":"MIN(BD198+BD202/100,CHOOSE(Inputs!$F$42,Inputs!$F$159,Inputs!$G$159,Inputs!$H$159))","v":5.0000000000000001E-3}]
[null,null,null,"Tax payable",null,null,{"$f":"G203*G197*Inputs!$F$41","v":0},{"$f":"H203*H197*Inputs!$F$41","v":0},{"$f":"I203*I197*Inputs!$F$41","v":0},{"$f":"J203*J197*Inputs!$F$41","v":0},{"$f":"K203*K197*Inputs!$F$41","v":0},{"$f":"L203*L197*Inputs!$F$41","v":0},{"$f":"M203*M197*Inputs!$F$41","v":0},{"$f":"N203*N197*Inputs!$F$41","v":0},{"$f":"O203*O197*Inputs!$F$41","v":0},{"$f":"P203*P197*Inputs!$F$41","v":0},{"$f":"Q203*Q197*Inputs!$F$41","v":0},{"$f":"R203*R197*Inputs!$F$41","v":0},{"$f":"S203*S197*Inputs!$F$41","v":0},{"$f":"T203*T197*Inputs!$F$41","v":0},{"$f":"U203*U197*Inputs!$F$41","v":0},{"$f":"V203*V197*Inputs!$F$41","v":0},{"$f":"W203*W197*Inputs!$F$41","v":0},{"$f":"X203*X197*Inputs!$F$41","v":0},{"$f":"Y203*Y197*Inputs!$F$41","v":0},{"$f":"Z203*Z197*Inputs!$F$41","v":0},{"$f":"AA203*AA197*Inputs!$F$41","v":0},{"$f":"AB203*AB197*Inputs!$F$41","v":0},{"$f":"AC203*AC197*Inputs!$F$41","v":0},{"$f":"AD203*AD197*Inputs!$F$41","v":0},{"$f":"AE203*AE197*Inputs!$F$41","v":0},{"$f":"AF203*AF197*Inputs!$F$41","v":0},{"$f":"AG203*AG197*Inputs!$F$41","v":0},{"$f":"AH203*AH197*Inputs!$F$41","v":0},{"$f":"AI203*AI197*Inputs!$F$41","v":0},{"$f":"AJ203*AJ197*Inputs!$F$41","v":0},{"$f":"AK203*AK197*Inputs!$F$41","v":0},{"$f":"AL203*AL197*Inputs!$F$41","v":0},{"$f":"AM203*AM197*Inputs!$F$41","v":0},{"$f":"AN203*AN197*Inputs!$F$41","v":0},{"$f":"AO203*AO197*Inputs!$F$41","v":0},{"$f":"AP203*AP197*Inputs!$F$41","v":0},{"$f":"AQ203*AQ197*Inputs!$F$41","v":0},{"$f":"AR203*AR197*Inputs!$F$41","v":0},{"$f":"AS203*AS197*Inputs!$F$41","v":0},{"$f":"AT203*AT197*Inputs!$F$41","v":0},{"$f":"AU203*AU197*Inputs!$F$41","v":0},{"$f":"AV203*AV197*Inputs!$F$41","v":0},{"$f":"AW203*AW197*Inputs!$F$41","v":0},{"$f":"AX203*AX197*Inputs!$F$41","v":0},{"$f":"AY203*AY197*Inputs!$F$41","v":0},{"$f":"AZ203*AZ197*Inputs!$F$41","v":0},{"$f":"BA203*BA197*Inputs!$F$41","v":0},{"$f":"BB203*BB197*Inputs!$F$41","v":0},{"$f":"BC203*BC197*Inputs!$F$41","v":0},{"$f":"BD203*BD197*Inputs!$F$41","v":0}]
[]
[]
[null,null,null,"Total royalties","$mm nominal",null,{"$f":"G106+G114+G137+G193+G204","v":0},{"$f":"H106+H114+H137+H193+H204","v":0},14.471964000000002,36.903508199999997,37.641578364000004,38.394409931280009,39.162298129905601,39.94554409250371,40.744454974353786,41.559344073840862,42.390530955317679,43.238341574424027,44.103108405912522,44.985170574030761,45.884873985511376,46.802571465221604,47.738622894526038,48.693395352416559,49.667263259464889,50.66060852465418,51.67382069514727,21.082918843620085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Earnings after royalties and trade taxes","$mm nominal",null,{"$f":"G49-G88-G91-G207","v":-3.75},-6.375,115.72889399999998,301.74122970000002,307.77605429400001,313.93157537988003,320.21020688747763,326.61441102522707,333.14669924573167,339.80963323064634,346.60582589525927,353.53794241316439,360.60870126142777,367.82087528665625,375.17729279238944,382.68083864823711,390.33445542120188,398.14114452962599,406.1039674202184,414.22604676862284,422.51056770399532,172.38431162323005,0,0,0,0,0,0,0,0,0,0,{"$f":"AM49-AM88-AM91-AM207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA","$mm nominal",null,{"$f":"G49-G54","v":0},0,89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,{"$f":"AM49-AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"OPERATING PROFIT TAXES"]
[]
[null,null,null,"Operating profit (+ve) [EBITDA]","$mm nominal",null,{"$f":"IF(G210<0,0,G210)","v":0},{"$f":"IF(H210<0,0,H210)","v":0},89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating profit (+ve) [EBIT]","$mm nominal",null,{"$f":"IF(G276<0,0,G276)","v":0},{"$f":"IF(H210<0,0,H210)","v":0},89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM210<0,0,AM210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating margin","%",null,{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!G215,Model!G216)/G47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!H215,Model!H216)/H47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!I215,Model!I216)/I47,0)","v":0.60489510489510478},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!J215,Model!J216)/J47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!K215,Model!K216)/K47,0)","v":0.60489510489510501},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!L215,Model!L216)/L47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!M215,Model!M216)/M47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!N215,Model!N216)/N47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!O215,Model!O216)/O47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!P215,Model!P216)/P47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!Q215,Model!Q216)/Q47,0)","v":0.60489510489510501},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!R215,Model!R216)/R47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!S215,Model!S216)/S47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!T215,Model!T216)/T47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!U215,Model!U216)/U47,0)","v":0.60489510489510501},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!V215,Model!V216)/V47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!W215,Model!W216)/W47,0)","v":0.60489510489510478},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!X215,Model!X216)/X47,0)","v":0.60489510489510478},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!Y215,Model!Y216)/Y47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!Z215,Model!Z216)/Z47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AA215,Model!AA216)/AA47,0)","v":0.6048951048951049},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AB215,Model!AB216)/AB47,0)","v":0.60489510489510467},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AC215,Model!AC216)/AC47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AD215,Model!AD216)/AD47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AE215,Model!AE216)/AE47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AF215,Model!AF216)/AF47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AG215,Model!AG216)/AG47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AH215,Model!AH216)/AH47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AI215,Model!AI216)/AI47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AJ215,Model!AJ216)/AJ47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AK215,Model!AK216)/AK47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AL215,Model!AL216)/AL47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AM215,Model!AM216)/AM47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AN215,Model!AN216)/AN47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AO215,Model!AO216)/AO47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AP215,Model!AP216)/AP47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AQ215,Model!AQ216)/AQ47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AR215,Model!AR216)/AR47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AS215,Model!AS216)/AS47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AT215,Model!AT216)/AT47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AU215,Model!AU216)/AU47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AV215,Model!AV216)/AV47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AW215,Model!AW216)/AW47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AX215,Model!AX216)/AX47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AY215,Model!AY216)/AY47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!AZ215,Model!AZ216)/AZ47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!BA215,Model!BA216)/BA47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!BB215,Model!BB216)/BB47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!BC215,Model!BC216)/BC47,0)","v":0},{"$f":"IFERROR(CHOOSE(Inputs!$F$43,Model!BD215,Model!BD216)/BD47,0)","v":0}]
[]
[null,null,null,"Bracket 1","%",null,{"$f":"MIN(G$218,Inputs!$E$136)","v":0},{"$f":"MIN(H$218,Inputs!$E$136)","v":0},{"$f":"MIN(I$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(J$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(K$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(L$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(M$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(N$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(O$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(P$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(Q$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(R$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(S$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(T$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(U$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(V$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(W$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(X$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(Y$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(Z$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(AA$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(AB$218,Inputs!$E$136)","v":0.4},{"$f":"MIN(AC$218,Inputs!$E$136)","v":0},{"$f":"MIN(AD$218,Inputs!$E$136)","v":0},{"$f":"MIN(AE$218,Inputs!$E$136)","v":0},{"$f":"MIN(AF$218,Inputs!$E$136)","v":0},{"$f":"MIN(AG$218,Inputs!$E$136)","v":0},{"$f":"MIN(AH$218,Inputs!$E$136)","v":0},{"$f":"MIN(AI$218,Inputs!$E$136)","v":0},{"$f":"MIN(AJ$218,Inputs!$E$136)","v":0},{"$f":"MIN(AK$218,Inputs!$E$136)","v":0},{"$f":"MIN(AL$218,Inputs!$E$136)","v":0},{"$f":"MIN(AM$218,Inputs!$E$136)","v":0},{"$f":"MIN(AN$218,Inputs!$E$136)","v":0},{"$f":"MIN(AO$218,Inputs!$E$136)","v":0},{"$f":"MIN(AP$218,Inputs!$E$136)","v":0},{"$f":"MIN(AQ$218,Inputs!$E$136)","v":0},{"$f":"MIN(AR$218,Inputs!$E$136)","v":0},{"$f":"MIN(AS$218,Inputs!$E$136)","v":0},{"$f":"MIN(AT$218,Inputs!$E$136)","v":0},{"$f":"MIN(AU$218,Inputs!$E$136)","v":0},{"$f":"MIN(AV$218,Inputs!$E$136)","v":0},{"$f":"MIN(AW$218,Inputs!$E$136)","v":0},{"$f":"MIN(AX$218,Inputs!$E$136)","v":0},{"$f":"MIN(AY$218,Inputs!$E$136)","v":0},{"$f":"MIN(AZ$218,Inputs!$E$136)","v":0},{"$f":"MIN(BA$218,Inputs!$E$136)","v":0},{"$f":"MIN(BB$218,Inputs!$E$136)","v":0},{"$f":"MIN(BC$218,Inputs!$E$136)","v":0},{"$f":"MIN(BD$218,Inputs!$E$136)","v":0}]
[null,null,null,"Bracket 2","%",null,{"$f":"(G$218>Inputs!$E136)*(G$218-Inputs!$E136-SUM(G222:G$236))","v":0},{"$f":"(H$218>Inputs!$E136)*(H$218-Inputs!$E136-SUM(H222:H$236))","v":0},{"$f":"(I$218>Inputs!$E136)*(I$218-Inputs!$E136-SUM(I222:I$236))","v":4.9999999999999989E-2},{"$f":"(J$218>Inputs!$E136)*(J$218-Inputs!$E136-SUM(J222:J$236))","v":4.9999999999999989E-2},{"$f":"(K$218>Inputs!$E136)*(K$218-Inputs!$E136-SUM(K222:K$236))","v":4.9999999999999989E-2},{"$f":"(L$218>Inputs!$E136)*(L$218-Inputs!$E136-SUM(L222:L$236))","v":4.9999999999999989E-2},{"$f":"(M$218>Inputs!$E136)*(M$218-Inputs!$E136-SUM(M222:M$236))","v":4.9999999999999989E-2},{"$f":"(N$218>Inputs!$E136)*(N$218-Inputs!$E136-SUM(N222:N$236))","v":4.9999999999999989E-2},{"$f":"(O$218>Inputs!$E136)*(O$218-Inputs!$E136-SUM(O222:O$236))","v":4.9999999999999989E-2},{"$f":"(P$218>Inputs!$E136)*(P$218-Inputs!$E136-SUM(P222:P$236))","v":4.9999999999999989E-2},{"$f":"(Q$218>Inputs!$E136)*(Q$218-Inputs!$E136-SUM(Q222:Q$236))","v":4.9999999999999989E-2},{"$f":"(R$218>Inputs!$E136)*(R$218-Inputs!$E136-SUM(R222:R$236))","v":4.9999999999999989E-2},{"$f":"(S$218>Inputs!$E136)*(S$218-Inputs!$E136-SUM(S222:S$236))","v":4.9999999999999989E-2},{"$f":"(T$218>Inputs!$E136)*(T$218-Inputs!$E136-SUM(T222:T$236))","v":4.9999999999999989E-2},{"$f":"(U$218>Inputs!$E136)*(U$218-Inputs!$E136-SUM(U222:U$236))","v":4.9999999999999989E-2},{"$f":"(V$218>Inputs!$E136)*(V$218-Inputs!$E136-SUM(V222:V$236))","v":4.9999999999999989E-2},{"$f":"(W$218>Inputs!$E136)*(W$218-Inputs!$E136-SUM(W222:W$236))","v":4.9999999999999989E-2},{"$f":"(X$218>Inputs!$E136)*(X$218-Inputs!$E136-SUM(X222:X$236))","v":4.9999999999999989E-2},{"$f":"(Y$218>Inputs!$E136)*(Y$218-Inputs!$E136-SUM(Y222:Y$236))","v":4.9999999999999989E-2},{"$f":"(Z$218>Inputs!$E136)*(Z$218-Inputs!$E136-SUM(Z222:Z$236))","v":4.9999999999999989E-2},{"$f":"(AA$218>Inputs!$E136)*(AA$218-Inputs!$E136-SUM(AA222:AA$236))","v":4.9999999999999989E-2},{"$f":"(AB$218>Inputs!$E136)*(AB$218-Inputs!$E136-SUM(AB222:AB$236))","v":4.9999999999999989E-2},{"$f":"(AC$218>Inputs!$E136)*(AC$218-Inputs!$E136-SUM(AC222:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E136)*(AD$218-Inputs!$E136-SUM(AD222:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E136)*(AE$218-Inputs!$E136-SUM(AE222:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E136)*(AF$218-Inputs!$E136-SUM(AF222:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E136)*(AG$218-Inputs!$E136-SUM(AG222:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E136)*(AH$218-Inputs!$E136-SUM(AH222:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E136)*(AI$218-Inputs!$E136-SUM(AI222:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E136)*(AJ$218-Inputs!$E136-SUM(AJ222:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E136)*(AK$218-Inputs!$E136-SUM(AK222:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E136)*(AL$218-Inputs!$E136-SUM(AL222:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E136)*(AM$218-Inputs!$E136-SUM(AM222:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E136)*(AN$218-Inputs!$E136-SUM(AN222:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E136)*(AO$218-Inputs!$E136-SUM(AO222:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E136)*(AP$218-Inputs!$E136-SUM(AP222:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E136)*(AQ$218-Inputs!$E136-SUM(AQ222:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E136)*(AR$218-Inputs!$E136-SUM(AR222:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E136)*(AS$218-Inputs!$E136-SUM(AS222:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E136)*(AT$218-Inputs!$E136-SUM(AT222:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E136)*(AU$218-Inputs!$E136-SUM(AU222:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E136)*(AV$218-Inputs!$E136-SUM(AV222:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E136)*(AW$218-Inputs!$E136-SUM(AW222:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E136)*(AX$218-Inputs!$E136-SUM(AX222:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E136)*(AY$218-Inputs!$E136-SUM(AY222:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E136)*(AZ$218-Inputs!$E136-SUM(AZ222:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E136)*(BA$218-Inputs!$E136-SUM(BA222:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E136)*(BB$218-Inputs!$E136-SUM(BB222:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E136)*(BC$218-Inputs!$E136-SUM(BC222:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E136)*(BD$218-Inputs!$E136-SUM(BD222:BD$236))","v":0}]
[null,null,null,"Bracket 3","%",null,{"$f":"(G$218>Inputs!$E137)*(G$218-Inputs!$E137-SUM(G223:G$236))","v":0},{"$f":"(H$218>Inputs!$E137)*(H$218-Inputs!$E137-SUM(H223:H$236))","v":0},{"$f":"(I$218>Inputs!$E137)*(I$218-Inputs!$E137-SUM(I223:I$236))","v":4.9999999999999989E-2},{"$f":"(J$218>Inputs!$E137)*(J$218-Inputs!$E137-SUM(J223:J$236))","v":4.9999999999999989E-2},{"$f":"(K$218>Inputs!$E137)*(K$218-Inputs!$E137-SUM(K223:K$236))","v":4.9999999999999989E-2},{"$f":"(L$218>Inputs!$E137)*(L$218-Inputs!$E137-SUM(L223:L$236))","v":4.9999999999999989E-2},{"$f":"(M$218>Inputs!$E137)*(M$218-Inputs!$E137-SUM(M223:M$236))","v":4.9999999999999989E-2},{"$f":"(N$218>Inputs!$E137)*(N$218-Inputs!$E137-SUM(N223:N$236))","v":4.9999999999999989E-2},{"$f":"(O$218>Inputs!$E137)*(O$218-Inputs!$E137-SUM(O223:O$236))","v":4.9999999999999989E-2},{"$f":"(P$218>Inputs!$E137)*(P$218-Inputs!$E137-SUM(P223:P$236))","v":4.9999999999999989E-2},{"$f":"(Q$218>Inputs!$E137)*(Q$218-Inputs!$E137-SUM(Q223:Q$236))","v":4.9999999999999989E-2},{"$f":"(R$218>Inputs!$E137)*(R$218-Inputs!$E137-SUM(R223:R$236))","v":4.9999999999999989E-2},{"$f":"(S$218>Inputs!$E137)*(S$218-Inputs!$E137-SUM(S223:S$236))","v":4.9999999999999989E-2},{"$f":"(T$218>Inputs!$E137)*(T$218-Inputs!$E137-SUM(T223:T$236))","v":4.9999999999999989E-2},{"$f":"(U$218>Inputs!$E137)*(U$218-Inputs!$E137-SUM(U223:U$236))","v":4.9999999999999989E-2},{"$f":"(V$218>Inputs!$E137)*(V$218-Inputs!$E137-SUM(V223:V$236))","v":4.9999999999999989E-2},{"$f":"(W$218>Inputs!$E137)*(W$218-Inputs!$E137-SUM(W223:W$236))","v":4.9999999999999989E-2},{"$f":"(X$218>Inputs!$E137)*(X$218-Inputs!$E137-SUM(X223:X$236))","v":4.9999999999999989E-2},{"$f":"(Y$218>Inputs!$E137)*(Y$218-Inputs!$E137-SUM(Y223:Y$236))","v":4.9999999999999989E-2},{"$f":"(Z$218>Inputs!$E137)*(Z$218-Inputs!$E137-SUM(Z223:Z$236))","v":4.9999999999999989E-2},{"$f":"(AA$218>Inputs!$E137)*(AA$218-Inputs!$E137-SUM(AA223:AA$236))","v":4.9999999999999989E-2},{"$f":"(AB$218>Inputs!$E137)*(AB$218-Inputs!$E137-SUM(AB223:AB$236))","v":4.9999999999999989E-2},{"$f":"(AC$218>Inputs!$E137)*(AC$218-Inputs!$E137-SUM(AC223:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E137)*(AD$218-Inputs!$E137-SUM(AD223:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E137)*(AE$218-Inputs!$E137-SUM(AE223:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E137)*(AF$218-Inputs!$E137-SUM(AF223:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E137)*(AG$218-Inputs!$E137-SUM(AG223:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E137)*(AH$218-Inputs!$E137-SUM(AH223:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E137)*(AI$218-Inputs!$E137-SUM(AI223:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E137)*(AJ$218-Inputs!$E137-SUM(AJ223:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E137)*(AK$218-Inputs!$E137-SUM(AK223:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E137)*(AL$218-Inputs!$E137-SUM(AL223:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E137)*(AM$218-Inputs!$E137-SUM(AM223:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E137)*(AN$218-Inputs!$E137-SUM(AN223:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E137)*(AO$218-Inputs!$E137-SUM(AO223:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E137)*(AP$218-Inputs!$E137-SUM(AP223:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E137)*(AQ$218-Inputs!$E137-SUM(AQ223:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E137)*(AR$218-Inputs!$E137-SUM(AR223:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E137)*(AS$218-Inputs!$E137-SUM(AS223:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E137)*(AT$218-Inputs!$E137-SUM(AT223:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E137)*(AU$218-Inputs!$E137-SUM(AU223:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E137)*(AV$218-Inputs!$E137-SUM(AV223:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E137)*(AW$218-Inputs!$E137-SUM(AW223:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E137)*(AX$218-Inputs!$E137-SUM(AX223:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E137)*(AY$218-Inputs!$E137-SUM(AY223:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E137)*(AZ$218-Inputs!$E137-SUM(AZ223:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E137)*(BA$218-Inputs!$E137-SUM(BA223:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E137)*(BB$218-Inputs!$E137-SUM(BB223:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E137)*(BC$218-Inputs!$E137-SUM(BC223:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E137)*(BD$218-Inputs!$E137-SUM(BD223:BD$236))","v":0}]
[null,null,null,"Bracket 4","%",null,{"$f":"(G$218>Inputs!$E138)*(G$218-Inputs!$E138-SUM(G224:G$236))","v":0},{"$f":"(H$218>Inputs!$E138)*(H$218-Inputs!$E138-SUM(H224:H$236))","v":0},{"$f":"(I$218>Inputs!$E138)*(I$218-Inputs!$E138-SUM(I224:I$236))","v":9.9999999999999978E-2},{"$f":"(J$218>Inputs!$E138)*(J$218-Inputs!$E138-SUM(J224:J$236))","v":9.9999999999999978E-2},{"$f":"(K$218>Inputs!$E138)*(K$218-Inputs!$E138-SUM(K224:K$236))","v":9.9999999999999978E-2},{"$f":"(L$218>Inputs!$E138)*(L$218-Inputs!$E138-SUM(L224:L$236))","v":9.9999999999999978E-2},{"$f":"(M$218>Inputs!$E138)*(M$218-Inputs!$E138-SUM(M224:M$236))","v":9.9999999999999978E-2},{"$f":"(N$218>Inputs!$E138)*(N$218-Inputs!$E138-SUM(N224:N$236))","v":9.9999999999999978E-2},{"$f":"(O$218>Inputs!$E138)*(O$218-Inputs!$E138-SUM(O224:O$236))","v":9.9999999999999978E-2},{"$f":"(P$218>Inputs!$E138)*(P$218-Inputs!$E138-SUM(P224:P$236))","v":9.9999999999999978E-2},{"$f":"(Q$218>Inputs!$E138)*(Q$218-Inputs!$E138-SUM(Q224:Q$236))","v":9.9999999999999978E-2},{"$f":"(R$218>Inputs!$E138)*(R$218-Inputs!$E138-SUM(R224:R$236))","v":9.9999999999999978E-2},{"$f":"(S$218>Inputs!$E138)*(S$218-Inputs!$E138-SUM(S224:S$236))","v":9.9999999999999978E-2},{"$f":"(T$218>Inputs!$E138)*(T$218-Inputs!$E138-SUM(T224:T$236))","v":9.9999999999999978E-2},{"$f":"(U$218>Inputs!$E138)*(U$218-Inputs!$E138-SUM(U224:U$236))","v":9.9999999999999978E-2},{"$f":"(V$218>Inputs!$E138)*(V$218-Inputs!$E138-SUM(V224:V$236))","v":9.9999999999999978E-2},{"$f":"(W$218>Inputs!$E138)*(W$218-Inputs!$E138-SUM(W224:W$236))","v":9.9999999999999978E-2},{"$f":"(X$218>Inputs!$E138)*(X$218-Inputs!$E138-SUM(X224:X$236))","v":9.9999999999999978E-2},{"$f":"(Y$218>Inputs!$E138)*(Y$218-Inputs!$E138-SUM(Y224:Y$236))","v":9.9999999999999978E-2},{"$f":"(Z$218>Inputs!$E138)*(Z$218-Inputs!$E138-SUM(Z224:Z$236))","v":9.9999999999999978E-2},{"$f":"(AA$218>Inputs!$E138)*(AA$218-Inputs!$E138-SUM(AA224:AA$236))","v":9.9999999999999978E-2},{"$f":"(AB$218>Inputs!$E138)*(AB$218-Inputs!$E138-SUM(AB224:AB$236))","v":9.9999999999999978E-2},{"$f":"(AC$218>Inputs!$E138)*(AC$218-Inputs!$E138-SUM(AC224:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E138)*(AD$218-Inputs!$E138-SUM(AD224:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E138)*(AE$218-Inputs!$E138-SUM(AE224:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E138)*(AF$218-Inputs!$E138-SUM(AF224:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E138)*(AG$218-Inputs!$E138-SUM(AG224:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E138)*(AH$218-Inputs!$E138-SUM(AH224:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E138)*(AI$218-Inputs!$E138-SUM(AI224:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E138)*(AJ$218-Inputs!$E138-SUM(AJ224:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E138)*(AK$218-Inputs!$E138-SUM(AK224:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E138)*(AL$218-Inputs!$E138-SUM(AL224:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E138)*(AM$218-Inputs!$E138-SUM(AM224:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E138)*(AN$218-Inputs!$E138-SUM(AN224:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E138)*(AO$218-Inputs!$E138-SUM(AO224:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E138)*(AP$218-Inputs!$E138-SUM(AP224:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E138)*(AQ$218-Inputs!$E138-SUM(AQ224:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E138)*(AR$218-Inputs!$E138-SUM(AR224:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E138)*(AS$218-Inputs!$E138-SUM(AS224:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E138)*(AT$218-Inputs!$E138-SUM(AT224:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E138)*(AU$218-Inputs!$E138-SUM(AU224:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E138)*(AV$218-Inputs!$E138-SUM(AV224:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E138)*(AW$218-Inputs!$E138-SUM(AW224:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E138)*(AX$218-Inputs!$E138-SUM(AX224:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E138)*(AY$218-Inputs!$E138-SUM(AY224:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E138)*(AZ$218-Inputs!$E138-SUM(AZ224:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E138)*(BA$218-Inputs!$E138-SUM(BA224:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E138)*(BB$218-Inputs!$E138-SUM(BB224:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E138)*(BC$218-Inputs!$E138-SUM(BC224:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E138)*(BD$218-Inputs!$E138-SUM(BD224:BD$236))","v":0}]
[null,null,null,"Bracket 5","%",null,{"$f":"(G$218>Inputs!$E139)*(G$218-Inputs!$E139-SUM(G225:G$236))","v":0},{"$f":"(H$218>Inputs!$E139)*(H$218-Inputs!$E139-SUM(H225:H$236))","v":0},{"$f":"(I$218>Inputs!$E139)*(I$218-Inputs!$E139-SUM(I225:I$236))","v":4.8951048951048071E-3},{"$f":"(J$218>Inputs!$E139)*(J$218-Inputs!$E139-SUM(J225:J$236))","v":4.8951048951049181E-3},{"$f":"(K$218>Inputs!$E139)*(K$218-Inputs!$E139-SUM(K225:K$236))","v":4.8951048951050291E-3},{"$f":"(L$218>Inputs!$E139)*(L$218-Inputs!$E139-SUM(L225:L$236))","v":4.8951048951049181E-3},{"$f":"(M$218>Inputs!$E139)*(M$218-Inputs!$E139-SUM(M225:M$236))","v":4.8951048951049181E-3},{"$f":"(N$218>Inputs!$E139)*(N$218-Inputs!$E139-SUM(N225:N$236))","v":4.8951048951049181E-3},{"$f":"(O$218>Inputs!$E139)*(O$218-Inputs!$E139-SUM(O225:O$236))","v":4.8951048951049181E-3},{"$f":"(P$218>Inputs!$E139)*(P$218-Inputs!$E139-SUM(P225:P$236))","v":4.8951048951049181E-3},{"$f":"(Q$218>Inputs!$E139)*(Q$218-Inputs!$E139-SUM(Q225:Q$236))","v":4.8951048951050291E-3},{"$f":"(R$218>Inputs!$E139)*(R$218-Inputs!$E139-SUM(R225:R$236))","v":4.8951048951049181E-3},{"$f":"(S$218>Inputs!$E139)*(S$218-Inputs!$E139-SUM(S225:S$236))","v":4.8951048951049181E-3},{"$f":"(T$218>Inputs!$E139)*(T$218-Inputs!$E139-SUM(T225:T$236))","v":4.8951048951049181E-3},{"$f":"(U$218>Inputs!$E139)*(U$218-Inputs!$E139-SUM(U225:U$236))","v":4.8951048951050291E-3},{"$f":"(V$218>Inputs!$E139)*(V$218-Inputs!$E139-SUM(V225:V$236))","v":4.8951048951049181E-3},{"$f":"(W$218>Inputs!$E139)*(W$218-Inputs!$E139-SUM(W225:W$236))","v":4.8951048951048071E-3},{"$f":"(X$218>Inputs!$E139)*(X$218-Inputs!$E139-SUM(X225:X$236))","v":4.8951048951048071E-3},{"$f":"(Y$218>Inputs!$E139)*(Y$218-Inputs!$E139-SUM(Y225:Y$236))","v":4.8951048951049181E-3},{"$f":"(Z$218>Inputs!$E139)*(Z$218-Inputs!$E139-SUM(Z225:Z$236))","v":4.8951048951049181E-3},{"$f":"(AA$218>Inputs!$E139)*(AA$218-Inputs!$E139-SUM(AA225:AA$236))","v":4.8951048951049181E-3},{"$f":"(AB$218>Inputs!$E139)*(AB$218-Inputs!$E139-SUM(AB225:AB$236))","v":4.895104895104696E-3},{"$f":"(AC$218>Inputs!$E139)*(AC$218-Inputs!$E139-SUM(AC225:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E139)*(AD$218-Inputs!$E139-SUM(AD225:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E139)*(AE$218-Inputs!$E139-SUM(AE225:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E139)*(AF$218-Inputs!$E139-SUM(AF225:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E139)*(AG$218-Inputs!$E139-SUM(AG225:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E139)*(AH$218-Inputs!$E139-SUM(AH225:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E139)*(AI$218-Inputs!$E139-SUM(AI225:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E139)*(AJ$218-Inputs!$E139-SUM(AJ225:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E139)*(AK$218-Inputs!$E139-SUM(AK225:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E139)*(AL$218-Inputs!$E139-SUM(AL225:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E139)*(AM$218-Inputs!$E139-SUM(AM225:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E139)*(AN$218-Inputs!$E139-SUM(AN225:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E139)*(AO$218-Inputs!$E139-SUM(AO225:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E139)*(AP$218-Inputs!$E139-SUM(AP225:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E139)*(AQ$218-Inputs!$E139-SUM(AQ225:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E139)*(AR$218-Inputs!$E139-SUM(AR225:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E139)*(AS$218-Inputs!$E139-SUM(AS225:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E139)*(AT$218-Inputs!$E139-SUM(AT225:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E139)*(AU$218-Inputs!$E139-SUM(AU225:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E139)*(AV$218-Inputs!$E139-SUM(AV225:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E139)*(AW$218-Inputs!$E139-SUM(AW225:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E139)*(AX$218-Inputs!$E139-SUM(AX225:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E139)*(AY$218-Inputs!$E139-SUM(AY225:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E139)*(AZ$218-Inputs!$E139-SUM(AZ225:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E139)*(BA$218-Inputs!$E139-SUM(BA225:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E139)*(BB$218-Inputs!$E139-SUM(BB225:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E139)*(BC$218-Inputs!$E139-SUM(BC225:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E139)*(BD$218-Inputs!$E139-SUM(BD225:BD$236))","v":0}]
[null,null,null,"Bracket 6","%",null,{"$f":"(G$218>Inputs!$E140)*(G$218-Inputs!$E140-SUM(G226:G$236))","v":0},{"$f":"(H$218>Inputs!$E140)*(H$218-Inputs!$E140-SUM(H226:H$236))","v":0},{"$f":"(I$218>Inputs!$E140)*(I$218-Inputs!$E140-SUM(I226:I$236))","v":0},{"$f":"(J$218>Inputs!$E140)*(J$218-Inputs!$E140-SUM(J226:J$236))","v":0},{"$f":"(K$218>Inputs!$E140)*(K$218-Inputs!$E140-SUM(K226:K$236))","v":0},{"$f":"(L$218>Inputs!$E140)*(L$218-Inputs!$E140-SUM(L226:L$236))","v":0},{"$f":"(M$218>Inputs!$E140)*(M$218-Inputs!$E140-SUM(M226:M$236))","v":0},{"$f":"(N$218>Inputs!$E140)*(N$218-Inputs!$E140-SUM(N226:N$236))","v":0},{"$f":"(O$218>Inputs!$E140)*(O$218-Inputs!$E140-SUM(O226:O$236))","v":0},{"$f":"(P$218>Inputs!$E140)*(P$218-Inputs!$E140-SUM(P226:P$236))","v":0},{"$f":"(Q$218>Inputs!$E140)*(Q$218-Inputs!$E140-SUM(Q226:Q$236))","v":0},{"$f":"(R$218>Inputs!$E140)*(R$218-Inputs!$E140-SUM(R226:R$236))","v":0},{"$f":"(S$218>Inputs!$E140)*(S$218-Inputs!$E140-SUM(S226:S$236))","v":0},{"$f":"(T$218>Inputs!$E140)*(T$218-Inputs!$E140-SUM(T226:T$236))","v":0},{"$f":"(U$218>Inputs!$E140)*(U$218-Inputs!$E140-SUM(U226:U$236))","v":0},{"$f":"(V$218>Inputs!$E140)*(V$218-Inputs!$E140-SUM(V226:V$236))","v":0},{"$f":"(W$218>Inputs!$E140)*(W$218-Inputs!$E140-SUM(W226:W$236))","v":0},{"$f":"(X$218>Inputs!$E140)*(X$218-Inputs!$E140-SUM(X226:X$236))","v":0},{"$f":"(Y$218>Inputs!$E140)*(Y$218-Inputs!$E140-SUM(Y226:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E140)*(Z$218-Inputs!$E140-SUM(Z226:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E140)*(AA$218-Inputs!$E140-SUM(AA226:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E140)*(AB$218-Inputs!$E140-SUM(AB226:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E140)*(AC$218-Inputs!$E140-SUM(AC226:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E140)*(AD$218-Inputs!$E140-SUM(AD226:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E140)*(AE$218-Inputs!$E140-SUM(AE226:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E140)*(AF$218-Inputs!$E140-SUM(AF226:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E140)*(AG$218-Inputs!$E140-SUM(AG226:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E140)*(AH$218-Inputs!$E140-SUM(AH226:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E140)*(AI$218-Inputs!$E140-SUM(AI226:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E140)*(AJ$218-Inputs!$E140-SUM(AJ226:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E140)*(AK$218-Inputs!$E140-SUM(AK226:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E140)*(AL$218-Inputs!$E140-SUM(AL226:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E140)*(AM$218-Inputs!$E140-SUM(AM226:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E140)*(AN$218-Inputs!$E140-SUM(AN226:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E140)*(AO$218-Inputs!$E140-SUM(AO226:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E140)*(AP$218-Inputs!$E140-SUM(AP226:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E140)*(AQ$218-Inputs!$E140-SUM(AQ226:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E140)*(AR$218-Inputs!$E140-SUM(AR226:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E140)*(AS$218-Inputs!$E140-SUM(AS226:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E140)*(AT$218-Inputs!$E140-SUM(AT226:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E140)*(AU$218-Inputs!$E140-SUM(AU226:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E140)*(AV$218-Inputs!$E140-SUM(AV226:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E140)*(AW$218-Inputs!$E140-SUM(AW226:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E140)*(AX$218-Inputs!$E140-SUM(AX226:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E140)*(AY$218-Inputs!$E140-SUM(AY226:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E140)*(AZ$218-Inputs!$E140-SUM(AZ226:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E140)*(BA$218-Inputs!$E140-SUM(BA226:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E140)*(BB$218-Inputs!$E140-SUM(BB226:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E140)*(BC$218-Inputs!$E140-SUM(BC226:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E140)*(BD$218-Inputs!$E140-SUM(BD226:BD$236))","v":0}]
[null,null,null,"Bracket 7","%",null,{"$f":"(G$218>Inputs!$E141)*(G$218-Inputs!$E141-SUM(G227:G$236))","v":0},{"$f":"(H$218>Inputs!$E141)*(H$218-Inputs!$E141-SUM(H227:H$236))","v":0},{"$f":"(I$218>Inputs!$E141)*(I$218-Inputs!$E141-SUM(I227:I$236))","v":0},{"$f":"(J$218>Inputs!$E141)*(J$218-Inputs!$E141-SUM(J227:J$236))","v":0},{"$f":"(K$218>Inputs!$E141)*(K$218-Inputs!$E141-SUM(K227:K$236))","v":0},{"$f":"(L$218>Inputs!$E141)*(L$218-Inputs!$E141-SUM(L227:L$236))","v":0},{"$f":"(M$218>Inputs!$E141)*(M$218-Inputs!$E141-SUM(M227:M$236))","v":0},{"$f":"(N$218>Inputs!$E141)*(N$218-Inputs!$E141-SUM(N227:N$236))","v":0},{"$f":"(O$218>Inputs!$E141)*(O$218-Inputs!$E141-SUM(O227:O$236))","v":0},{"$f":"(P$218>Inputs!$E141)*(P$218-Inputs!$E141-SUM(P227:P$236))","v":0},{"$f":"(Q$218>Inputs!$E141)*(Q$218-Inputs!$E141-SUM(Q227:Q$236))","v":0},{"$f":"(R$218>Inputs!$E141)*(R$218-Inputs!$E141-SUM(R227:R$236))","v":0},{"$f":"(S$218>Inputs!$E141)*(S$218-Inputs!$E141-SUM(S227:S$236))","v":0},{"$f":"(T$218>Inputs!$E141)*(T$218-Inputs!$E141-SUM(T227:T$236))","v":0},{"$f":"(U$218>Inputs!$E141)*(U$218-Inputs!$E141-SUM(U227:U$236))","v":0},{"$f":"(V$218>Inputs!$E141)*(V$218-Inputs!$E141-SUM(V227:V$236))","v":0},{"$f":"(W$218>Inputs!$E141)*(W$218-Inputs!$E141-SUM(W227:W$236))","v":0},{"$f":"(X$218>Inputs!$E141)*(X$218-Inputs!$E141-SUM(X227:X$236))","v":0},{"$f":"(Y$218>Inputs!$E141)*(Y$218-Inputs!$E141-SUM(Y227:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E141)*(Z$218-Inputs!$E141-SUM(Z227:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E141)*(AA$218-Inputs!$E141-SUM(AA227:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E141)*(AB$218-Inputs!$E141-SUM(AB227:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E141)*(AC$218-Inputs!$E141-SUM(AC227:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E141)*(AD$218-Inputs!$E141-SUM(AD227:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E141)*(AE$218-Inputs!$E141-SUM(AE227:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E141)*(AF$218-Inputs!$E141-SUM(AF227:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E141)*(AG$218-Inputs!$E141-SUM(AG227:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E141)*(AH$218-Inputs!$E141-SUM(AH227:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E141)*(AI$218-Inputs!$E141-SUM(AI227:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E141)*(AJ$218-Inputs!$E141-SUM(AJ227:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E141)*(AK$218-Inputs!$E141-SUM(AK227:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E141)*(AL$218-Inputs!$E141-SUM(AL227:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E141)*(AM$218-Inputs!$E141-SUM(AM227:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E141)*(AN$218-Inputs!$E141-SUM(AN227:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E141)*(AO$218-Inputs!$E141-SUM(AO227:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E141)*(AP$218-Inputs!$E141-SUM(AP227:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E141)*(AQ$218-Inputs!$E141-SUM(AQ227:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E141)*(AR$218-Inputs!$E141-SUM(AR227:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E141)*(AS$218-Inputs!$E141-SUM(AS227:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E141)*(AT$218-Inputs!$E141-SUM(AT227:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E141)*(AU$218-Inputs!$E141-SUM(AU227:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E141)*(AV$218-Inputs!$E141-SUM(AV227:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E141)*(AW$218-Inputs!$E141-SUM(AW227:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E141)*(AX$218-Inputs!$E141-SUM(AX227:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E141)*(AY$218-Inputs!$E141-SUM(AY227:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E141)*(AZ$218-Inputs!$E141-SUM(AZ227:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E141)*(BA$218-Inputs!$E141-SUM(BA227:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E141)*(BB$218-Inputs!$E141-SUM(BB227:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E141)*(BC$218-Inputs!$E141-SUM(BC227:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E141)*(BD$218-Inputs!$E141-SUM(BD227:BD$236))","v":0}]
[null,null,null,"Bracket 8","%",null,{"$f":"(G$218>Inputs!$E142)*(G$218-Inputs!$E142-SUM(G228:G$236))","v":0},{"$f":"(H$218>Inputs!$E142)*(H$218-Inputs!$E142-SUM(H228:H$236))","v":0},{"$f":"(I$218>Inputs!$E142)*(I$218-Inputs!$E142-SUM(I228:I$236))","v":0},{"$f":"(J$218>Inputs!$E142)*(J$218-Inputs!$E142-SUM(J228:J$236))","v":0},{"$f":"(K$218>Inputs!$E142)*(K$218-Inputs!$E142-SUM(K228:K$236))","v":0},{"$f":"(L$218>Inputs!$E142)*(L$218-Inputs!$E142-SUM(L228:L$236))","v":0},{"$f":"(M$218>Inputs!$E142)*(M$218-Inputs!$E142-SUM(M228:M$236))","v":0},{"$f":"(N$218>Inputs!$E142)*(N$218-Inputs!$E142-SUM(N228:N$236))","v":0},{"$f":"(O$218>Inputs!$E142)*(O$218-Inputs!$E142-SUM(O228:O$236))","v":0},{"$f":"(P$218>Inputs!$E142)*(P$218-Inputs!$E142-SUM(P228:P$236))","v":0},{"$f":"(Q$218>Inputs!$E142)*(Q$218-Inputs!$E142-SUM(Q228:Q$236))","v":0},{"$f":"(R$218>Inputs!$E142)*(R$218-Inputs!$E142-SUM(R228:R$236))","v":0},{"$f":"(S$218>Inputs!$E142)*(S$218-Inputs!$E142-SUM(S228:S$236))","v":0},{"$f":"(T$218>Inputs!$E142)*(T$218-Inputs!$E142-SUM(T228:T$236))","v":0},{"$f":"(U$218>Inputs!$E142)*(U$218-Inputs!$E142-SUM(U228:U$236))","v":0},{"$f":"(V$218>Inputs!$E142)*(V$218-Inputs!$E142-SUM(V228:V$236))","v":0},{"$f":"(W$218>Inputs!$E142)*(W$218-Inputs!$E142-SUM(W228:W$236))","v":0},{"$f":"(X$218>Inputs!$E142)*(X$218-Inputs!$E142-SUM(X228:X$236))","v":0},{"$f":"(Y$218>Inputs!$E142)*(Y$218-Inputs!$E142-SUM(Y228:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E142)*(Z$218-Inputs!$E142-SUM(Z228:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E142)*(AA$218-Inputs!$E142-SUM(AA228:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E142)*(AB$218-Inputs!$E142-SUM(AB228:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E142)*(AC$218-Inputs!$E142-SUM(AC228:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E142)*(AD$218-Inputs!$E142-SUM(AD228:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E142)*(AE$218-Inputs!$E142-SUM(AE228:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E142)*(AF$218-Inputs!$E142-SUM(AF228:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E142)*(AG$218-Inputs!$E142-SUM(AG228:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E142)*(AH$218-Inputs!$E142-SUM(AH228:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E142)*(AI$218-Inputs!$E142-SUM(AI228:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E142)*(AJ$218-Inputs!$E142-SUM(AJ228:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E142)*(AK$218-Inputs!$E142-SUM(AK228:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E142)*(AL$218-Inputs!$E142-SUM(AL228:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E142)*(AM$218-Inputs!$E142-SUM(AM228:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E142)*(AN$218-Inputs!$E142-SUM(AN228:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E142)*(AO$218-Inputs!$E142-SUM(AO228:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E142)*(AP$218-Inputs!$E142-SUM(AP228:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E142)*(AQ$218-Inputs!$E142-SUM(AQ228:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E142)*(AR$218-Inputs!$E142-SUM(AR228:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E142)*(AS$218-Inputs!$E142-SUM(AS228:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E142)*(AT$218-Inputs!$E142-SUM(AT228:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E142)*(AU$218-Inputs!$E142-SUM(AU228:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E142)*(AV$218-Inputs!$E142-SUM(AV228:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E142)*(AW$218-Inputs!$E142-SUM(AW228:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E142)*(AX$218-Inputs!$E142-SUM(AX228:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E142)*(AY$218-Inputs!$E142-SUM(AY228:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E142)*(AZ$218-Inputs!$E142-SUM(AZ228:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E142)*(BA$218-Inputs!$E142-SUM(BA228:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E142)*(BB$218-Inputs!$E142-SUM(BB228:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E142)*(BC$218-Inputs!$E142-SUM(BC228:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E142)*(BD$218-Inputs!$E142-SUM(BD228:BD$236))","v":0}]
[null,null,null,"Bracket 9","%",null,{"$f":"(G$218>Inputs!$E143)*(G$218-Inputs!$E143-SUM(G229:G$236))","v":0},{"$f":"(H$218>Inputs!$E143)*(H$218-Inputs!$E143-SUM(H229:H$236))","v":0},{"$f":"(I$218>Inputs!$E143)*(I$218-Inputs!$E143-SUM(I229:I$236))","v":0},{"$f":"(J$218>Inputs!$E143)*(J$218-Inputs!$E143-SUM(J229:J$236))","v":0},{"$f":"(K$218>Inputs!$E143)*(K$218-Inputs!$E143-SUM(K229:K$236))","v":0},{"$f":"(L$218>Inputs!$E143)*(L$218-Inputs!$E143-SUM(L229:L$236))","v":0},{"$f":"(M$218>Inputs!$E143)*(M$218-Inputs!$E143-SUM(M229:M$236))","v":0},{"$f":"(N$218>Inputs!$E143)*(N$218-Inputs!$E143-SUM(N229:N$236))","v":0},{"$f":"(O$218>Inputs!$E143)*(O$218-Inputs!$E143-SUM(O229:O$236))","v":0},{"$f":"(P$218>Inputs!$E143)*(P$218-Inputs!$E143-SUM(P229:P$236))","v":0},{"$f":"(Q$218>Inputs!$E143)*(Q$218-Inputs!$E143-SUM(Q229:Q$236))","v":0},{"$f":"(R$218>Inputs!$E143)*(R$218-Inputs!$E143-SUM(R229:R$236))","v":0},{"$f":"(S$218>Inputs!$E143)*(S$218-Inputs!$E143-SUM(S229:S$236))","v":0},{"$f":"(T$218>Inputs!$E143)*(T$218-Inputs!$E143-SUM(T229:T$236))","v":0},{"$f":"(U$218>Inputs!$E143)*(U$218-Inputs!$E143-SUM(U229:U$236))","v":0},{"$f":"(V$218>Inputs!$E143)*(V$218-Inputs!$E143-SUM(V229:V$236))","v":0},{"$f":"(W$218>Inputs!$E143)*(W$218-Inputs!$E143-SUM(W229:W$236))","v":0},{"$f":"(X$218>Inputs!$E143)*(X$218-Inputs!$E143-SUM(X229:X$236))","v":0},{"$f":"(Y$218>Inputs!$E143)*(Y$218-Inputs!$E143-SUM(Y229:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E143)*(Z$218-Inputs!$E143-SUM(Z229:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E143)*(AA$218-Inputs!$E143-SUM(AA229:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E143)*(AB$218-Inputs!$E143-SUM(AB229:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E143)*(AC$218-Inputs!$E143-SUM(AC229:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E143)*(AD$218-Inputs!$E143-SUM(AD229:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E143)*(AE$218-Inputs!$E143-SUM(AE229:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E143)*(AF$218-Inputs!$E143-SUM(AF229:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E143)*(AG$218-Inputs!$E143-SUM(AG229:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E143)*(AH$218-Inputs!$E143-SUM(AH229:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E143)*(AI$218-Inputs!$E143-SUM(AI229:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E143)*(AJ$218-Inputs!$E143-SUM(AJ229:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E143)*(AK$218-Inputs!$E143-SUM(AK229:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E143)*(AL$218-Inputs!$E143-SUM(AL229:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E143)*(AM$218-Inputs!$E143-SUM(AM229:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E143)*(AN$218-Inputs!$E143-SUM(AN229:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E143)*(AO$218-Inputs!$E143-SUM(AO229:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E143)*(AP$218-Inputs!$E143-SUM(AP229:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E143)*(AQ$218-Inputs!$E143-SUM(AQ229:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E143)*(AR$218-Inputs!$E143-SUM(AR229:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E143)*(AS$218-Inputs!$E143-SUM(AS229:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E143)*(AT$218-Inputs!$E143-SUM(AT229:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E143)*(AU$218-Inputs!$E143-SUM(AU229:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E143)*(AV$218-Inputs!$E143-SUM(AV229:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E143)*(AW$218-Inputs!$E143-SUM(AW229:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E143)*(AX$218-Inputs!$E143-SUM(AX229:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E143)*(AY$218-Inputs!$E143-SUM(AY229:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E143)*(AZ$218-Inputs!$E143-SUM(AZ229:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E143)*(BA$218-Inputs!$E143-SUM(BA229:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E143)*(BB$218-Inputs!$E143-SUM(BB229:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E143)*(BC$218-Inputs!$E143-SUM(BC229:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E143)*(BD$218-Inputs!$E143-SUM(BD229:BD$236))","v":0}]
[null,null,null,"Bracket 10","%",null,{"$f":"(G$218>Inputs!$E144)*(G$218-Inputs!$E144-SUM(G230:G$236))","v":0},{"$f":"(H$218>Inputs!$E144)*(H$218-Inputs!$E144-SUM(H230:H$236))","v":0},{"$f":"(I$218>Inputs!$E144)*(I$218-Inputs!$E144-SUM(I230:I$236))","v":0},{"$f":"(J$218>Inputs!$E144)*(J$218-Inputs!$E144-SUM(J230:J$236))","v":0},{"$f":"(K$218>Inputs!$E144)*(K$218-Inputs!$E144-SUM(K230:K$236))","v":0},{"$f":"(L$218>Inputs!$E144)*(L$218-Inputs!$E144-SUM(L230:L$236))","v":0},{"$f":"(M$218>Inputs!$E144)*(M$218-Inputs!$E144-SUM(M230:M$236))","v":0},{"$f":"(N$218>Inputs!$E144)*(N$218-Inputs!$E144-SUM(N230:N$236))","v":0},{"$f":"(O$218>Inputs!$E144)*(O$218-Inputs!$E144-SUM(O230:O$236))","v":0},{"$f":"(P$218>Inputs!$E144)*(P$218-Inputs!$E144-SUM(P230:P$236))","v":0},{"$f":"(Q$218>Inputs!$E144)*(Q$218-Inputs!$E144-SUM(Q230:Q$236))","v":0},{"$f":"(R$218>Inputs!$E144)*(R$218-Inputs!$E144-SUM(R230:R$236))","v":0},{"$f":"(S$218>Inputs!$E144)*(S$218-Inputs!$E144-SUM(S230:S$236))","v":0},{"$f":"(T$218>Inputs!$E144)*(T$218-Inputs!$E144-SUM(T230:T$236))","v":0},{"$f":"(U$218>Inputs!$E144)*(U$218-Inputs!$E144-SUM(U230:U$236))","v":0},{"$f":"(V$218>Inputs!$E144)*(V$218-Inputs!$E144-SUM(V230:V$236))","v":0},{"$f":"(W$218>Inputs!$E144)*(W$218-Inputs!$E144-SUM(W230:W$236))","v":0},{"$f":"(X$218>Inputs!$E144)*(X$218-Inputs!$E144-SUM(X230:X$236))","v":0},{"$f":"(Y$218>Inputs!$E144)*(Y$218-Inputs!$E144-SUM(Y230:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E144)*(Z$218-Inputs!$E144-SUM(Z230:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E144)*(AA$218-Inputs!$E144-SUM(AA230:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E144)*(AB$218-Inputs!$E144-SUM(AB230:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E144)*(AC$218-Inputs!$E144-SUM(AC230:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E144)*(AD$218-Inputs!$E144-SUM(AD230:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E144)*(AE$218-Inputs!$E144-SUM(AE230:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E144)*(AF$218-Inputs!$E144-SUM(AF230:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E144)*(AG$218-Inputs!$E144-SUM(AG230:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E144)*(AH$218-Inputs!$E144-SUM(AH230:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E144)*(AI$218-Inputs!$E144-SUM(AI230:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E144)*(AJ$218-Inputs!$E144-SUM(AJ230:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E144)*(AK$218-Inputs!$E144-SUM(AK230:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E144)*(AL$218-Inputs!$E144-SUM(AL230:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E144)*(AM$218-Inputs!$E144-SUM(AM230:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E144)*(AN$218-Inputs!$E144-SUM(AN230:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E144)*(AO$218-Inputs!$E144-SUM(AO230:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E144)*(AP$218-Inputs!$E144-SUM(AP230:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E144)*(AQ$218-Inputs!$E144-SUM(AQ230:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E144)*(AR$218-Inputs!$E144-SUM(AR230:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E144)*(AS$218-Inputs!$E144-SUM(AS230:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E144)*(AT$218-Inputs!$E144-SUM(AT230:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E144)*(AU$218-Inputs!$E144-SUM(AU230:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E144)*(AV$218-Inputs!$E144-SUM(AV230:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E144)*(AW$218-Inputs!$E144-SUM(AW230:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E144)*(AX$218-Inputs!$E144-SUM(AX230:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E144)*(AY$218-Inputs!$E144-SUM(AY230:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E144)*(AZ$218-Inputs!$E144-SUM(AZ230:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E144)*(BA$218-Inputs!$E144-SUM(BA230:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E144)*(BB$218-Inputs!$E144-SUM(BB230:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E144)*(BC$218-Inputs!$E144-SUM(BC230:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E144)*(BD$218-Inputs!$E144-SUM(BD230:BD$236))","v":0}]
[null,null,null,"Bracket 11","%",null,{"$f":"(G$218>Inputs!$E145)*(G$218-Inputs!$E145-SUM(G231:G$236))","v":0},{"$f":"(H$218>Inputs!$E145)*(H$218-Inputs!$E145-SUM(H231:H$236))","v":0},{"$f":"(I$218>Inputs!$E145)*(I$218-Inputs!$E145-SUM(I231:I$236))","v":0},{"$f":"(J$218>Inputs!$E145)*(J$218-Inputs!$E145-SUM(J231:J$236))","v":0},{"$f":"(K$218>Inputs!$E145)*(K$218-Inputs!$E145-SUM(K231:K$236))","v":0},{"$f":"(L$218>Inputs!$E145)*(L$218-Inputs!$E145-SUM(L231:L$236))","v":0},{"$f":"(M$218>Inputs!$E145)*(M$218-Inputs!$E145-SUM(M231:M$236))","v":0},{"$f":"(N$218>Inputs!$E145)*(N$218-Inputs!$E145-SUM(N231:N$236))","v":0},{"$f":"(O$218>Inputs!$E145)*(O$218-Inputs!$E145-SUM(O231:O$236))","v":0},{"$f":"(P$218>Inputs!$E145)*(P$218-Inputs!$E145-SUM(P231:P$236))","v":0},{"$f":"(Q$218>Inputs!$E145)*(Q$218-Inputs!$E145-SUM(Q231:Q$236))","v":0},{"$f":"(R$218>Inputs!$E145)*(R$218-Inputs!$E145-SUM(R231:R$236))","v":0},{"$f":"(S$218>Inputs!$E145)*(S$218-Inputs!$E145-SUM(S231:S$236))","v":0},{"$f":"(T$218>Inputs!$E145)*(T$218-Inputs!$E145-SUM(T231:T$236))","v":0},{"$f":"(U$218>Inputs!$E145)*(U$218-Inputs!$E145-SUM(U231:U$236))","v":0},{"$f":"(V$218>Inputs!$E145)*(V$218-Inputs!$E145-SUM(V231:V$236))","v":0},{"$f":"(W$218>Inputs!$E145)*(W$218-Inputs!$E145-SUM(W231:W$236))","v":0},{"$f":"(X$218>Inputs!$E145)*(X$218-Inputs!$E145-SUM(X231:X$236))","v":0},{"$f":"(Y$218>Inputs!$E145)*(Y$218-Inputs!$E145-SUM(Y231:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E145)*(Z$218-Inputs!$E145-SUM(Z231:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E145)*(AA$218-Inputs!$E145-SUM(AA231:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E145)*(AB$218-Inputs!$E145-SUM(AB231:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E145)*(AC$218-Inputs!$E145-SUM(AC231:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E145)*(AD$218-Inputs!$E145-SUM(AD231:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E145)*(AE$218-Inputs!$E145-SUM(AE231:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E145)*(AF$218-Inputs!$E145-SUM(AF231:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E145)*(AG$218-Inputs!$E145-SUM(AG231:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E145)*(AH$218-Inputs!$E145-SUM(AH231:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E145)*(AI$218-Inputs!$E145-SUM(AI231:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E145)*(AJ$218-Inputs!$E145-SUM(AJ231:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E145)*(AK$218-Inputs!$E145-SUM(AK231:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E145)*(AL$218-Inputs!$E145-SUM(AL231:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E145)*(AM$218-Inputs!$E145-SUM(AM231:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E145)*(AN$218-Inputs!$E145-SUM(AN231:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E145)*(AO$218-Inputs!$E145-SUM(AO231:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E145)*(AP$218-Inputs!$E145-SUM(AP231:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E145)*(AQ$218-Inputs!$E145-SUM(AQ231:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E145)*(AR$218-Inputs!$E145-SUM(AR231:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E145)*(AS$218-Inputs!$E145-SUM(AS231:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E145)*(AT$218-Inputs!$E145-SUM(AT231:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E145)*(AU$218-Inputs!$E145-SUM(AU231:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E145)*(AV$218-Inputs!$E145-SUM(AV231:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E145)*(AW$218-Inputs!$E145-SUM(AW231:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E145)*(AX$218-Inputs!$E145-SUM(AX231:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E145)*(AY$218-Inputs!$E145-SUM(AY231:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E145)*(AZ$218-Inputs!$E145-SUM(AZ231:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E145)*(BA$218-Inputs!$E145-SUM(BA231:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E145)*(BB$218-Inputs!$E145-SUM(BB231:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E145)*(BC$218-Inputs!$E145-SUM(BC231:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E145)*(BD$218-Inputs!$E145-SUM(BD231:BD$236))","v":0}]
[null,null,null,"Bracket 12","%",null,{"$f":"(G$218>Inputs!$E146)*(G$218-Inputs!$E146-SUM(G232:G$236))","v":0},{"$f":"(H$218>Inputs!$E146)*(H$218-Inputs!$E146-SUM(H232:H$236))","v":0},{"$f":"(I$218>Inputs!$E146)*(I$218-Inputs!$E146-SUM(I232:I$236))","v":0},{"$f":"(J$218>Inputs!$E146)*(J$218-Inputs!$E146-SUM(J232:J$236))","v":0},{"$f":"(K$218>Inputs!$E146)*(K$218-Inputs!$E146-SUM(K232:K$236))","v":0},{"$f":"(L$218>Inputs!$E146)*(L$218-Inputs!$E146-SUM(L232:L$236))","v":0},{"$f":"(M$218>Inputs!$E146)*(M$218-Inputs!$E146-SUM(M232:M$236))","v":0},{"$f":"(N$218>Inputs!$E146)*(N$218-Inputs!$E146-SUM(N232:N$236))","v":0},{"$f":"(O$218>Inputs!$E146)*(O$218-Inputs!$E146-SUM(O232:O$236))","v":0},{"$f":"(P$218>Inputs!$E146)*(P$218-Inputs!$E146-SUM(P232:P$236))","v":0},{"$f":"(Q$218>Inputs!$E146)*(Q$218-Inputs!$E146-SUM(Q232:Q$236))","v":0},{"$f":"(R$218>Inputs!$E146)*(R$218-Inputs!$E146-SUM(R232:R$236))","v":0},{"$f":"(S$218>Inputs!$E146)*(S$218-Inputs!$E146-SUM(S232:S$236))","v":0},{"$f":"(T$218>Inputs!$E146)*(T$218-Inputs!$E146-SUM(T232:T$236))","v":0},{"$f":"(U$218>Inputs!$E146)*(U$218-Inputs!$E146-SUM(U232:U$236))","v":0},{"$f":"(V$218>Inputs!$E146)*(V$218-Inputs!$E146-SUM(V232:V$236))","v":0},{"$f":"(W$218>Inputs!$E146)*(W$218-Inputs!$E146-SUM(W232:W$236))","v":0},{"$f":"(X$218>Inputs!$E146)*(X$218-Inputs!$E146-SUM(X232:X$236))","v":0},{"$f":"(Y$218>Inputs!$E146)*(Y$218-Inputs!$E146-SUM(Y232:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E146)*(Z$218-Inputs!$E146-SUM(Z232:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E146)*(AA$218-Inputs!$E146-SUM(AA232:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E146)*(AB$218-Inputs!$E146-SUM(AB232:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E146)*(AC$218-Inputs!$E146-SUM(AC232:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E146)*(AD$218-Inputs!$E146-SUM(AD232:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E146)*(AE$218-Inputs!$E146-SUM(AE232:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E146)*(AF$218-Inputs!$E146-SUM(AF232:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E146)*(AG$218-Inputs!$E146-SUM(AG232:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E146)*(AH$218-Inputs!$E146-SUM(AH232:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E146)*(AI$218-Inputs!$E146-SUM(AI232:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E146)*(AJ$218-Inputs!$E146-SUM(AJ232:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E146)*(AK$218-Inputs!$E146-SUM(AK232:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E146)*(AL$218-Inputs!$E146-SUM(AL232:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E146)*(AM$218-Inputs!$E146-SUM(AM232:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E146)*(AN$218-Inputs!$E146-SUM(AN232:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E146)*(AO$218-Inputs!$E146-SUM(AO232:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E146)*(AP$218-Inputs!$E146-SUM(AP232:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E146)*(AQ$218-Inputs!$E146-SUM(AQ232:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E146)*(AR$218-Inputs!$E146-SUM(AR232:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E146)*(AS$218-Inputs!$E146-SUM(AS232:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E146)*(AT$218-Inputs!$E146-SUM(AT232:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E146)*(AU$218-Inputs!$E146-SUM(AU232:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E146)*(AV$218-Inputs!$E146-SUM(AV232:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E146)*(AW$218-Inputs!$E146-SUM(AW232:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E146)*(AX$218-Inputs!$E146-SUM(AX232:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E146)*(AY$218-Inputs!$E146-SUM(AY232:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E146)*(AZ$218-Inputs!$E146-SUM(AZ232:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E146)*(BA$218-Inputs!$E146-SUM(BA232:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E146)*(BB$218-Inputs!$E146-SUM(BB232:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E146)*(BC$218-Inputs!$E146-SUM(BC232:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E146)*(BD$218-Inputs!$E146-SUM(BD232:BD$236))","v":0}]
[null,null,null,"Bracket 13","%",null,{"$f":"(G$218>Inputs!$E147)*(G$218-Inputs!$E147-SUM(G233:G$236))","v":0},{"$f":"(H$218>Inputs!$E147)*(H$218-Inputs!$E147-SUM(H233:H$236))","v":0},{"$f":"(I$218>Inputs!$E147)*(I$218-Inputs!$E147-SUM(I233:I$236))","v":0},{"$f":"(J$218>Inputs!$E147)*(J$218-Inputs!$E147-SUM(J233:J$236))","v":0},{"$f":"(K$218>Inputs!$E147)*(K$218-Inputs!$E147-SUM(K233:K$236))","v":0},{"$f":"(L$218>Inputs!$E147)*(L$218-Inputs!$E147-SUM(L233:L$236))","v":0},{"$f":"(M$218>Inputs!$E147)*(M$218-Inputs!$E147-SUM(M233:M$236))","v":0},{"$f":"(N$218>Inputs!$E147)*(N$218-Inputs!$E147-SUM(N233:N$236))","v":0},{"$f":"(O$218>Inputs!$E147)*(O$218-Inputs!$E147-SUM(O233:O$236))","v":0},{"$f":"(P$218>Inputs!$E147)*(P$218-Inputs!$E147-SUM(P233:P$236))","v":0},{"$f":"(Q$218>Inputs!$E147)*(Q$218-Inputs!$E147-SUM(Q233:Q$236))","v":0},{"$f":"(R$218>Inputs!$E147)*(R$218-Inputs!$E147-SUM(R233:R$236))","v":0},{"$f":"(S$218>Inputs!$E147)*(S$218-Inputs!$E147-SUM(S233:S$236))","v":0},{"$f":"(T$218>Inputs!$E147)*(T$218-Inputs!$E147-SUM(T233:T$236))","v":0},{"$f":"(U$218>Inputs!$E147)*(U$218-Inputs!$E147-SUM(U233:U$236))","v":0},{"$f":"(V$218>Inputs!$E147)*(V$218-Inputs!$E147-SUM(V233:V$236))","v":0},{"$f":"(W$218>Inputs!$E147)*(W$218-Inputs!$E147-SUM(W233:W$236))","v":0},{"$f":"(X$218>Inputs!$E147)*(X$218-Inputs!$E147-SUM(X233:X$236))","v":0},{"$f":"(Y$218>Inputs!$E147)*(Y$218-Inputs!$E147-SUM(Y233:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E147)*(Z$218-Inputs!$E147-SUM(Z233:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E147)*(AA$218-Inputs!$E147-SUM(AA233:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E147)*(AB$218-Inputs!$E147-SUM(AB233:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E147)*(AC$218-Inputs!$E147-SUM(AC233:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E147)*(AD$218-Inputs!$E147-SUM(AD233:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E147)*(AE$218-Inputs!$E147-SUM(AE233:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E147)*(AF$218-Inputs!$E147-SUM(AF233:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E147)*(AG$218-Inputs!$E147-SUM(AG233:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E147)*(AH$218-Inputs!$E147-SUM(AH233:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E147)*(AI$218-Inputs!$E147-SUM(AI233:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E147)*(AJ$218-Inputs!$E147-SUM(AJ233:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E147)*(AK$218-Inputs!$E147-SUM(AK233:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E147)*(AL$218-Inputs!$E147-SUM(AL233:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E147)*(AM$218-Inputs!$E147-SUM(AM233:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E147)*(AN$218-Inputs!$E147-SUM(AN233:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E147)*(AO$218-Inputs!$E147-SUM(AO233:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E147)*(AP$218-Inputs!$E147-SUM(AP233:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E147)*(AQ$218-Inputs!$E147-SUM(AQ233:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E147)*(AR$218-Inputs!$E147-SUM(AR233:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E147)*(AS$218-Inputs!$E147-SUM(AS233:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E147)*(AT$218-Inputs!$E147-SUM(AT233:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E147)*(AU$218-Inputs!$E147-SUM(AU233:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E147)*(AV$218-Inputs!$E147-SUM(AV233:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E147)*(AW$218-Inputs!$E147-SUM(AW233:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E147)*(AX$218-Inputs!$E147-SUM(AX233:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E147)*(AY$218-Inputs!$E147-SUM(AY233:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E147)*(AZ$218-Inputs!$E147-SUM(AZ233:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E147)*(BA$218-Inputs!$E147-SUM(BA233:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E147)*(BB$218-Inputs!$E147-SUM(BB233:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E147)*(BC$218-Inputs!$E147-SUM(BC233:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E147)*(BD$218-Inputs!$E147-SUM(BD233:BD$236))","v":0}]
[null,null,null,"Bracket 14","%",null,{"$f":"(G$218>Inputs!$E148)*(G$218-Inputs!$E148-SUM(G234:G$236))","v":0},{"$f":"(H$218>Inputs!$E148)*(H$218-Inputs!$E148-SUM(H234:H$236))","v":0},{"$f":"(I$218>Inputs!$E148)*(I$218-Inputs!$E148-SUM(I234:I$236))","v":0},{"$f":"(J$218>Inputs!$E148)*(J$218-Inputs!$E148-SUM(J234:J$236))","v":0},{"$f":"(K$218>Inputs!$E148)*(K$218-Inputs!$E148-SUM(K234:K$236))","v":0},{"$f":"(L$218>Inputs!$E148)*(L$218-Inputs!$E148-SUM(L234:L$236))","v":0},{"$f":"(M$218>Inputs!$E148)*(M$218-Inputs!$E148-SUM(M234:M$236))","v":0},{"$f":"(N$218>Inputs!$E148)*(N$218-Inputs!$E148-SUM(N234:N$236))","v":0},{"$f":"(O$218>Inputs!$E148)*(O$218-Inputs!$E148-SUM(O234:O$236))","v":0},{"$f":"(P$218>Inputs!$E148)*(P$218-Inputs!$E148-SUM(P234:P$236))","v":0},{"$f":"(Q$218>Inputs!$E148)*(Q$218-Inputs!$E148-SUM(Q234:Q$236))","v":0},{"$f":"(R$218>Inputs!$E148)*(R$218-Inputs!$E148-SUM(R234:R$236))","v":0},{"$f":"(S$218>Inputs!$E148)*(S$218-Inputs!$E148-SUM(S234:S$236))","v":0},{"$f":"(T$218>Inputs!$E148)*(T$218-Inputs!$E148-SUM(T234:T$236))","v":0},{"$f":"(U$218>Inputs!$E148)*(U$218-Inputs!$E148-SUM(U234:U$236))","v":0},{"$f":"(V$218>Inputs!$E148)*(V$218-Inputs!$E148-SUM(V234:V$236))","v":0},{"$f":"(W$218>Inputs!$E148)*(W$218-Inputs!$E148-SUM(W234:W$236))","v":0},{"$f":"(X$218>Inputs!$E148)*(X$218-Inputs!$E148-SUM(X234:X$236))","v":0},{"$f":"(Y$218>Inputs!$E148)*(Y$218-Inputs!$E148-SUM(Y234:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E148)*(Z$218-Inputs!$E148-SUM(Z234:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E148)*(AA$218-Inputs!$E148-SUM(AA234:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E148)*(AB$218-Inputs!$E148-SUM(AB234:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E148)*(AC$218-Inputs!$E148-SUM(AC234:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E148)*(AD$218-Inputs!$E148-SUM(AD234:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E148)*(AE$218-Inputs!$E148-SUM(AE234:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E148)*(AF$218-Inputs!$E148-SUM(AF234:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E148)*(AG$218-Inputs!$E148-SUM(AG234:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E148)*(AH$218-Inputs!$E148-SUM(AH234:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E148)*(AI$218-Inputs!$E148-SUM(AI234:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E148)*(AJ$218-Inputs!$E148-SUM(AJ234:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E148)*(AK$218-Inputs!$E148-SUM(AK234:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E148)*(AL$218-Inputs!$E148-SUM(AL234:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E148)*(AM$218-Inputs!$E148-SUM(AM234:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E148)*(AN$218-Inputs!$E148-SUM(AN234:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E148)*(AO$218-Inputs!$E148-SUM(AO234:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E148)*(AP$218-Inputs!$E148-SUM(AP234:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E148)*(AQ$218-Inputs!$E148-SUM(AQ234:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E148)*(AR$218-Inputs!$E148-SUM(AR234:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E148)*(AS$218-Inputs!$E148-SUM(AS234:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E148)*(AT$218-Inputs!$E148-SUM(AT234:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E148)*(AU$218-Inputs!$E148-SUM(AU234:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E148)*(AV$218-Inputs!$E148-SUM(AV234:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E148)*(AW$218-Inputs!$E148-SUM(AW234:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E148)*(AX$218-Inputs!$E148-SUM(AX234:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E148)*(AY$218-Inputs!$E148-SUM(AY234:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E148)*(AZ$218-Inputs!$E148-SUM(AZ234:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E148)*(BA$218-Inputs!$E148-SUM(BA234:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E148)*(BB$218-Inputs!$E148-SUM(BB234:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E148)*(BC$218-Inputs!$E148-SUM(BC234:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E148)*(BD$218-Inputs!$E148-SUM(BD234:BD$236))","v":0}]
[null,null,null,"Bracket 15","%",null,{"$f":"(G$218>Inputs!$E149)*(G$218-Inputs!$E149-SUM(G235:G$236))","v":0},{"$f":"(H$218>Inputs!$E149)*(H$218-Inputs!$E149-SUM(H235:H$236))","v":0},{"$f":"(I$218>Inputs!$E149)*(I$218-Inputs!$E149-SUM(I235:I$236))","v":0},{"$f":"(J$218>Inputs!$E149)*(J$218-Inputs!$E149-SUM(J235:J$236))","v":0},{"$f":"(K$218>Inputs!$E149)*(K$218-Inputs!$E149-SUM(K235:K$236))","v":0},{"$f":"(L$218>Inputs!$E149)*(L$218-Inputs!$E149-SUM(L235:L$236))","v":0},{"$f":"(M$218>Inputs!$E149)*(M$218-Inputs!$E149-SUM(M235:M$236))","v":0},{"$f":"(N$218>Inputs!$E149)*(N$218-Inputs!$E149-SUM(N235:N$236))","v":0},{"$f":"(O$218>Inputs!$E149)*(O$218-Inputs!$E149-SUM(O235:O$236))","v":0},{"$f":"(P$218>Inputs!$E149)*(P$218-Inputs!$E149-SUM(P235:P$236))","v":0},{"$f":"(Q$218>Inputs!$E149)*(Q$218-Inputs!$E149-SUM(Q235:Q$236))","v":0},{"$f":"(R$218>Inputs!$E149)*(R$218-Inputs!$E149-SUM(R235:R$236))","v":0},{"$f":"(S$218>Inputs!$E149)*(S$218-Inputs!$E149-SUM(S235:S$236))","v":0},{"$f":"(T$218>Inputs!$E149)*(T$218-Inputs!$E149-SUM(T235:T$236))","v":0},{"$f":"(U$218>Inputs!$E149)*(U$218-Inputs!$E149-SUM(U235:U$236))","v":0},{"$f":"(V$218>Inputs!$E149)*(V$218-Inputs!$E149-SUM(V235:V$236))","v":0},{"$f":"(W$218>Inputs!$E149)*(W$218-Inputs!$E149-SUM(W235:W$236))","v":0},{"$f":"(X$218>Inputs!$E149)*(X$218-Inputs!$E149-SUM(X235:X$236))","v":0},{"$f":"(Y$218>Inputs!$E149)*(Y$218-Inputs!$E149-SUM(Y235:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E149)*(Z$218-Inputs!$E149-SUM(Z235:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E149)*(AA$218-Inputs!$E149-SUM(AA235:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E149)*(AB$218-Inputs!$E149-SUM(AB235:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E149)*(AC$218-Inputs!$E149-SUM(AC235:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E149)*(AD$218-Inputs!$E149-SUM(AD235:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E149)*(AE$218-Inputs!$E149-SUM(AE235:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E149)*(AF$218-Inputs!$E149-SUM(AF235:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E149)*(AG$218-Inputs!$E149-SUM(AG235:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E149)*(AH$218-Inputs!$E149-SUM(AH235:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E149)*(AI$218-Inputs!$E149-SUM(AI235:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E149)*(AJ$218-Inputs!$E149-SUM(AJ235:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E149)*(AK$218-Inputs!$E149-SUM(AK235:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E149)*(AL$218-Inputs!$E149-SUM(AL235:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E149)*(AM$218-Inputs!$E149-SUM(AM235:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E149)*(AN$218-Inputs!$E149-SUM(AN235:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E149)*(AO$218-Inputs!$E149-SUM(AO235:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E149)*(AP$218-Inputs!$E149-SUM(AP235:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E149)*(AQ$218-Inputs!$E149-SUM(AQ235:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E149)*(AR$218-Inputs!$E149-SUM(AR235:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E149)*(AS$218-Inputs!$E149-SUM(AS235:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E149)*(AT$218-Inputs!$E149-SUM(AT235:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E149)*(AU$218-Inputs!$E149-SUM(AU235:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E149)*(AV$218-Inputs!$E149-SUM(AV235:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E149)*(AW$218-Inputs!$E149-SUM(AW235:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E149)*(AX$218-Inputs!$E149-SUM(AX235:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E149)*(AY$218-Inputs!$E149-SUM(AY235:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E149)*(AZ$218-Inputs!$E149-SUM(AZ235:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E149)*(BA$218-Inputs!$E149-SUM(BA235:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E149)*(BB$218-Inputs!$E149-SUM(BB235:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E149)*(BC$218-Inputs!$E149-SUM(BC235:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E149)*(BD$218-Inputs!$E149-SUM(BD235:BD$236))","v":0}]
[null,null,null,"Bracket 16","%",null,{"$f":"(G$218>Inputs!$E150)*(G$218-Inputs!$E150-SUM(G236:G$236))","v":0},{"$f":"(H$218>Inputs!$E150)*(H$218-Inputs!$E150-SUM(H236:H$236))","v":0},{"$f":"(I$218>Inputs!$E150)*(I$218-Inputs!$E150-SUM(I236:I$236))","v":0},{"$f":"(J$218>Inputs!$E150)*(J$218-Inputs!$E150-SUM(J236:J$236))","v":0},{"$f":"(K$218>Inputs!$E150)*(K$218-Inputs!$E150-SUM(K236:K$236))","v":0},{"$f":"(L$218>Inputs!$E150)*(L$218-Inputs!$E150-SUM(L236:L$236))","v":0},{"$f":"(M$218>Inputs!$E150)*(M$218-Inputs!$E150-SUM(M236:M$236))","v":0},{"$f":"(N$218>Inputs!$E150)*(N$218-Inputs!$E150-SUM(N236:N$236))","v":0},{"$f":"(O$218>Inputs!$E150)*(O$218-Inputs!$E150-SUM(O236:O$236))","v":0},{"$f":"(P$218>Inputs!$E150)*(P$218-Inputs!$E150-SUM(P236:P$236))","v":0},{"$f":"(Q$218>Inputs!$E150)*(Q$218-Inputs!$E150-SUM(Q236:Q$236))","v":0},{"$f":"(R$218>Inputs!$E150)*(R$218-Inputs!$E150-SUM(R236:R$236))","v":0},{"$f":"(S$218>Inputs!$E150)*(S$218-Inputs!$E150-SUM(S236:S$236))","v":0},{"$f":"(T$218>Inputs!$E150)*(T$218-Inputs!$E150-SUM(T236:T$236))","v":0},{"$f":"(U$218>Inputs!$E150)*(U$218-Inputs!$E150-SUM(U236:U$236))","v":0},{"$f":"(V$218>Inputs!$E150)*(V$218-Inputs!$E150-SUM(V236:V$236))","v":0},{"$f":"(W$218>Inputs!$E150)*(W$218-Inputs!$E150-SUM(W236:W$236))","v":0},{"$f":"(X$218>Inputs!$E150)*(X$218-Inputs!$E150-SUM(X236:X$236))","v":0},{"$f":"(Y$218>Inputs!$E150)*(Y$218-Inputs!$E150-SUM(Y236:Y$236))","v":0},{"$f":"(Z$218>Inputs!$E150)*(Z$218-Inputs!$E150-SUM(Z236:Z$236))","v":0},{"$f":"(AA$218>Inputs!$E150)*(AA$218-Inputs!$E150-SUM(AA236:AA$236))","v":0},{"$f":"(AB$218>Inputs!$E150)*(AB$218-Inputs!$E150-SUM(AB236:AB$236))","v":0},{"$f":"(AC$218>Inputs!$E150)*(AC$218-Inputs!$E150-SUM(AC236:AC$236))","v":0},{"$f":"(AD$218>Inputs!$E150)*(AD$218-Inputs!$E150-SUM(AD236:AD$236))","v":0},{"$f":"(AE$218>Inputs!$E150)*(AE$218-Inputs!$E150-SUM(AE236:AE$236))","v":0},{"$f":"(AF$218>Inputs!$E150)*(AF$218-Inputs!$E150-SUM(AF236:AF$236))","v":0},{"$f":"(AG$218>Inputs!$E150)*(AG$218-Inputs!$E150-SUM(AG236:AG$236))","v":0},{"$f":"(AH$218>Inputs!$E150)*(AH$218-Inputs!$E150-SUM(AH236:AH$236))","v":0},{"$f":"(AI$218>Inputs!$E150)*(AI$218-Inputs!$E150-SUM(AI236:AI$236))","v":0},{"$f":"(AJ$218>Inputs!$E150)*(AJ$218-Inputs!$E150-SUM(AJ236:AJ$236))","v":0},{"$f":"(AK$218>Inputs!$E150)*(AK$218-Inputs!$E150-SUM(AK236:AK$236))","v":0},{"$f":"(AL$218>Inputs!$E150)*(AL$218-Inputs!$E150-SUM(AL236:AL$236))","v":0},{"$f":"(AM$218>Inputs!$E150)*(AM$218-Inputs!$E150-SUM(AM236:AM$236))","v":0},{"$f":"(AN$218>Inputs!$E150)*(AN$218-Inputs!$E150-SUM(AN236:AN$236))","v":0},{"$f":"(AO$218>Inputs!$E150)*(AO$218-Inputs!$E150-SUM(AO236:AO$236))","v":0},{"$f":"(AP$218>Inputs!$E150)*(AP$218-Inputs!$E150-SUM(AP236:AP$236))","v":0},{"$f":"(AQ$218>Inputs!$E150)*(AQ$218-Inputs!$E150-SUM(AQ236:AQ$236))","v":0},{"$f":"(AR$218>Inputs!$E150)*(AR$218-Inputs!$E150-SUM(AR236:AR$236))","v":0},{"$f":"(AS$218>Inputs!$E150)*(AS$218-Inputs!$E150-SUM(AS236:AS$236))","v":0},{"$f":"(AT$218>Inputs!$E150)*(AT$218-Inputs!$E150-SUM(AT236:AT$236))","v":0},{"$f":"(AU$218>Inputs!$E150)*(AU$218-Inputs!$E150-SUM(AU236:AU$236))","v":0},{"$f":"(AV$218>Inputs!$E150)*(AV$218-Inputs!$E150-SUM(AV236:AV$236))","v":0},{"$f":"(AW$218>Inputs!$E150)*(AW$218-Inputs!$E150-SUM(AW236:AW$236))","v":0},{"$f":"(AX$218>Inputs!$E150)*(AX$218-Inputs!$E150-SUM(AX236:AX$236))","v":0},{"$f":"(AY$218>Inputs!$E150)*(AY$218-Inputs!$E150-SUM(AY236:AY$236))","v":0},{"$f":"(AZ$218>Inputs!$E150)*(AZ$218-Inputs!$E150-SUM(AZ236:AZ$236))","v":0},{"$f":"(BA$218>Inputs!$E150)*(BA$218-Inputs!$E150-SUM(BA236:BA$236))","v":0},{"$f":"(BB$218>Inputs!$E150)*(BB$218-Inputs!$E150-SUM(BB236:BB$236))","v":0},{"$f":"(BC$218>Inputs!$E150)*(BC$218-Inputs!$E150-SUM(BC236:BC$236))","v":0},{"$f":"(BD$218>Inputs!$E150)*(BD$218-Inputs!$E150-SUM(BD236:BD$236))","v":0}]
[null,null,null,"Bracket 17","%",null,{"$f":"IF(G$218>Inputs!$E$151,Model!G$218-Inputs!$E$151,0)","v":0},{"$f":"IF(H$218>Inputs!$E$151,Model!H$218-Inputs!$E$151,0)","v":0},{"$f":"IF(I$218>Inputs!$E$151,Model!I$218-Inputs!$E$151,0)","v":0},{"$f":"IF(J$218>Inputs!$E$151,Model!J$218-Inputs!$E$151,0)","v":0},{"$f":"IF(K$218>Inputs!$E$151,Model!K$218-Inputs!$E$151,0)","v":0},{"$f":"IF(L$218>Inputs!$E$151,Model!L$218-Inputs!$E$151,0)","v":0},{"$f":"IF(M$218>Inputs!$E$151,Model!M$218-Inputs!$E$151,0)","v":0},{"$f":"IF(N$218>Inputs!$E$151,Model!N$218-Inputs!$E$151,0)","v":0},{"$f":"IF(O$218>Inputs!$E$151,Model!O$218-Inputs!$E$151,0)","v":0},{"$f":"IF(P$218>Inputs!$E$151,Model!P$218-Inputs!$E$151,0)","v":0},{"$f":"IF(Q$218>Inputs!$E$151,Model!Q$218-Inputs!$E$151,0)","v":0},{"$f":"IF(R$218>Inputs!$E$151,Model!R$218-Inputs!$E$151,0)","v":0},{"$f":"IF(S$218>Inputs!$E$151,Model!S$218-Inputs!$E$151,0)","v":0},{"$f":"IF(T$218>Inputs!$E$151,Model!T$218-Inputs!$E$151,0)","v":0},{"$f":"IF(U$218>Inputs!$E$151,Model!U$218-Inputs!$E$151,0)","v":0},{"$f":"IF(V$218>Inputs!$E$151,Model!V$218-Inputs!$E$151,0)","v":0},{"$f":"IF(W$218>Inputs!$E$151,Model!W$218-Inputs!$E$151,0)","v":0},{"$f":"IF(X$218>Inputs!$E$151,Model!X$218-Inputs!$E$151,0)","v":0},{"$f":"IF(Y$218>Inputs!$E$151,Model!Y$218-Inputs!$E$151,0)","v":0},{"$f":"IF(Z$218>Inputs!$E$151,Model!Z$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AA$218>Inputs!$E$151,Model!AA$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AB$218>Inputs!$E$151,Model!AB$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AC$218>Inputs!$E$151,Model!AC$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AD$218>Inputs!$E$151,Model!AD$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AE$218>Inputs!$E$151,Model!AE$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AF$218>Inputs!$E$151,Model!AF$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AG$218>Inputs!$E$151,Model!AG$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AH$218>Inputs!$E$151,Model!AH$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AI$218>Inputs!$E$151,Model!AI$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AJ$218>Inputs!$E$151,Model!AJ$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AK$218>Inputs!$E$151,Model!AK$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AL$218>Inputs!$E$151,Model!AL$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AM$218>Inputs!$E$151,Model!AM$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AN$218>Inputs!$E$151,Model!AN$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AO$218>Inputs!$E$151,Model!AO$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AP$218>Inputs!$E$151,Model!AP$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AQ$218>Inputs!$E$151,Model!AQ$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AR$218>Inputs!$E$151,Model!AR$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AS$218>Inputs!$E$151,Model!AS$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AT$218>Inputs!$E$151,Model!AT$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AU$218>Inputs!$E$151,Model!AU$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AV$218>Inputs!$E$151,Model!AV$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AW$218>Inputs!$E$151,Model!AW$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AX$218>Inputs!$E$151,Model!AX$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AY$218>Inputs!$E$151,Model!AY$218-Inputs!$E$151,0)","v":0},{"$f":"IF(AZ$218>Inputs!$E$151,Model!AZ$218-Inputs!$E$151,0)","v":0},{"$f":"IF(BA$218>Inputs!$E$151,Model!BA$218-Inputs!$E$151,0)","v":0},{"$f":"IF(BB$218>Inputs!$E$151,Model!BB$218-Inputs!$E$151,0)","v":0},{"$f":"IF(BC$218>Inputs!$E$151,Model!BC$218-Inputs!$E$151,0)","v":0},{"$f":"IF(BD$218>Inputs!$E$151,Model!BD$218-Inputs!$E$151,0)","v":0}]
[]
[null,null,null,"Average rate","%",null,{"$f":"SUMPRODUCT(G$220:G$236,Inputs!$F$135:$F$151)/IF(G218>0,G218,1)","v":0},{"$f":"SUMPRODUCT(H$220:H$236,Inputs!$F$135:$F$151)/IF(H218>0,H218,1)","v":0},{"$f":"SUMPRODUCT(I$220:I$236,Inputs!$F$135:$F$151)/IF(I218>0,I218,1)","v":7.2687861271676257E-2},{"$f":"SUMPRODUCT(J$220:J$236,Inputs!$F$135:$F$151)/IF(J218>0,J218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(K$220:K$236,Inputs!$F$135:$F$151)/IF(K218>0,K218,1)","v":7.2687861271676327E-2},{"$f":"SUMPRODUCT(L$220:L$236,Inputs!$F$135:$F$151)/IF(L218>0,L218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(M$220:M$236,Inputs!$F$135:$F$151)/IF(M218>0,M218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(N$220:N$236,Inputs!$F$135:$F$151)/IF(N218>0,N218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(O$220:O$236,Inputs!$F$135:$F$151)/IF(O218>0,O218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(P$220:P$236,Inputs!$F$135:$F$151)/IF(P218>0,P218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(Q$220:Q$236,Inputs!$F$135:$F$151)/IF(Q218>0,Q218,1)","v":7.2687861271676327E-2},{"$f":"SUMPRODUCT(R$220:R$236,Inputs!$F$135:$F$151)/IF(R218>0,R218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(S$220:S$236,Inputs!$F$135:$F$151)/IF(S218>0,S218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(T$220:T$236,Inputs!$F$135:$F$151)/IF(T218>0,T218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(U$220:U$236,Inputs!$F$135:$F$151)/IF(U218>0,U218,1)","v":7.2687861271676327E-2},{"$f":"SUMPRODUCT(V$220:V$236,Inputs!$F$135:$F$151)/IF(V218>0,V218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(W$220:W$236,Inputs!$F$135:$F$151)/IF(W218>0,W218,1)","v":7.2687861271676257E-2},{"$f":"SUMPRODUCT(X$220:X$236,Inputs!$F$135:$F$151)/IF(X218>0,X218,1)","v":7.2687861271676257E-2},{"$f":"SUMPRODUCT(Y$220:Y$236,Inputs!$F$135:$F$151)/IF(Y218>0,Y218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(Z$220:Z$236,Inputs!$F$135:$F$151)/IF(Z218>0,Z218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(AA$220:AA$236,Inputs!$F$135:$F$151)/IF(AA218>0,AA218,1)","v":7.2687861271676285E-2},{"$f":"SUMPRODUCT(AB$220:AB$236,Inputs!$F$135:$F$151)/IF(AB218>0,AB218,1)","v":7.2687861271676216E-2},{"$f":"SUMPRODUCT(AC$220:AC$236,Inputs!$F$135:$F$151)/IF(AC218>0,AC218,1)","v":0},{"$f":"SUMPRODUCT(AD$220:AD$236,Inputs!$F$135:$F$151)/IF(AD218>0,AD218,1)","v":0},{"$f":"SUMPRODUCT(AE$220:AE$236,Inputs!$F$135:$F$151)/IF(AE218>0,AE218,1)","v":0},{"$f":"SUMPRODUCT(AF$220:AF$236,Inputs!$F$135:$F$151)/IF(AF218>0,AF218,1)","v":0},{"$f":"SUMPRODUCT(AG$220:AG$236,Inputs!$F$135:$F$151)/IF(AG218>0,AG218,1)","v":0},{"$f":"SUMPRODUCT(AH$220:AH$236,Inputs!$F$135:$F$151)/IF(AH218>0,AH218,1)","v":0},{"$f":"SUMPRODUCT(AI$220:AI$236,Inputs!$F$135:$F$151)/IF(AI218>0,AI218,1)","v":0},{"$f":"SUMPRODUCT(AJ$220:AJ$236,Inputs!$F$135:$F$151)/IF(AJ218>0,AJ218,1)","v":0},{"$f":"SUMPRODUCT(AK$220:AK$236,Inputs!$F$135:$F$151)/IF(AK218>0,AK218,1)","v":0},{"$f":"SUMPRODUCT(AL$220:AL$236,Inputs!$F$135:$F$151)/IF(AL218>0,AL218,1)","v":0},{"$f":"SUMPRODUCT(AM$220:AM$236,Inputs!$F$135:$F$151)/IF(AM218>0,AM218,1)","v":0},{"$f":"SUMPRODUCT(AN$220:AN$236,Inputs!$F$135:$F$151)/IF(AN218>0,AN218,1)","v":0},{"$f":"SUMPRODUCT(AO$220:AO$236,Inputs!$F$135:$F$151)/IF(AO218>0,AO218,1)","v":0},{"$f":"SUMPRODUCT(AP$220:AP$236,Inputs!$F$135:$F$151)/IF(AP218>0,AP218,1)","v":0},{"$f":"SUMPRODUCT(AQ$220:AQ$236,Inputs!$F$135:$F$151)/IF(AQ218>0,AQ218,1)","v":0},{"$f":"SUMPRODUCT(AR$220:AR$236,Inputs!$F$135:$F$151)/IF(AR218>0,AR218,1)","v":0},{"$f":"SUMPRODUCT(AS$220:AS$236,Inputs!$F$135:$F$151)/IF(AS218>0,AS218,1)","v":0},{"$f":"SUMPRODUCT(AT$220:AT$236,Inputs!$F$135:$F$151)/IF(AT218>0,AT218,1)","v":0},{"$f":"SUMPRODUCT(AU$220:AU$236,Inputs!$F$135:$F$151)/IF(AU218>0,AU218,1)","v":0},{"$f":"SUMPRODUCT(AV$220:AV$236,Inputs!$F$135:$F$151)/IF(AV218>0,AV218,1)","v":0},{"$f":"SUMPRODUCT(AW$220:AW$236,Inputs!$F$135:$F$151)/IF(AW218>0,AW218,1)","v":0},{"$f":"SUMPRODUCT(AX$220:AX$236,Inputs!$F$135:$F$151)/IF(AX218>0,AX218,1)","v":0},{"$f":"SUMPRODUCT(AY$220:AY$236,Inputs!$F$135:$F$151)/IF(AY218>0,AY218,1)","v":0},{"$f":"SUMPRODUCT(AZ$220:AZ$236,Inputs!$F$135:$F$151)/IF(AZ218>0,AZ218,1)","v":0},{"$f":"SUMPRODUCT(BA$220:BA$236,Inputs!$F$135:$F$151)/IF(BA218>0,BA218,1)","v":0},{"$f":"SUMPRODUCT(BB$220:BB$236,Inputs!$F$135:$F$151)/IF(BB218>0,BB218,1)","v":0},{"$f":"SUMPRODUCT(BC$220:BC$236,Inputs!$F$135:$F$151)/IF(BC218>0,BC218,1)","v":0},{"$f":"SUMPRODUCT(BD$220:BD$236,Inputs!$F$135:$F$151)/IF(BD218>0,BD218,1)","v":0}]
[null,null,{"$f":"SUM(G239:BD239)","v":0},"Operating margin tax","$mm nominal",null,{"$f":"G216*G238*Inputs!$F$39","v":0},{"$f":"H216*H238*Inputs!$F$39","v":0},{"$f":"I216*I238*Inputs!$F$39","v":0},{"$f":"J216*J238*Inputs!$F$39","v":0},{"$f":"K216*K238*Inputs!$F$39","v":0},{"$f":"L216*L238*Inputs!$F$39","v":0},{"$f":"M216*M238*Inputs!$F$39","v":0},{"$f":"N216*N238*Inputs!$F$39","v":0},{"$f":"O216*O238*Inputs!$F$39","v":0},{"$f":"P216*P238*Inputs!$F$39","v":0},{"$f":"Q216*Q238*Inputs!$F$39","v":0},{"$f":"R216*R238*Inputs!$F$39","v":0},{"$f":"S216*S238*Inputs!$F$39","v":0},{"$f":"T216*T238*Inputs!$F$39","v":0},{"$f":"U216*U238*Inputs!$F$39","v":0},{"$f":"V216*V238*Inputs!$F$39","v":0},{"$f":"W216*W238*Inputs!$F$39","v":0},{"$f":"X216*X238*Inputs!$F$39","v":0},{"$f":"Y216*Y238*Inputs!$F$39","v":0},{"$f":"Z216*Z238*Inputs!$F$39","v":0},{"$f":"AA216*AA238*Inputs!$F$39","v":0},{"$f":"AB216*AB238*Inputs!$F$39","v":0},{"$f":"AC216*AC238*Inputs!$F$39","v":0},{"$f":"AD216*AD238*Inputs!$F$39","v":0},{"$f":"AE216*AE238*Inputs!$F$39","v":0},{"$f":"AF216*AF238*Inputs!$F$39","v":0},{"$f":"AG216*AG238*Inputs!$F$39","v":0},{"$f":"AH216*AH238*Inputs!$F$39","v":0},{"$f":"AI216*AI238*Inputs!$F$39","v":0},{"$f":"AJ216*AJ238*Inputs!$F$39","v":0},{"$f":"AK216*AK238*Inputs!$F$39","v":0},{"$f":"AL216*AL238*Inputs!$F$39","v":0},{"$f":"AM216*AM238*Inputs!$F$39","v":0},{"$f":"AN216*AN238*Inputs!$F$39","v":0},{"$f":"AO216*AO238*Inputs!$F$39","v":0},{"$f":"AP216*AP238*Inputs!$F$39","v":0},{"$f":"AQ216*AQ238*Inputs!$F$39","v":0},{"$f":"AR216*AR238*Inputs!$F$39","v":0},{"$f":"AS216*AS238*Inputs!$F$39","v":0},{"$f":"AT216*AT238*Inputs!$F$39","v":0},{"$f":"AU216*AU238*Inputs!$F$39","v":0},{"$f":"AV216*AV238*Inputs!$F$39","v":0},{"$f":"AW216*AW238*Inputs!$F$39","v":0},{"$f":"AX216*AX238*Inputs!$F$39","v":0},{"$f":"AY216*AY238*Inputs!$F$39","v":0},{"$f":"AZ216*AZ238*Inputs!$F$39","v":0},{"$f":"BA216*BA238*Inputs!$F$39","v":0},{"$f":"BB216*BB238*Inputs!$F$39","v":0},{"$f":"BC216*BC238*Inputs!$F$39","v":0},{"$f":"BD216*BD238*Inputs!$F$39","v":0}]
[]
[null,null,null,"Earnings after royalties and operating taxes",null,null,{"$f":"G208-G239","v":-3.75},{"$f":"H208-H239","v":-6.375},115.72889399999998,301.74122970000002,307.77605429400001,313.93157537988003,320.21020688747763,326.61441102522707,333.14669924573167,339.80963323064634,346.60582589525927,353.53794241316439,360.60870126142777,367.82087528665625,375.17729279238944,382.68083864823711,390.33445542120188,398.14114452962599,406.1039674202184,414.22604676862284,422.51056770399532,172.38431162323005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CORPORATE INCOME TAX"]
[]
[null,null,null,"Project cash flow after decommissioning, payments before CIT"]
[null,null,{"$f":"SUM(G246:BD246)","v":6738.9656735269918},"Net revenue after royalties and operating margin tax","$mm nominal",null,{"$f":"G241","v":-3.75},{"$f":"H241","v":-6.375},115.72889399999998,301.74122970000002,307.77605429400001,313.93157537988003,320.21020688747763,326.61441102522707,333.14669924573167,339.80963323064634,346.60582589525927,353.53794241316439,360.60870126142777,367.82087528665625,375.17729279238944,382.68083864823711,390.33445542120188,398.14114452962599,406.1039674202184,414.22604676862284,422.51056770399532,172.38431162323005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Exploration costs","$mm nominal",null,{"$f":"G50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed)","$mm nominal",null,{"$f":"G51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,509.03999999999996,"Development costs - tangibles (depreciable)","$mm nominal",null,{"$f":"G52","v":150},255,104.03999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,113.75542592457298,"Replacement capital costs (depreciable)","$mm nominal",null,{"$f":"G53","v":0},0,4.6818,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,5.1690855044217594,5.2724672145101952,5.3779165588003988,5.4854748899764072,5.5951843877759337,5.7070880755314537,5.8212298370420825,5.9376544337829245,6.0564075224585814,6.1775356729077542,6.3010863863659097,6.4271081140932269,6.5556502763750917,6.6867632819025937,6.8204985475406454,0,0,0,0,0,0,0,0,0,0,{"$f":"AM53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2505.1337637740276,"Operating costs","$mm nominal",null,{"$f":"G54","v":0},0,43.904880000000006,111.957444,114.19659288,116.48052473760001,118.81013523235201,121.18633793699902,123.61006469573901,126.08226598965379,128.60391130944689,131.17598953563578,133.79950932634853,136.4754995128755,139.205009503133,141.98910969319564,144.82889188705957,147.72546972480077,150.67997911929677,153.6935787016827,156.76745027571639,63.961119712492277,0,0,0,0,0,0,0,0,0,0,{"$f":"AM54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Decommissioning costs/provision","$mm nominal",null,{"$f":"G69+G79+G80+G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM69+AM79+AM80+AM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3611.0364838283904,"Net cash flow","$mm nominal",null,{"$f":"G246-SUM(G247:G252)","v":-153.75},-261.375,-36.897786000000011,185.00834970000002,188.70851669400002,192.48268702788002,196.33234076843763,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"AM246-SUM(AM247:AM252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation"]
[null,null,{"$f":"SUM(G256:BD256)","v":0},"Exploration costs","$mm nominal",null,{"$f":"G247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Expensing of exploration (\"&Inputs!$F$24&\")\"","v":"Expensing of exploration (0)"},"$mm nominal",null,{"$f":"IF(Inputs!$F$24=\"immediate\",G256,IF(G31=0,0,IF(G31=1,SUM($G$256:G256),G256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",H256,IF(H31=0,0,IF(H31=1,SUM($G$256:H256),H256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",I256,IF(I31=0,0,IF(I31=1,SUM($G$256:I256),I256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",J256,IF(J31=0,0,IF(J31=1,SUM($G$256:J256),J256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",K256,IF(K31=0,0,IF(K31=1,SUM($G$256:K256),K256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",L256,IF(L31=0,0,IF(L31=1,SUM($G$256:L256),L256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",M256,IF(M31=0,0,IF(M31=1,SUM($G$256:M256),M256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",N256,IF(N31=0,0,IF(N31=1,SUM($G$256:N256),N256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",O256,IF(O31=0,0,IF(O31=1,SUM($G$256:O256),O256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",P256,IF(P31=0,0,IF(P31=1,SUM($G$256:P256),P256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",Q256,IF(Q31=0,0,IF(Q31=1,SUM($G$256:Q256),Q256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",R256,IF(R31=0,0,IF(R31=1,SUM($G$256:R256),R256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",S256,IF(S31=0,0,IF(S31=1,SUM($G$256:S256),S256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",T256,IF(T31=0,0,IF(T31=1,SUM($G$256:T256),T256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",U256,IF(U31=0,0,IF(U31=1,SUM($G$256:U256),U256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",V256,IF(V31=0,0,IF(V31=1,SUM($G$256:V256),V256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",W256,IF(W31=0,0,IF(W31=1,SUM($G$256:W256),W256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",X256,IF(X31=0,0,IF(X31=1,SUM($G$256:X256),X256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",Y256,IF(Y31=0,0,IF(Y31=1,SUM($G$256:Y256),Y256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",Z256,IF(Z31=0,0,IF(Z31=1,SUM($G$256:Z256),Z256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AA256,IF(AA31=0,0,IF(AA31=1,SUM($G$256:AA256),AA256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AB256,IF(AB31=0,0,IF(AB31=1,SUM($G$256:AB256),AB256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AC256,IF(AC31=0,0,IF(AC31=1,SUM($G$256:AC256),AC256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AD256,IF(AD31=0,0,IF(AD31=1,SUM($G$256:AD256),AD256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AE256,IF(AE31=0,0,IF(AE31=1,SUM($G$256:AE256),AE256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AF256,IF(AF31=0,0,IF(AF31=1,SUM($G$256:AF256),AF256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AG256,IF(AG31=0,0,IF(AG31=1,SUM($G$256:AG256),AG256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AH256,IF(AH31=0,0,IF(AH31=1,SUM($G$256:AH256),AH256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AI256,IF(AI31=0,0,IF(AI31=1,SUM($G$256:AI256),AI256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AJ256,IF(AJ31=0,0,IF(AJ31=1,SUM($G$256:AJ256),AJ256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AK256,IF(AK31=0,0,IF(AK31=1,SUM($G$256:AK256),AK256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AL256,IF(AL31=0,0,IF(AL31=1,SUM($G$256:AL256),AL256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AM256,IF(AM31=0,0,IF(AM31=1,SUM($G$256:AM256),AM256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AN256,IF(AN31=0,0,IF(AN31=1,SUM($G$256:AN256),AN256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AO256,IF(AO31=0,0,IF(AO31=1,SUM($G$256:AO256),AO256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AP256,IF(AP31=0,0,IF(AP31=1,SUM($G$256:AP256),AP256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AQ256,IF(AQ31=0,0,IF(AQ31=1,SUM($G$256:AQ256),AQ256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AR256,IF(AR31=0,0,IF(AR31=1,SUM($G$256:AR256),AR256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AS256,IF(AS31=0,0,IF(AS31=1,SUM($G$256:AS256),AS256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AT256,IF(AT31=0,0,IF(AT31=1,SUM($G$256:AT256),AT256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AU256,IF(AU31=0,0,IF(AU31=1,SUM($G$256:AU256),AU256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AV256,IF(AV31=0,0,IF(AV31=1,SUM($G$256:AV256),AV256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AW256,IF(AW31=0,0,IF(AW31=1,SUM($G$256:AW256),AW256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AX256,IF(AX31=0,0,IF(AX31=1,SUM($G$256:AX256),AX256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AY256,IF(AY31=0,0,IF(AY31=1,SUM($G$256:AY256),AY256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",AZ256,IF(AZ31=0,0,IF(AZ31=1,SUM($G$256:AZ256),AZ256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",BA256,IF(BA31=0,0,IF(BA31=1,SUM($G$256:BA256),BA256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",BB256,IF(BB31=0,0,IF(BB31=1,SUM($G$256:BB256),BB256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",BC256,IF(BC31=0,0,IF(BC31=1,SUM($G$256:BC256),BC256)))","v":0},{"$f":"IF(Inputs!$F$24=\"immediate\",BD256,IF(BD31=0,0,IF(BD31=1,SUM($G$256:BD256),BD256)))","v":0}]
[]
[null,null,0,"Development costs - intangibles","$mm nominal",null,{"$f":"G248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"Expensing of development costs - intangibles (\"&Inputs!$F$25&\")\"","v":"Expensing of development costs - intangibles (0)"},"$mm nominal",null,{"$f":"IF(Inputs!$F$25=\"immediate\",G259,IF(G31=0,0,IF(G31=1,SUM($G$259:G259),G259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",H259,IF(H31=0,0,IF(H31=1,SUM($G$259:H259),H259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",I259,IF(I31=0,0,IF(I31=1,SUM($G$259:I259),I259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",J259,IF(J31=0,0,IF(J31=1,SUM($G$259:J259),J259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",K259,IF(K31=0,0,IF(K31=1,SUM($G$259:K259),K259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",L259,IF(L31=0,0,IF(L31=1,SUM($G$259:L259),L259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",M259,IF(M31=0,0,IF(M31=1,SUM($G$259:M259),M259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",N259,IF(N31=0,0,IF(N31=1,SUM($G$259:N259),N259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",O259,IF(O31=0,0,IF(O31=1,SUM($G$259:O259),O259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",P259,IF(P31=0,0,IF(P31=1,SUM($G$259:P259),P259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",Q259,IF(Q31=0,0,IF(Q31=1,SUM($G$259:Q259),Q259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",R259,IF(R31=0,0,IF(R31=1,SUM($G$259:R259),R259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",S259,IF(S31=0,0,IF(S31=1,SUM($G$259:S259),S259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",T259,IF(T31=0,0,IF(T31=1,SUM($G$259:T259),T259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",U259,IF(U31=0,0,IF(U31=1,SUM($G$259:U259),U259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",V259,IF(V31=0,0,IF(V31=1,SUM($G$259:V259),V259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",W259,IF(W31=0,0,IF(W31=1,SUM($G$259:W259),W259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",X259,IF(X31=0,0,IF(X31=1,SUM($G$259:X259),X259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",Y259,IF(Y31=0,0,IF(Y31=1,SUM($G$259:Y259),Y259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",Z259,IF(Z31=0,0,IF(Z31=1,SUM($G$259:Z259),Z259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AA259,IF(AA31=0,0,IF(AA31=1,SUM($G$259:AA259),AA259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AB259,IF(AB31=0,0,IF(AB31=1,SUM($G$259:AB259),AB259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AC259,IF(AC31=0,0,IF(AC31=1,SUM($G$259:AC259),AC259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AD259,IF(AD31=0,0,IF(AD31=1,SUM($G$259:AD259),AD259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AE259,IF(AE31=0,0,IF(AE31=1,SUM($G$259:AE259),AE259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AF259,IF(AF31=0,0,IF(AF31=1,SUM($G$259:AF259),AF259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AG259,IF(AG31=0,0,IF(AG31=1,SUM($G$259:AG259),AG259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AH259,IF(AH31=0,0,IF(AH31=1,SUM($G$259:AH259),AH259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AI259,IF(AI31=0,0,IF(AI31=1,SUM($G$259:AI259),AI259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AJ259,IF(AJ31=0,0,IF(AJ31=1,SUM($G$259:AJ259),AJ259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AK259,IF(AK31=0,0,IF(AK31=1,SUM($G$259:AK259),AK259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AL259,IF(AL31=0,0,IF(AL31=1,SUM($G$259:AL259),AL259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AM259,IF(AM31=0,0,IF(AM31=1,SUM($G$259:AM259),AM259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AN259,IF(AN31=0,0,IF(AN31=1,SUM($G$259:AN259),AN259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AO259,IF(AO31=0,0,IF(AO31=1,SUM($G$259:AO259),AO259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AP259,IF(AP31=0,0,IF(AP31=1,SUM($G$259:AP259),AP259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AQ259,IF(AQ31=0,0,IF(AQ31=1,SUM($G$259:AQ259),AQ259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AR259,IF(AR31=0,0,IF(AR31=1,SUM($G$259:AR259),AR259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AS259,IF(AS31=0,0,IF(AS31=1,SUM($G$259:AS259),AS259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AT259,IF(AT31=0,0,IF(AT31=1,SUM($G$259:AT259),AT259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AU259,IF(AU31=0,0,IF(AU31=1,SUM($G$259:AU259),AU259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AV259,IF(AV31=0,0,IF(AV31=1,SUM($G$259:AV259),AV259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AW259,IF(AW31=0,0,IF(AW31=1,SUM($G$259:AW259),AW259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AX259,IF(AX31=0,0,IF(AX31=1,SUM($G$259:AX259),AX259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AY259,IF(AY31=0,0,IF(AY31=1,SUM($G$259:AY259),AY259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",AZ259,IF(AZ31=0,0,IF(AZ31=1,SUM($G$259:AZ259),AZ259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",BA259,IF(BA31=0,0,IF(BA31=1,SUM($G$259:BA259),BA259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",BB259,IF(BB31=0,0,IF(BB31=1,SUM($G$259:BB259),BB259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",BC259,IF(BC31=0,0,IF(BC31=1,SUM($G$259:BC259),BC259)))","v":0},{"$f":"IF(Inputs!$F$25=\"immediate\",BD259,IF(BD31=0,0,IF(BD31=1,SUM($G$259:BD259),BD259)))","v":0}]
[]
[null,null,622.79542592457312,"Development costs - tangibles and replacement capital costs","$mm nominal",null,{"$f":"G249+G250","v":150},255,108.72179999999999,4.775436,4.8709447199999998,4.9683636144000003,5.0677308866880004,5.1690855044217594,5.2724672145101952,5.3779165588003988,5.4854748899764072,5.5951843877759337,5.7070880755314537,5.8212298370420825,5.9376544337829245,6.0564075224585814,6.1775356729077542,6.3010863863659097,6.4271081140932269,6.5556502763750917,6.6867632819025937,6.8204985475406454,0,0,0,0,0,0,0,0,0,0,{"$f":"AM249+AM250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,622.79542592457312,{"$f":"\"Development costs - tangibles and replacement capital costs (\"&Inputs!$F$26&\")\"","v":"Development costs - tangibles and replacement capital costs (0)"},"$mm nominal",null,{"$f":"IF(Inputs!$F$26=\"immediate\",G262,IF(G31=0,0,IF(G31=1,SUM($G$262:G262),G262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",H262,IF(H31=0,0,IF(H31=1,SUM($G$262:H262),H262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",I262,IF(I31=0,0,IF(I31=1,SUM($G$262:I262),I262)))","v":513.72180000000003},{"$f":"IF(Inputs!$F$26=\"immediate\",J262,IF(J31=0,0,IF(J31=1,SUM($G$262:J262),J262)))","v":4.775436},{"$f":"IF(Inputs!$F$26=\"immediate\",K262,IF(K31=0,0,IF(K31=1,SUM($G$262:K262),K262)))","v":4.8709447199999998},{"$f":"IF(Inputs!$F$26=\"immediate\",L262,IF(L31=0,0,IF(L31=1,SUM($G$262:L262),L262)))","v":4.9683636144000003},{"$f":"IF(Inputs!$F$26=\"immediate\",M262,IF(M31=0,0,IF(M31=1,SUM($G$262:M262),M262)))","v":5.0677308866880004},{"$f":"IF(Inputs!$F$26=\"immediate\",N262,IF(N31=0,0,IF(N31=1,SUM($G$262:N262),N262)))","v":5.1690855044217594},{"$f":"IF(Inputs!$F$26=\"immediate\",O262,IF(O31=0,0,IF(O31=1,SUM($G$262:O262),O262)))","v":5.2724672145101952},{"$f":"IF(Inputs!$F$26=\"immediate\",P262,IF(P31=0,0,IF(P31=1,SUM($G$262:P262),P262)))","v":5.3779165588003988},{"$f":"IF(Inputs!$F$26=\"immediate\",Q262,IF(Q31=0,0,IF(Q31=1,SUM($G$262:Q262),Q262)))","v":5.4854748899764072},{"$f":"IF(Inputs!$F$26=\"immediate\",R262,IF(R31=0,0,IF(R31=1,SUM($G$262:R262),R262)))","v":5.5951843877759337},{"$f":"IF(Inputs!$F$26=\"immediate\",S262,IF(S31=0,0,IF(S31=1,SUM($G$262:S262),S262)))","v":5.7070880755314537},{"$f":"IF(Inputs!$F$26=\"immediate\",T262,IF(T31=0,0,IF(T31=1,SUM($G$262:T262),T262)))","v":5.8212298370420825},{"$f":"IF(Inputs!$F$26=\"immediate\",U262,IF(U31=0,0,IF(U31=1,SUM($G$262:U262),U262)))","v":5.9376544337829245},{"$f":"IF(Inputs!$F$26=\"immediate\",V262,IF(V31=0,0,IF(V31=1,SUM($G$262:V262),V262)))","v":6.0564075224585814},{"$f":"IF(Inputs!$F$26=\"immediate\",W262,IF(W31=0,0,IF(W31=1,SUM($G$262:W262),W262)))","v":6.1775356729077542},{"$f":"IF(Inputs!$F$26=\"immediate\",X262,IF(X31=0,0,IF(X31=1,SUM($G$262:X262),X262)))","v":6.3010863863659097},{"$f":"IF(Inputs!$F$26=\"immediate\",Y262,IF(Y31=0,0,IF(Y31=1,SUM($G$262:Y262),Y262)))","v":6.4271081140932269},{"$f":"IF(Inputs!$F$26=\"immediate\",Z262,IF(Z31=0,0,IF(Z31=1,SUM($G$262:Z262),Z262)))","v":6.5556502763750917},{"$f":"IF(Inputs!$F$26=\"immediate\",AA262,IF(AA31=0,0,IF(AA31=1,SUM($G$262:AA262),AA262)))","v":6.6867632819025937},{"$f":"IF(Inputs!$F$26=\"immediate\",AB262,IF(AB31=0,0,IF(AB31=1,SUM($G$262:AB262),AB262)))","v":6.8204985475406454},{"$f":"IF(Inputs!$F$26=\"immediate\",AC262,IF(AC31=0,0,IF(AC31=1,SUM($G$262:AC262),AC262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AD262,IF(AD31=0,0,IF(AD31=1,SUM($G$262:AD262),AD262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AE262,IF(AE31=0,0,IF(AE31=1,SUM($G$262:AE262),AE262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AF262,IF(AF31=0,0,IF(AF31=1,SUM($G$262:AF262),AF262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AG262,IF(AG31=0,0,IF(AG31=1,SUM($G$262:AG262),AG262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AH262,IF(AH31=0,0,IF(AH31=1,SUM($G$262:AH262),AH262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AI262,IF(AI31=0,0,IF(AI31=1,SUM($G$262:AI262),AI262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AJ262,IF(AJ31=0,0,IF(AJ31=1,SUM($G$262:AJ262),AJ262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AK262,IF(AK31=0,0,IF(AK31=1,SUM($G$262:AK262),AK262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AL262,IF(AL31=0,0,IF(AL31=1,SUM($G$262:AL262),AL262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AM262,IF(AM31=0,0,IF(AM31=1,SUM($G$262:AM262),AM262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AN262,IF(AN31=0,0,IF(AN31=1,SUM($G$262:AN262),AN262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AO262,IF(AO31=0,0,IF(AO31=1,SUM($G$262:AO262),AO262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AP262,IF(AP31=0,0,IF(AP31=1,SUM($G$262:AP262),AP262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AQ262,IF(AQ31=0,0,IF(AQ31=1,SUM($G$262:AQ262),AQ262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AR262,IF(AR31=0,0,IF(AR31=1,SUM($G$262:AR262),AR262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AS262,IF(AS31=0,0,IF(AS31=1,SUM($G$262:AS262),AS262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AT262,IF(AT31=0,0,IF(AT31=1,SUM($G$262:AT262),AT262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AU262,IF(AU31=0,0,IF(AU31=1,SUM($G$262:AU262),AU262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AV262,IF(AV31=0,0,IF(AV31=1,SUM($G$262:AV262),AV262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AW262,IF(AW31=0,0,IF(AW31=1,SUM($G$262:AW262),AW262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AX262,IF(AX31=0,0,IF(AX31=1,SUM($G$262:AX262),AX262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AY262,IF(AY31=0,0,IF(AY31=1,SUM($G$262:AY262),AY262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",AZ262,IF(AZ31=0,0,IF(AZ31=1,SUM($G$262:AZ262),AZ262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",BA262,IF(BA31=0,0,IF(BA31=1,SUM($G$262:BA262),BA262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",BB262,IF(BB31=0,0,IF(BB31=1,SUM($G$262:BB262),BB262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",BC262,IF(BC31=0,0,IF(BC31=1,SUM($G$262:BC262),BC262)))","v":0},{"$f":"IF(Inputs!$F$26=\"immediate\",BD262,IF(BD31=0,0,IF(BD31=1,SUM($G$262:BD262),BD262)))","v":0}]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H62,IF(Inputs!$F$29=0,0,1/Inputs!$F$29))","v":0},0,"Depreciation year 1","$mm nominal",null,{"$f":"G$263*$B264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H63,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B264))))","v":0},0,"Depreciation year 2","$mm nominal",null,null,{"$f":"G$263*$B265","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S$263*$B265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H64,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B265))))","v":0},0,"Depreciation year 3","$mm nominal",null,null,null,{"$f":"G$263*$B266","v":0},{"$f":"H$263*$B266","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R$263*$B266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H65,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B266))))","v":0},0,"Depreciation year 4","$mm nominal",null,null,null,null,{"$f":"G$263*$B267","v":0},{"$f":"H$263*$B267","v":0},0,0,0,0,0,0,0,0,{"$f":"Q$263*$B267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H66,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B267))))","v":0},0,"Depreciation year 5","$mm nominal",null,null,null,null,null,{"$f":"G$263*$B268","v":0},{"$f":"H$263*$B268","v":0},0,0,0,0,0,0,0,{"$f":"P$263*$B268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H67,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B268))))","v":0},0,"Depreciation year 6","$mm nominal",null,null,null,null,null,null,{"$f":"G$263*$B269","v":0},{"$f":"H$263*$B269","v":0},0,0,0,0,0,0,{"$f":"O$263*$B269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H68,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B269))))","v":0},0,"Depreciation year 7","$mm nominal",null,null,null,null,null,null,null,{"$f":"G$263*$B270","v":0},{"$f":"H$263*$B270","v":0},0,0,0,0,0,{"$f":"N$263*$B270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H69,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B270))))","v":0},0,"Depreciation year 8","$mm nominal",null,null,null,null,null,null,null,null,{"$f":"G$263*$B271","v":0},0,0,0,0,0,{"$f":"M$263*$B271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H70,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B271))))","v":0},0,"Depreciation year 9","$mm nominal",null,null,null,null,null,null,null,null,null,{"$f":"G$263*$B272","v":0},{"$f":"H$263*$B272","v":0},{"$f":"I$263*$B272","v":0},{"$f":"J$263*$B272","v":0},{"$f":"K$263*$B272","v":0},{"$f":"L$263*$B272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Inputs!F30=1,Inputs!H71,IF(Inputs!$F$29=0,0,MIN(1/Inputs!$F$29,1-SUM($B$264:B272))))","v":0},0,"Depreciation year 10","$mm nominal",null,null,null,null,null,null,null,null,null,null,{"$f":"G$263*$B273","v":0},{"$f":"H$263*$B273","v":0},{"$f":"I$263*$B273","v":0},{"$f":"J$263*$B273","v":0},{"$f":"K$263*$B273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Capital costs - tangibles depreciation","$mm nominal",null,{"$f":"SUM(G264:G273)","v":0},{"$f":"SUM(H264:H273)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T264:T273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,5134.9305821434436,"EBIT","$mm nominal",null,{"$f":"G210-G260-G274","v":0},0,89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,{"$f":"AM210-AM260-AM274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Corporate Income Tax"]
[null,null,{"$f":"SUM(G279:BD279)","v":7640.0643459174717},"Net revenue","$mm nominal",null,{"$f":"G49","v":0},0,133.89947999999998,341.44367399999999,348.27254748000001,355.2379984296,362.34275839819202,369.58961356615578,376.98140583747892,384.52103395422853,392.21145463331311,400.05568372597929,408.05679740049897,416.21793334850889,424.54229201547912,433.0331378557886,441.6938006129044,450.52767662516254,459.53823015766574,468.72899476081903,478.10357465603545,195.06625845966244,0,0,0,0,0,0,0,0,0,0,{"$f":"AM49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G280:BD280)","v":825.74432829613102},"Deductable tax payments","$mm nominal",null,{"$f":"G88+G207+G239","v":0},{"$f":"H88+H207+H239","v":0},14.471964000000002,36.903508199999997,37.641578364000004,38.394409931280009,39.162298129905601,39.94554409250371,40.744454974353786,41.559344073840862,42.390530955317679,43.238341574424027,44.103108405912522,44.985170574030761,45.884873985511376,46.802571465221604,47.738622894526038,48.693395352416559,49.667263259464889,50.66060852465418,51.67382069514727,21.082918843620085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G281:BD281)","v":0},"Exploration costs (expensed)","$mm nominal",null,{"$f":"G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - intangibles (expensed) ","$mm nominal",null,{"$f":"G260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Development costs - tangibles and replacement capex (depreciation)","$mm nominal",null,{"$f":"G274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G284:BD284)","v":2505.1337637740276},"Operating costs","$mm nominal",null,{"$f":"G251","v":0},0,43.904880000000006,111.957444,114.19659288,116.48052473760001,118.81013523235201,121.18633793699902,123.61006469573901,126.08226598965379,128.60391130944689,131.17598953563578,133.79950932634853,136.4754995128755,139.205009503133,141.98910969319564,144.82889188705957,147.72546972480077,150.67997911929677,153.6935787016827,156.76745027571639,63.961119712492277,0,0,0,0,0,0,0,0,0,0,{"$f":"AM251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G285:BD285)","v":0},"Decommissioning provision/costs","$mm nominal",null,{"$f":"G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,45.10087562392907,"Interest payment","$mm nominal",null,{"$f":"G305","v":0},{"$f":"H305","v":0},14.377500000000037,11.88237006614024,9.2100859069763974,6.3480695725119221,3.2828500783004677,0,0,0,0,0,0,{"$f":"T305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G287:BD287)","v":4264.0853782233844},"Taxable income before prior period losses","$mm nominal",null,{"$f":"G279-SUM(G280:G286)","v":0},0,61.145135999999937,180.70035173385975,187.22429032902363,194.01499418820805,201.08747495763393,208.45773153665306,212.62688616738612,216.87942389073388,221.21701236854855,225.64135261591949,230.15417966823793,234.75726326160265,239.45240852683474,244.24145669737135,249.1262858313188,254.10881154794521,259.19098777890406,264.37480753448216,269.66230368517176,110.02221990355008,0,0,0,0,0,0,0,0,0,0,{"$f":"AM279-SUM(AM280:AM286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G288:BD288)","v":0},"Losses carried forward","$mm nominal",null,{"$f":"-G298","v":0},{"$f":"-H298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G289:BD289)","v":4264.0853782233844},"Taxable income after losses","$mm nominal",null,{"$f":"SUM(G287:G288)","v":0},{"$f":"SUM(H287:H288)","v":0},61.145135999999937,180.70035173385975,187.22429032902363,194.01499418820805,201.08747495763393,208.45773153665306,212.62688616738612,216.87942389073388,221.21701236854855,225.64135261591949,230.15417966823793,234.75726326160265,239.45240852683474,244.24145669737135,249.1262858313188,254.10881154794521,259.19098777890406,264.37480753448216,269.66230368517176,110.02221990355008,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM287:AM288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G290:BD290)","v":0},"CIT payable","$mm nominal",null,{"$f":"G289*(G289>0)*Inputs!$F$23","v":0},{"$f":"H289*(H289>0)*Inputs!$F$23","v":0},{"$f":"I289*(I289>0)*Inputs!$F$23","v":0},{"$f":"J289*(J289>0)*Inputs!$F$23","v":0},{"$f":"K289*(K289>0)*Inputs!$F$23","v":0},{"$f":"L289*(L289>0)*Inputs!$F$23","v":0},{"$f":"M289*(M289>0)*Inputs!$F$23","v":0},{"$f":"N289*(N289>0)*Inputs!$F$23","v":0},{"$f":"O289*(O289>0)*Inputs!$F$23","v":0},{"$f":"P289*(P289>0)*Inputs!$F$23","v":0},{"$f":"Q289*(Q289>0)*Inputs!$F$23","v":0},{"$f":"R289*(R289>0)*Inputs!$F$23","v":0},{"$f":"S289*(S289>0)*Inputs!$F$23","v":0},{"$f":"T289*(T289>0)*Inputs!$F$23","v":0},{"$f":"U289*(U289>0)*Inputs!$F$23","v":0},{"$f":"V289*(V289>0)*Inputs!$F$23","v":0},{"$f":"W289*(W289>0)*Inputs!$F$23","v":0},{"$f":"X289*(X289>0)*Inputs!$F$23","v":0},{"$f":"Y289*(Y289>0)*Inputs!$F$23","v":0},{"$f":"Z289*(Z289>0)*Inputs!$F$23","v":0},{"$f":"AA289*(AA289>0)*Inputs!$F$23","v":0},{"$f":"AB289*(AB289>0)*Inputs!$F$23","v":0},{"$f":"AC289*(AC289>0)*Inputs!$F$23","v":0},{"$f":"AD289*(AD289>0)*Inputs!$F$23","v":0},{"$f":"AE289*(AE289>0)*Inputs!$F$23","v":0},{"$f":"AF289*(AF289>0)*Inputs!$F$23","v":0},{"$f":"AG289*(AG289>0)*Inputs!$F$23","v":0},{"$f":"AH289*(AH289>0)*Inputs!$F$23","v":0},{"$f":"AI289*(AI289>0)*Inputs!$F$23","v":0},{"$f":"AJ289*(AJ289>0)*Inputs!$F$23","v":0},{"$f":"AK289*(AK289>0)*Inputs!$F$23","v":0},{"$f":"AL289*(AL289>0)*Inputs!$F$23","v":0},{"$f":"AM289*(AM289>0)*Inputs!$F$23","v":0},{"$f":"AN289*(AN289>0)*Inputs!$F$23","v":0},{"$f":"AO289*(AO289>0)*Inputs!$F$23","v":0},{"$f":"AP289*(AP289>0)*Inputs!$F$23","v":0},{"$f":"AQ289*(AQ289>0)*Inputs!$F$23","v":0},{"$f":"AR289*(AR289>0)*Inputs!$F$23","v":0},{"$f":"AS289*(AS289>0)*Inputs!$F$23","v":0},{"$f":"AT289*(AT289>0)*Inputs!$F$23","v":0},{"$f":"AU289*(AU289>0)*Inputs!$F$23","v":0},{"$f":"AV289*(AV289>0)*Inputs!$F$23","v":0},{"$f":"AW289*(AW289>0)*Inputs!$F$23","v":0},{"$f":"AX289*(AX289>0)*Inputs!$F$23","v":0},{"$f":"AY289*(AY289>0)*Inputs!$F$23","v":0},{"$f":"AZ289*(AZ289>0)*Inputs!$F$23","v":0},{"$f":"BA289*(BA289>0)*Inputs!$F$23","v":0},{"$f":"BB289*(BB289>0)*Inputs!$F$23","v":0},{"$f":"BC289*(BC289>0)*Inputs!$F$23","v":0},{"$f":"BD289*(BD289>0)*Inputs!$F$23","v":0}]
[]
[null,null,null,"Loss carry forward provision"]
[null,null,null,"Expiry of losses","Year",null,{"$f":"G2-Inputs!$F$27","v":1},{"$f":"H2-Inputs!$F$27","v":2},{"$f":"I2-Inputs!$F$27","v":3},{"$f":"J2-Inputs!$F$27","v":4},{"$f":"K2-Inputs!$F$27","v":5},{"$f":"L2-Inputs!$F$27","v":6},{"$f":"M2-Inputs!$F$27","v":7},{"$f":"N2-Inputs!$F$27","v":8},{"$f":"O2-Inputs!$F$27","v":9},{"$f":"P2-Inputs!$F$27","v":10},{"$f":"Q2-Inputs!$F$27","v":11},{"$f":"R2-Inputs!$F$27","v":12},{"$f":"S2-Inputs!$F$27","v":13},{"$f":"T2-Inputs!$F$27","v":14},{"$f":"U2-Inputs!$F$27","v":15},{"$f":"V2-Inputs!$F$27","v":16},{"$f":"W2-Inputs!$F$27","v":17},{"$f":"X2-Inputs!$F$27","v":18},{"$f":"Y2-Inputs!$F$27","v":19},{"$f":"Z2-Inputs!$F$27","v":20},{"$f":"AA2-Inputs!$F$27","v":21},{"$f":"AB2-Inputs!$F$27","v":22},{"$f":"AC2-Inputs!$F$27","v":23},{"$f":"AD2-Inputs!$F$27","v":24},{"$f":"AE2-Inputs!$F$27","v":25},{"$f":"AF2-Inputs!$F$27","v":26},{"$f":"AG2-Inputs!$F$27","v":27},{"$f":"AH2-Inputs!$F$27","v":28},{"$f":"AI2-Inputs!$F$27","v":29},{"$f":"AJ2-Inputs!$F$27","v":30},{"$f":"AK2-Inputs!$F$27","v":31},{"$f":"AL2-Inputs!$F$27","v":32},{"$f":"AM2-Inputs!$F$27","v":33},{"$f":"AN2-Inputs!$F$27","v":34},{"$f":"AO2-Inputs!$F$27","v":35},{"$f":"AP2-Inputs!$F$27","v":36},{"$f":"AQ2-Inputs!$F$27","v":37},{"$f":"AR2-Inputs!$F$27","v":38},{"$f":"AS2-Inputs!$F$27","v":39},{"$f":"AT2-Inputs!$F$27","v":40},{"$f":"AU2-Inputs!$F$27","v":41},{"$f":"AV2-Inputs!$F$27","v":42},{"$f":"AW2-Inputs!$F$27","v":43},{"$f":"AX2-Inputs!$F$27","v":44},{"$f":"AY2-Inputs!$F$27","v":45},{"$f":"AZ2-Inputs!$F$27","v":46},{"$f":"BA2-Inputs!$F$27","v":47},{"$f":"BB2-Inputs!$F$27","v":48},{"$f":"BC2-Inputs!$F$27","v":49},{"$f":"BD2-Inputs!$F$27","v":50}]
[null,null,null,"Losses expiring","$mm nominal",null,{"$f":"-MIN(0,IFERROR(INDEX($G$287:G287,1,MATCH(G293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:H287,1,MATCH(H293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:I287,1,MATCH(I293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:J287,1,MATCH(J293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:K287,1,MATCH(K293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:L287,1,MATCH(L293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:M287,1,MATCH(M293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:N287,1,MATCH(N293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:O287,1,MATCH(O293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:P287,1,MATCH(P293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:Q287,1,MATCH(Q293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:R287,1,MATCH(R293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:S287,1,MATCH(S293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:T287,1,MATCH(T293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:U287,1,MATCH(U293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:V287,1,MATCH(V293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:W287,1,MATCH(W293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:X287,1,MATCH(X293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:Y287,1,MATCH(Y293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:Z287,1,MATCH(Z293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AA287,1,MATCH(AA293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AB287,1,MATCH(AB293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AC287,1,MATCH(AC293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AD287,1,MATCH(AD293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AE287,1,MATCH(AE293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AF287,1,MATCH(AF293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AG287,1,MATCH(AG293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AH287,1,MATCH(AH293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AI287,1,MATCH(AI293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AJ287,1,MATCH(AJ293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AK287,1,MATCH(AK293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AL287,1,MATCH(AL293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AM287,1,MATCH(AM293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AN287,1,MATCH(AN293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AO287,1,MATCH(AO293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AP287,1,MATCH(AP293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AQ287,1,MATCH(AQ293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AR287,1,MATCH(AR293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AS287,1,MATCH(AS293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AT287,1,MATCH(AT293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AU287,1,MATCH(AU293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AV287,1,MATCH(AV293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AW287,1,MATCH(AW293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AX287,1,MATCH(AX293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AY287,1,MATCH(AY293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:AZ287,1,MATCH(AZ293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:BA287,1,MATCH(BA293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:BB287,1,MATCH(BB293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:BC287,1,MATCH(BC293,$G$2:$BD$2,0)),0))","v":0},{"$f":"-MIN(0,IFERROR(INDEX($G$287:BD287,1,MATCH(BD293,$G$2:$BD$2,0)),0))","v":0}]
[null,null,null,"Balance carried forward","$mm nominal",null,null,{"$f":"G299","v":0},{"$f":"H299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Current year losses","$mm nominal",null,{"$f":"MIN(G287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AM287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage limitation","$mm nominal",null,{"$f":"G287*Inputs!$F$28","v":0},{"$f":"H287*Inputs!$F$28","v":0},{"$f":"I287*Inputs!$F$28","v":0},{"$f":"J287*Inputs!$F$28","v":0},{"$f":"K287*Inputs!$F$28","v":0},{"$f":"L287*Inputs!$F$28","v":0},{"$f":"M287*Inputs!$F$28","v":0},{"$f":"N287*Inputs!$F$28","v":0},{"$f":"O287*Inputs!$F$28","v":0},{"$f":"P287*Inputs!$F$28","v":0},{"$f":"Q287*Inputs!$F$28","v":0},{"$f":"R287*Inputs!$F$28","v":0},{"$f":"S287*Inputs!$F$28","v":0},{"$f":"T287*Inputs!$F$28","v":0},{"$f":"U287*Inputs!$F$28","v":0},{"$f":"V287*Inputs!$F$28","v":0},{"$f":"W287*Inputs!$F$28","v":0},{"$f":"X287*Inputs!$F$28","v":0},{"$f":"Y287*Inputs!$F$28","v":0},{"$f":"Z287*Inputs!$F$28","v":0},{"$f":"AA287*Inputs!$F$28","v":0},{"$f":"AB287*Inputs!$F$28","v":0},{"$f":"AC287*Inputs!$F$28","v":0},{"$f":"AD287*Inputs!$F$28","v":0},{"$f":"AE287*Inputs!$F$28","v":0},{"$f":"AF287*Inputs!$F$28","v":0},{"$f":"AG287*Inputs!$F$28","v":0},{"$f":"AH287*Inputs!$F$28","v":0},{"$f":"AI287*Inputs!$F$28","v":0},{"$f":"AJ287*Inputs!$F$28","v":0},{"$f":"AK287*Inputs!$F$28","v":0},{"$f":"AL287*Inputs!$F$28","v":0},{"$f":"AM287*Inputs!$F$28","v":0},{"$f":"AN287*Inputs!$F$28","v":0},{"$f":"AO287*Inputs!$F$28","v":0},{"$f":"AP287*Inputs!$F$28","v":0},{"$f":"AQ287*Inputs!$F$28","v":0},{"$f":"AR287*Inputs!$F$28","v":0},{"$f":"AS287*Inputs!$F$28","v":0},{"$f":"AT287*Inputs!$F$28","v":0},{"$f":"AU287*Inputs!$F$28","v":0},{"$f":"AV287*Inputs!$F$28","v":0},{"$f":"AW287*Inputs!$F$28","v":0},{"$f":"AX287*Inputs!$F$28","v":0},{"$f":"AY287*Inputs!$F$28","v":0},{"$f":"AZ287*Inputs!$F$28","v":0},{"$f":"BA287*Inputs!$F$28","v":0},{"$f":"BB287*Inputs!$F$28","v":0},{"$f":"BC287*Inputs!$F$28","v":0},{"$f":"BD287*Inputs!$F$28","v":0}]
[null,null,null,"Losses being utilized","$mm nominal",null,{"$f":"MIN((G287>0)*G297,G295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN((AM287>0)*AM297,AM295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance to carry forward","$mm nominal",null,{"$f":"MAX(0,-G296+G295-G294-G298)","v":0},{"$f":"MAX(0,-H296+H295-H294-H298)","v":0},{"$f":"MAX(0,-I296+I295-I294-I298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Lender Cash Flow"]
[null,null,{"$f":"SUM(G302:BD302)","v":202.5},"Financing during development","$mm nominal",null,{"$f":"SUM(G248:G249)*Inputs!$F$173*(G31=0)","v":75},{"$f":"SUM(H248:H249)*Inputs!$F$173*(H31=0)","v":127.5},{"$f":"SUM(I248:I249)*Inputs!$F$173*(I31=0)","v":0},{"$f":"SUM(J248:J249)*Inputs!$F$173*(J31=0)","v":0},{"$f":"SUM(K248:K249)*Inputs!$F$173*(K31=0)","v":0},{"$f":"SUM(L248:L249)*Inputs!$F$173*(L31=0)","v":0},{"$f":"SUM(M248:M249)*Inputs!$F$173*(M31=0)","v":0},{"$f":"SUM(N248:N249)*Inputs!$F$173*(N31=0)","v":0},{"$f":"SUM(O248:O249)*Inputs!$F$173*(O31=0)","v":0},{"$f":"SUM(P248:P249)*Inputs!$F$173*(P31=0)","v":0},{"$f":"SUM(Q248:Q249)*Inputs!$F$173*(Q31=0)","v":0},{"$f":"SUM(R248:R249)*Inputs!$F$173*(R31=0)","v":0},{"$f":"SUM(S248:S249)*Inputs!$F$173*(S31=0)","v":0},{"$f":"SUM(T248:T249)*Inputs!$F$173*(T31=0)","v":0},{"$f":"SUM(U248:U249)*Inputs!$F$173*(U31=0)","v":0},{"$f":"SUM(V248:V249)*Inputs!$F$173*(V31=0)","v":0},{"$f":"SUM(W248:W249)*Inputs!$F$173*(W31=0)","v":0},{"$f":"SUM(X248:X249)*Inputs!$F$173*(X31=0)","v":0},{"$f":"SUM(Y248:Y249)*Inputs!$F$173*(Y31=0)","v":0},{"$f":"SUM(Z248:Z249)*Inputs!$F$173*(Z31=0)","v":0},{"$f":"SUM(AA248:AA249)*Inputs!$F$173*(AA31=0)","v":0},{"$f":"SUM(AB248:AB249)*Inputs!$F$173*(AB31=0)","v":0},{"$f":"SUM(AC248:AC249)*Inputs!$F$173*(AC31=0)","v":0},{"$f":"SUM(AD248:AD249)*Inputs!$F$173*(AD31=0)","v":0},{"$f":"SUM(AE248:AE249)*Inputs!$F$173*(AE31=0)","v":0},{"$f":"SUM(AF248:AF249)*Inputs!$F$173*(AF31=0)","v":0},{"$f":"SUM(AG248:AG249)*Inputs!$F$173*(AG31=0)","v":0},{"$f":"SUM(AH248:AH249)*Inputs!$F$173*(AH31=0)","v":0},{"$f":"SUM(AI248:AI249)*Inputs!$F$173*(AI31=0)","v":0},{"$f":"SUM(AJ248:AJ249)*Inputs!$F$173*(AJ31=0)","v":0},{"$f":"SUM(AK248:AK249)*Inputs!$F$173*(AK31=0)","v":0},{"$f":"SUM(AL248:AL249)*Inputs!$F$173*(AL31=0)","v":0},{"$f":"SUM(AM248:AM249)*Inputs!$F$173*(AM31=0)","v":0},{"$f":"SUM(AN248:AN249)*Inputs!$F$173*(AN31=0)","v":0},{"$f":"SUM(AO248:AO249)*Inputs!$F$173*(AO31=0)","v":0},{"$f":"SUM(AP248:AP249)*Inputs!$F$173*(AP31=0)","v":0},{"$f":"SUM(AQ248:AQ249)*Inputs!$F$173*(AQ31=0)","v":0},{"$f":"SUM(AR248:AR249)*Inputs!$F$173*(AR31=0)","v":0},{"$f":"SUM(AS248:AS249)*Inputs!$F$173*(AS31=0)","v":0},{"$f":"SUM(AT248:AT249)*Inputs!$F$173*(AT31=0)","v":0},{"$f":"SUM(AU248:AU249)*Inputs!$F$173*(AU31=0)","v":0},{"$f":"SUM(AV248:AV249)*Inputs!$F$173*(AV31=0)","v":0},{"$f":"SUM(AW248:AW249)*Inputs!$F$173*(AW31=0)","v":0},{"$f":"SUM(AX248:AX249)*Inputs!$F$173*(AX31=0)","v":0},{"$f":"SUM(AY248:AY249)*Inputs!$F$173*(AY31=0)","v":0},{"$f":"SUM(AZ248:AZ249)*Inputs!$F$173*(AZ31=0)","v":0},{"$f":"SUM(BA248:BA249)*Inputs!$F$173*(BA31=0)","v":0},{"$f":"SUM(BB248:BB249)*Inputs!$F$173*(BB31=0)","v":0},{"$f":"SUM(BC248:BC249)*Inputs!$F$173*(BC31=0)","v":0},{"$f":"SUM(BD248:BD249)*Inputs!$F$173*(BD31=0)","v":0}]
[null,null,{"$f":"SUM(G303:BD303)","v":247.60087562392911},"Loan repayment","$mm nominal",null,{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(G31>0,G31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(H31>0,H31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(I31>0,I31<=Inputs!$F$174)*-1","v":49.520175124785823},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(J31>0,J31<=Inputs!$F$174)*-1","v":49.520175124785823},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(K31>0,K31<=Inputs!$F$174)*-1","v":49.520175124785823},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(L31>0,L31<=Inputs!$F$174)*-1","v":49.520175124785823},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(M31>0,M31<=Inputs!$F$174)*-1","v":49.520175124785823},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(N31>0,N31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(O31>0,O31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(P31>0,P31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(Q31>0,Q31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(R31>0,R31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(S31>0,S31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(T31>0,T31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(U31>0,U31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(V31>0,V31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(W31>0,W31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(X31>0,X31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(Y31>0,Y31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(Z31>0,Z31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AA31>0,AA31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AB31>0,AB31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AC31>0,AC31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AD31>0,AD31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AE31>0,AE31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AF31>0,AF31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AG31>0,AG31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AH31>0,AH31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AI31>0,AI31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AJ31>0,AJ31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AK31>0,AK31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AL31>0,AL31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AM31>0,AM31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AN31>0,AN31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AO31>0,AO31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AP31>0,AP31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AQ31>0,AQ31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AR31>0,AR31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AS31>0,AS31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AT31>0,AT31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AU31>0,AU31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AV31>0,AV31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AW31>0,AW31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AX31>0,AX31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AY31>0,AY31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(AZ31>0,AZ31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(BA31>0,BA31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(BB31>0,BB31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(BC31>0,BC31<=Inputs!$F$174)*-1","v":0},{"$f":"PMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Inputs!$F$174,$C$302)*AND(BD31>0,BD31<=Inputs!$F$174)*-1","v":0}]
[null,null,{"$f":"SUM(G304:BD304)","v":45.100875623929113},"Lender net cash flow","$mm nominal",null,{"$f":"G303-G302","v":-75},{"$f":"H303-H302","v":-127.5},49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,0,0,0,0,0,0,{"$f":"T303-T302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G305:BD305)","v":45.10087562392907},"Interest payment","$mm nominal",null,{"$f":"IF(AND(G31>0,G31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,G31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(H31>0,H31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,H31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(I31>0,I31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,I31,Inputs!$F$174,$C$302),0)","v":14.377500000000037},{"$f":"IF(AND(J31>0,J31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,J31,Inputs!$F$174,$C$302),0)","v":11.88237006614024},{"$f":"IF(AND(K31>0,K31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,K31,Inputs!$F$174,$C$302),0)","v":9.2100859069763974},{"$f":"IF(AND(L31>0,L31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,L31,Inputs!$F$174,$C$302),0)","v":6.3480695725119221},{"$f":"IF(AND(M31>0,M31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,M31,Inputs!$F$174,$C$302),0)","v":3.2828500783004677},{"$f":"IF(AND(N31>0,N31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,N31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(O31>0,O31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,O31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(P31>0,P31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,P31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(Q31>0,Q31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Q31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(R31>0,R31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,R31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(S31>0,S31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,S31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(T31>0,T31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,T31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(U31>0,U31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,U31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(V31>0,V31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,V31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(W31>0,W31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,W31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(X31>0,X31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,X31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(Y31>0,Y31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Y31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(Z31>0,Z31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,Z31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AA31>0,AA31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AA31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AB31>0,AB31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AB31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AC31>0,AC31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AC31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AD31>0,AD31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AD31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AE31>0,AE31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AE31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AF31>0,AF31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AF31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AG31>0,AG31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AG31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AH31>0,AH31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AH31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AI31>0,AI31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AI31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AJ31>0,AJ31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AJ31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AK31>0,AK31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AK31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AL31>0,AL31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AL31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AM31>0,AM31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AM31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AN31>0,AN31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AN31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AO31>0,AO31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AO31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AP31>0,AP31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AP31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AQ31>0,AQ31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AQ31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AR31>0,AR31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AR31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AS31>0,AS31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AS31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AT31>0,AT31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AT31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AU31>0,AU31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AU31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AV31>0,AV31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AV31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AW31>0,AW31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AW31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AX31>0,AX31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AX31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AY31>0,AY31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AY31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(AZ31>0,AZ31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,AZ31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(BA31>0,BA31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,BA31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(BB31>0,BB31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,BB31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(BC31>0,BC31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,BC31,Inputs!$F$174,$C$302),0)","v":0},{"$f":"IF(AND(BD31>0,BD31<=Inputs!$F$174),-1*IPMT((Inputs!$F$175+1)*(1+Inputs!$F$178)-1,BD31,Inputs!$F$174,$C$302),0)","v":0}]
[]
[]
[null,null,null,"PROFIT-BASED VARIABLE TAXES"]
[]
[null,null,null,"Resource Rent Tax"]
[null,null,{"$f":"SUM(G311:BD311)","v":-1366.2181419059998},"RRT opening balance","$mm nominal",null,{"$f":"F315*(F315<0)","v":0},-153.75,-415.125,-452.022786,-267.01443629999994,-78.305919605999918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL315*(AL315<0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"(add) uplift on negative balance","$mm nominal",null,{"$f":"G311*Inputs!$F$37","v":0},{"$f":"H311*Inputs!$F$37","v":0},{"$f":"I311*Inputs!$F$37","v":0},{"$f":"J311*Inputs!$F$37","v":0},{"$f":"K311*Inputs!$F$37","v":0},{"$f":"L311*Inputs!$F$37","v":0},{"$f":"M311*Inputs!$F$37","v":0},{"$f":"N311*Inputs!$F$37","v":0},{"$f":"O311*Inputs!$F$37","v":0},{"$f":"P311*Inputs!$F$37","v":0},{"$f":"Q311*Inputs!$F$37","v":0},{"$f":"R311*Inputs!$F$37","v":0},{"$f":"S311*Inputs!$F$37","v":0},{"$f":"T311*Inputs!$F$37","v":0},{"$f":"U311*Inputs!$F$37","v":0},{"$f":"V311*Inputs!$F$37","v":0},{"$f":"W311*Inputs!$F$37","v":0},{"$f":"X311*Inputs!$F$37","v":0},{"$f":"Y311*Inputs!$F$37","v":0},{"$f":"Z311*Inputs!$F$37","v":0},{"$f":"AA311*Inputs!$F$37","v":0},{"$f":"AB311*Inputs!$F$37","v":0},{"$f":"AC311*Inputs!$F$37","v":0},{"$f":"AD311*Inputs!$F$37","v":0},{"$f":"AE311*Inputs!$F$37","v":0},{"$f":"AF311*Inputs!$F$37","v":0},{"$f":"AG311*Inputs!$F$37","v":0},{"$f":"AH311*Inputs!$F$37","v":0},{"$f":"AI311*Inputs!$F$37","v":0},{"$f":"AJ311*Inputs!$F$37","v":0},{"$f":"AK311*Inputs!$F$37","v":0},{"$f":"AL311*Inputs!$F$37","v":0},{"$f":"AM311*Inputs!$F$37","v":0},{"$f":"AN311*Inputs!$F$37","v":0},{"$f":"AO311*Inputs!$F$37","v":0},{"$f":"AP311*Inputs!$F$37","v":0},{"$f":"AQ311*Inputs!$F$37","v":0},{"$f":"AR311*Inputs!$F$37","v":0},{"$f":"AS311*Inputs!$F$37","v":0},{"$f":"AT311*Inputs!$F$37","v":0},{"$f":"AU311*Inputs!$F$37","v":0},{"$f":"AV311*Inputs!$F$37","v":0},{"$f":"AW311*Inputs!$F$37","v":0},{"$f":"AX311*Inputs!$F$37","v":0},{"$f":"AY311*Inputs!$F$37","v":0},{"$f":"AZ311*Inputs!$F$37","v":0},{"$f":"BA311*Inputs!$F$37","v":0},{"$f":"BB311*Inputs!$F$37","v":0},{"$f":"BC311*Inputs!$F$37","v":0},{"$f":"BD311*Inputs!$F$37","v":0}]
[null,null,3611.0364838283904,"(add) project NCF after royalty, bonus and decommissioning","$mm nominal",null,{"$f":"G253","v":-153.75},-261.375,-36.897786000000011,185.00834970000002,188.70851669400002,192.48268702788002,196.33234076843763,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"AM253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,{"$f":"\"(deduct) CIT paid: \"&IF(Inputs!$F$38=\"yes\",\"yes\",\"no\")","v":"(deduct) CIT paid: no"},"$mm nominal",null,{"$f":"G290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"H290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"I290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"J290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"K290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"L290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"M290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"N290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"O290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"P290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"Q290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"R290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"S290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"T290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"U290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"V290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"W290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"X290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"Y290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"Z290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AA290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AB290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AC290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AD290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AE290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AF290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AG290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AH290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AI290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AJ290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AK290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AL290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AM290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AN290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AO290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AP290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AQ290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AR290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AS290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AT290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AU290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AV290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AW290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AX290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AY290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"AZ290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"BA290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"BB290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"BC290*(Inputs!$F$38=\"yes\")*-1","v":0},{"$f":"BD290*(Inputs!$F$38=\"yes\")*-1","v":0}]
[null,null,2244.818341922391,"RRT closing balance","$mm nominal",null,{"$f":"SUM(G311:G314)","v":-153.75},-415.125,-452.022786,-267.01443629999994,-78.305919605999918,114.1767674218801,196.33234076843763,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM311:AM314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource Rent Tax payable","$mm nominal",null,{"$f":"G315*(G315>0)*Inputs!$F$36","v":0},{"$f":"H315*(H315>0)*Inputs!$F$36","v":0},{"$f":"I315*(I315>0)*Inputs!$F$36","v":0},{"$f":"J315*(J315>0)*Inputs!$F$36","v":0},{"$f":"K315*(K315>0)*Inputs!$F$36","v":0},{"$f":"L315*(L315>0)*Inputs!$F$36","v":0},{"$f":"M315*(M315>0)*Inputs!$F$36","v":0},{"$f":"N315*(N315>0)*Inputs!$F$36","v":0},{"$f":"O315*(O315>0)*Inputs!$F$36","v":0},{"$f":"P315*(P315>0)*Inputs!$F$36","v":0},{"$f":"Q315*(Q315>0)*Inputs!$F$36","v":0},{"$f":"R315*(R315>0)*Inputs!$F$36","v":0},{"$f":"S315*(S315>0)*Inputs!$F$36","v":0},{"$f":"T315*(T315>0)*Inputs!$F$36","v":0},{"$f":"U315*(U315>0)*Inputs!$F$36","v":0},{"$f":"V315*(V315>0)*Inputs!$F$36","v":0},{"$f":"W315*(W315>0)*Inputs!$F$36","v":0},{"$f":"X315*(X315>0)*Inputs!$F$36","v":0},{"$f":"Y315*(Y315>0)*Inputs!$F$36","v":0},{"$f":"Z315*(Z315>0)*Inputs!$F$36","v":0},{"$f":"AA315*(AA315>0)*Inputs!$F$36","v":0},{"$f":"AB315*(AB315>0)*Inputs!$F$36","v":0},{"$f":"AC315*(AC315>0)*Inputs!$F$36","v":0},{"$f":"AD315*(AD315>0)*Inputs!$F$36","v":0},{"$f":"AE315*(AE315>0)*Inputs!$F$36","v":0},{"$f":"AF315*(AF315>0)*Inputs!$F$36","v":0},{"$f":"AG315*(AG315>0)*Inputs!$F$36","v":0},{"$f":"AH315*(AH315>0)*Inputs!$F$36","v":0},{"$f":"AI315*(AI315>0)*Inputs!$F$36","v":0},{"$f":"AJ315*(AJ315>0)*Inputs!$F$36","v":0},{"$f":"AK315*(AK315>0)*Inputs!$F$36","v":0},{"$f":"AL315*(AL315>0)*Inputs!$F$36","v":0},{"$f":"AM315*(AM315>0)*Inputs!$F$36","v":0},{"$f":"AN315*(AN315>0)*Inputs!$F$36","v":0},{"$f":"AO315*(AO315>0)*Inputs!$F$36","v":0},{"$f":"AP315*(AP315>0)*Inputs!$F$36","v":0},{"$f":"AQ315*(AQ315>0)*Inputs!$F$36","v":0},{"$f":"AR315*(AR315>0)*Inputs!$F$36","v":0},{"$f":"AS315*(AS315>0)*Inputs!$F$36","v":0},{"$f":"AT315*(AT315>0)*Inputs!$F$36","v":0},{"$f":"AU315*(AU315>0)*Inputs!$F$36","v":0},{"$f":"AV315*(AV315>0)*Inputs!$F$36","v":0},{"$f":"AW315*(AW315>0)*Inputs!$F$36","v":0},{"$f":"AX315*(AX315>0)*Inputs!$F$36","v":0},{"$f":"AY315*(AY315>0)*Inputs!$F$36","v":0},{"$f":"AZ315*(AZ315>0)*Inputs!$F$36","v":0},{"$f":"BA315*(BA315>0)*Inputs!$F$36","v":0},{"$f":"BB315*(BB315>0)*Inputs!$F$36","v":0},{"$f":"BC315*(BC315>0)*Inputs!$F$36","v":0},{"$f":"BD315*(BD315>0)*Inputs!$F$36","v":0}]
[null,null,null,"Check"]
[null,null,{"$f":"SUM(G318:BD318)","v":3611.0364838283904},"NCF after royalty and CIT if deductible","$mm nominal",null,{"$f":"G313+G314","v":-153.75},-261.375,-36.897786000000011,185.00834970000002,188.70851669400002,192.48268702788002,196.33234076843763,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"AM313+AM314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cumulative IRR","%",null,{"$f":"IFERROR(IRR($G$318:G318),0)","v":0},{"$f":"IFERROR(IRR($G$318:H318),0)","v":0},{"$f":"IFERROR(IRR($G$318:I318),0)","v":0},{"$f":"IFERROR(IRR($G$318:J318),0)","v":-0.33556101428335516},{"$f":"IFERROR(IRR($G$318:K318),0)","v":-6.6608060769304256E-2},{"$f":"IFERROR(IRR($G$318:L318),0)","v":7.1505358034387623E-2},{"$f":"IFERROR(IRR($G$318:M318),0)","v":0.15091069727219009},{"$f":"IFERROR(IRR($G$318:N318),0)","v":0.19990840360694517},{"$f":"IFERROR(IRR($G$318:O318),0)","v":0.23168398070768248},{"$f":"IFERROR(IRR($G$318:P318),0)","v":0.25306461130074998},{"$f":"IFERROR(IRR($G$318:Q318),0)","v":0.26786279523432643},{"$f":"IFERROR(IRR($G$318:R318),0)","v":0.27833400606249548},{"$f":"IFERROR(IRR($G$318:S318),0)","v":0.28587492810322224},{"$f":"IFERROR(IRR($G$318:T318),0)","v":0.29138304372565904},{"$f":"IFERROR(IRR($G$318:U318),0)","v":0.29545289721696655},{"$f":"IFERROR(IRR($G$318:V318),0)","v":0.29848847360113995},{"$f":"IFERROR(IRR($G$318:W318),0)","v":0.30077019138469274},{"$f":"IFERROR(IRR($G$318:X318),0)","v":0.30249623652069024},{"$f":"IFERROR(IRR($G$318:Y318),0)","v":0.30380883401427905},{"$f":"IFERROR(IRR($G$318:Z318),0)","v":0.3048113838801374},{"$f":"IFERROR(IRR($G$318:AA318),0)","v":0.30557989511377914},{"$f":"IFERROR(IRR($G$318:AB318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AC318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AD318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AE318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AF318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AG318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AH318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AI318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AJ318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AK318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AL318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AM318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AN318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AO318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AP318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AQ318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AR318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AS318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AT318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AU318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AV318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AW318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AX318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AY318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:AZ318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:BA318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:BB318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:BC318),0)","v":0.30580810192185259},{"$f":"IFERROR(IRR($G$318:BD318),0)","v":0.30580810192185259}]
[]
[null,null,null,"Variable Profit Tax"]
[null,null,null,"Tax base (taxable profits)","$mm nominal",null,{"$f":"G289*(G289>0)","v":0},0,61.145135999999937,180.70035173385975,187.22429032902363,194.01499418820805,201.08747495763393,208.45773153665306,212.62688616738612,216.87942389073388,221.21701236854855,225.64135261591949,230.15417966823793,234.75726326160265,239.45240852683474,244.24145669737135,249.1262858313188,254.10881154794521,259.19098777890406,264.37480753448216,269.66230368517176,110.02221990355008,0,0,0,0,0,0,0,0,0,0,{"$f":"AM289*(AM289>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxable profits/Sale revenue","%",null,{"$f":"IFERROR(G289/G49,0)","v":0},{"$f":"IFERROR(H289/H49,0)","v":0},0.45664954038656419,0.52922448267077793,0.53757981122464216,0.54615495821361959,0.55496479589265413,0.56402486402486407,0.56402486402486396,0.56402486402486407,0.56402486402486407,0.56402486402486407,0.56402486402486407,0.56402486402486407,0.56402486402486407,0.56402486402486396,0.56402486402486396,0.56402486402486407,0.56402486402486396,0.56402486402486407,0.56402486402486396,0.56402486402486396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax rate","%",null,{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/G323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/G323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/H323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/H323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/I323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/I323))),0)","v":0.12372164222514768},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/J323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/J323))),0)","v":0.12732531205011349},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/K323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/K323))),0)","v":0.12767773314875197},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/L323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/L323))),0)","v":0.12802821375228385},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/M323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/M323))),0)","v":0.12837700681410225},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/N323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/N323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/O323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/O323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/P323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/P323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/Q323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/Q323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/R323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/R323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/S323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/S323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/T323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/T323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/U323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/U323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/V323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/V323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/W323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/W323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/X323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/X323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/Y323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/Y323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/Z323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/Z323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AA323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AA323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AB323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AB323))),0)","v":0.12872434219589474},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AC323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AC323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AD323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AD323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AE323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AE323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AF323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AF323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AG323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AG323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AH323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AH323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AI323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AI323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AJ323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AJ323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AK323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AK323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AL323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AL323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AM323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AM323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AN323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AN323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AO323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AO323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AP323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AP323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AQ323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AQ323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AR323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AR323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AS323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AS323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AT323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AT323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AU323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AU323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AV323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AV323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AW323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AW323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AX323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AX323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AY323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AY323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AZ323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/AZ323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BA323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BA323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BB323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BB323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BC323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BC323))),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BD323))<Inputs!$F$154,0,Inputs!$F$153-(Inputs!$F$153*(Inputs!$F$154/BD323))),0)","v":0}]
[null,null,null,"VPT payable","$mm nominal",null,{"$f":"Inputs!$F$44*G322*G324","v":0},{"$f":"Inputs!$F$44*H322*H324","v":0},{"$f":"Inputs!$F$44*I322*I324","v":0},{"$f":"Inputs!$F$44*J322*J324","v":0},{"$f":"Inputs!$F$44*K322*K324","v":0},{"$f":"Inputs!$F$44*L322*L324","v":0},{"$f":"Inputs!$F$44*M322*M324","v":0},{"$f":"Inputs!$F$44*N322*N324","v":0},{"$f":"Inputs!$F$44*O322*O324","v":0},{"$f":"Inputs!$F$44*P322*P324","v":0},{"$f":"Inputs!$F$44*Q322*Q324","v":0},{"$f":"Inputs!$F$44*R322*R324","v":0},{"$f":"Inputs!$F$44*S322*S324","v":0},{"$f":"Inputs!$F$44*T322*T324","v":0},{"$f":"Inputs!$F$44*U322*U324","v":0},{"$f":"Inputs!$F$44*V322*V324","v":0},{"$f":"Inputs!$F$44*W322*W324","v":0},{"$f":"Inputs!$F$44*X322*X324","v":0},{"$f":"Inputs!$F$44*Y322*Y324","v":0},{"$f":"Inputs!$F$44*Z322*Z324","v":0},{"$f":"Inputs!$F$44*AA322*AA324","v":0},{"$f":"Inputs!$F$44*AB322*AB324","v":0},{"$f":"Inputs!$F$44*AC322*AC324","v":0},{"$f":"Inputs!$F$44*AD322*AD324","v":0},{"$f":"Inputs!$F$44*AE322*AE324","v":0},{"$f":"Inputs!$F$44*AF322*AF324","v":0},{"$f":"Inputs!$F$44*AG322*AG324","v":0},{"$f":"Inputs!$F$44*AH322*AH324","v":0},{"$f":"Inputs!$F$44*AI322*AI324","v":0},{"$f":"Inputs!$F$44*AJ322*AJ324","v":0},{"$f":"Inputs!$F$44*AK322*AK324","v":0},{"$f":"Inputs!$F$44*AL322*AL324","v":0},{"$f":"Inputs!$F$44*AM322*AM324","v":0},{"$f":"Inputs!$F$44*AN322*AN324","v":0},{"$f":"Inputs!$F$44*AO322*AO324","v":0},{"$f":"Inputs!$F$44*AP322*AP324","v":0},{"$f":"Inputs!$F$44*AQ322*AQ324","v":0},{"$f":"Inputs!$F$44*AR322*AR324","v":0},{"$f":"Inputs!$F$44*AS322*AS324","v":0},{"$f":"Inputs!$F$44*AT322*AT324","v":0},{"$f":"Inputs!$F$44*AU322*AU324","v":0},{"$f":"Inputs!$F$44*AV322*AV324","v":0},{"$f":"Inputs!$F$44*AW322*AW324","v":0},{"$f":"Inputs!$F$44*AX322*AX324","v":0},{"$f":"Inputs!$F$44*AY322*AY324","v":0},{"$f":"Inputs!$F$44*AZ322*AZ324","v":0},{"$f":"Inputs!$F$44*BA322*BA324","v":0},{"$f":"Inputs!$F$44*BB322*BB324","v":0},{"$f":"Inputs!$F$44*BC322*BC324","v":0},{"$f":"Inputs!$F$44*BD322*BD324","v":0}]
[]
[null,null,null,"South Africa gold tax"]
[null,null,null,"Profit ratio",null,null,{"$f":"IF(G323*100<=0,0,G323*100)","v":0},0,45.664954038656418,52.92244826707779,53.757981122464216,54.615495821361961,55.496479589265412,56.40248640248641,56.402486402486396,56.40248640248641,56.40248640248641,56.40248640248641,56.40248640248641,56.40248640248641,56.40248640248641,56.402486402486396,56.402486402486396,56.40248640248641,56.402486402486396,56.40248640248641,56.402486402486396,56.402486402486396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax rate",null,null,{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!G328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!G328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!H328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!H328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!I328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!I328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!J328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!J328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!K328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!K328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!L328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!L328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!M328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!M328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!N328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!N328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!O328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!O328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!P328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!P328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!Q328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!Q328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!R328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!R328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!S328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!S328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!T328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!T328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!U328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!U328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!V328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!V328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!W328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!W328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!X328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!X328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!Y328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!Y328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!Z328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!Z328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AA328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AA328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AB328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AB328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AC328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AC328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AD328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AD328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AE328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AE328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AF328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AF328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AG328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AG328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AH328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AH328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AI328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AI328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AJ328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AJ328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AK328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AK328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AL328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AL328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AM328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AM328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AN328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AN328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AO328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AO328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AP328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AP328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AQ328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AQ328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AR328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AR328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AS328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AS328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AT328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AT328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AU328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AU328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AV328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AV328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AW328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AW328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AX328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AX328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AY328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AY328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AZ328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!AZ328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BA328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BA328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BB328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BB328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BC328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BC328)),0),0)","v":0},{"$f":"IFERROR(IF(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BD328)>0,(Inputs!$F$46-((Inputs!$F$46*Inputs!$F$47)/Model!BD328)),0),0)","v":0}]
[null,null,null,"Tax payable (switch)",null,null,{"$f":"G289*G329/100*Inputs!$F$45","v":0},{"$f":"H289*H329/100*Inputs!$F$45","v":0},{"$f":"I289*I329/100*Inputs!$F$45","v":0},{"$f":"J289*J329/100*Inputs!$F$45","v":0},{"$f":"K289*K329/100*Inputs!$F$45","v":0},{"$f":"L289*L329/100*Inputs!$F$45","v":0},{"$f":"M289*M329/100*Inputs!$F$45","v":0},{"$f":"N289*N329/100*Inputs!$F$45","v":0},{"$f":"O289*O329/100*Inputs!$F$45","v":0},{"$f":"P289*P329/100*Inputs!$F$45","v":0},{"$f":"Q289*Q329/100*Inputs!$F$45","v":0},{"$f":"R289*R329/100*Inputs!$F$45","v":0},{"$f":"S289*S329/100*Inputs!$F$45","v":0},{"$f":"T289*T329/100*Inputs!$F$45","v":0},{"$f":"U289*U329/100*Inputs!$F$45","v":0},{"$f":"V289*V329/100*Inputs!$F$45","v":0},{"$f":"W289*W329/100*Inputs!$F$45","v":0},{"$f":"X289*X329/100*Inputs!$F$45","v":0},{"$f":"Y289*Y329/100*Inputs!$F$45","v":0},{"$f":"Z289*Z329/100*Inputs!$F$45","v":0},{"$f":"AA289*AA329/100*Inputs!$F$45","v":0},{"$f":"AB289*AB329/100*Inputs!$F$45","v":0},{"$f":"AC289*AC329/100*Inputs!$F$45","v":0},{"$f":"AD289*AD329/100*Inputs!$F$45","v":0},{"$f":"AE289*AE329/100*Inputs!$F$45","v":0},{"$f":"AF289*AF329/100*Inputs!$F$45","v":0},{"$f":"AG289*AG329/100*Inputs!$F$45","v":0},{"$f":"AH289*AH329/100*Inputs!$F$45","v":0},{"$f":"AI289*AI329/100*Inputs!$F$45","v":0},{"$f":"AJ289*AJ329/100*Inputs!$F$45","v":0},{"$f":"AK289*AK329/100*Inputs!$F$45","v":0},{"$f":"AL289*AL329/100*Inputs!$F$45","v":0},{"$f":"AM289*AM329/100*Inputs!$F$45","v":0},{"$f":"AN289*AN329/100*Inputs!$F$45","v":0},{"$f":"AO289*AO329/100*Inputs!$F$45","v":0},{"$f":"AP289*AP329/100*Inputs!$F$45","v":0},{"$f":"AQ289*AQ329/100*Inputs!$F$45","v":0},{"$f":"AR289*AR329/100*Inputs!$F$45","v":0},{"$f":"AS289*AS329/100*Inputs!$F$45","v":0},{"$f":"AT289*AT329/100*Inputs!$F$45","v":0},{"$f":"AU289*AU329/100*Inputs!$F$45","v":0},{"$f":"AV289*AV329/100*Inputs!$F$45","v":0},{"$f":"AW289*AW329/100*Inputs!$F$45","v":0},{"$f":"AX289*AX329/100*Inputs!$F$45","v":0},{"$f":"AY289*AY329/100*Inputs!$F$45","v":0},{"$f":"AZ289*AZ329/100*Inputs!$F$45","v":0},{"$f":"BA289*BA329/100*Inputs!$F$45","v":0},{"$f":"BB289*BB329/100*Inputs!$F$45","v":0},{"$f":"BC289*BC329/100*Inputs!$F$45","v":0},{"$f":"BD289*BD329/100*Inputs!$F$45","v":0}]
[]
[null,null,null,"Total PROFIT TAXES exc WHT",null,null,{"$f":"G290+G316+G325+G330","v":0},{"$f":"H290+H316+H325+H330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"DIVIDEND PAYMENTS"]
[]
[null,null,{"$f":"SUM(G337:BD337)","v":3611.0364838283904},"Project NCF after decommissioning, payments before CIT","$mm nominal",null,{"$f":"G253","v":-153.75},-261.375,-36.897786000000011,185.00834970000002,188.70851669400002,192.48268702788002,196.33234076843763,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"AM253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G338:BD338)","v":45.100875623929113},"Lender net cash flows","$mm nominal",null,{"$f":"G304","v":-75},-127.5,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deductable profit taxes","$mm nominal",null,{"$f":"G332","v":0},{"$f":"H332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G340:BD340)","v":3565.9356082044615},"Contractor cash flow before distributions","$mm nominal",null,{"$f":"G337-SUM(G338:G339)","v":-78.75},-133.875,-86.417961124785833,135.4881745752142,139.1883415692142,142.9625119030942,146.81216564365181,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"AM337-SUM(AM338:AM339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G341:BD341)","v":129697.38048804735},"Cumulative contractor cash flow before distributions","$mm nominal",null,{"$f":"SUM($G$340:G340)","v":-78.75},{"$f":"SUM($G$340:H340)","v":-212.625},{"$f":"SUM($G$340:I340)","v":-299.04296112478585},{"$f":"SUM($G$340:J340)","v":-163.55478654957165},{"$f":"SUM($G$340:K340)","v":-24.366444980357443},{"$f":"SUM($G$340:L340)","v":118.59606692273675},{"$f":"SUM($G$340:M340)","v":265.40823256638856},{"$f":"SUM($G$340:N340)","v":465.66722015019485},{"$f":"SUM($G$340:O340)","v":669.93138748567731},{"$f":"SUM($G$340:P340)","v":878.28083816786943},{"$f":"SUM($G$340:Q340)","v":1090.7972778637054},{"$f":"SUM($G$340:R340)","v":1307.564046353458},{"$f":"SUM($G$340:S340)","v":1528.6661502130057},{"$f":"SUM($G$340:T340)","v":1754.1902961497444},{"$f":"SUM($G$340:U340)","v":1984.224925005218},{"$f":"SUM($G$340:V340)","v":2218.8602464378009},{"$f":"SUM($G$340:W340)","v":2458.1882742990356},{"$f":"SUM($G$340:X340)","v":2702.3028627174949},{"$f":"SUM($G$340:Y340)","v":2951.2997429043235},{"$f":"SUM($G$340:Z340)","v":3205.2765606948883},{"$f":"SUM($G$340:AA340)","v":3464.3329148412645},{"$f":"SUM($G$340:AB340)","v":3565.9356082044615},{"$f":"SUM($G$340:AC340)","v":3565.9356082044615},{"$f":"SUM($G$340:AD340)","v":3565.9356082044615},{"$f":"SUM($G$340:AE340)","v":3565.9356082044615},{"$f":"SUM($G$340:AF340)","v":3565.9356082044615},{"$f":"SUM($G$340:AG340)","v":3565.9356082044615},{"$f":"SUM($G$340:AH340)","v":3565.9356082044615},{"$f":"SUM($G$340:AI340)","v":3565.9356082044615},{"$f":"SUM($G$340:AJ340)","v":3565.9356082044615},{"$f":"SUM($G$340:AK340)","v":3565.9356082044615},{"$f":"SUM($G$340:AL340)","v":3565.9356082044615},{"$f":"SUM($G$340:AM340)","v":3565.9356082044615},{"$f":"SUM($G$340:AN340)","v":3565.9356082044615},{"$f":"SUM($G$340:AO340)","v":3565.9356082044615},{"$f":"SUM($G$340:AP340)","v":3565.9356082044615},{"$f":"SUM($G$340:AQ340)","v":3565.9356082044615},{"$f":"SUM($G$340:AR340)","v":3565.9356082044615},{"$f":"SUM($G$340:AS340)","v":3565.9356082044615},{"$f":"SUM($G$340:AT340)","v":3565.9356082044615},{"$f":"SUM($G$340:AU340)","v":3565.9356082044615},{"$f":"SUM($G$340:AV340)","v":3565.9356082044615},{"$f":"SUM($G$340:AW340)","v":3565.9356082044615},{"$f":"SUM($G$340:AX340)","v":3565.9356082044615},{"$f":"SUM($G$340:AY340)","v":3565.9356082044615},{"$f":"SUM($G$340:AZ340)","v":3565.9356082044615},{"$f":"SUM($G$340:BA340)","v":3565.9356082044615},{"$f":"SUM($G$340:BB340)","v":3565.9356082044615},{"$f":"SUM($G$340:BC340)","v":3565.9356082044615},{"$f":"SUM($G$340:BD340)","v":3565.9356082044615}]
[null,null,{"$f":"SUM(G342:BD342)","v":3565.9356082044615},"Distributable cash","$mm nominal",null,{"$f":"IF(G341<0,0,MAX(0,MIN(G341,G340)))","v":0},0,0,0,0,118.59606692273675,146.81216564365181,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM341<0,0,MAX(0,MIN(AM341,AM340)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"State participation","%",null,{"$f":"IF(Inputs!$F$54=1,IF(G31>Inputs!$U$84,Inputs!$U$85,IF(G31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!G31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(H31>Inputs!$U$84,Inputs!$U$85,IF(H31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!H31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(I31>Inputs!$U$84,Inputs!$U$85,IF(I31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!I31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(J31>Inputs!$U$84,Inputs!$U$85,IF(J31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!J31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(K31>Inputs!$U$84,Inputs!$U$85,IF(K31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!K31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(L31>Inputs!$U$84,Inputs!$U$85,IF(L31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!L31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(M31>Inputs!$U$84,Inputs!$U$85,IF(M31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!M31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(N31>Inputs!$U$84,Inputs!$U$85,IF(N31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!N31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(O31>Inputs!$U$84,Inputs!$U$85,IF(O31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!O31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(P31>Inputs!$U$84,Inputs!$U$85,IF(P31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!P31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(Q31>Inputs!$U$84,Inputs!$U$85,IF(Q31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!Q31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(R31>Inputs!$U$84,Inputs!$U$85,IF(R31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!R31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(S31>Inputs!$U$84,Inputs!$U$85,IF(S31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!S31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(T31>Inputs!$U$84,Inputs!$U$85,IF(T31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!T31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(U31>Inputs!$U$84,Inputs!$U$85,IF(U31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!U31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(V31>Inputs!$U$84,Inputs!$U$85,IF(V31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!V31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(W31>Inputs!$U$84,Inputs!$U$85,IF(W31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!W31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(X31>Inputs!$U$84,Inputs!$U$85,IF(X31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!X31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(Y31>Inputs!$U$84,Inputs!$U$85,IF(Y31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!Y31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(Z31>Inputs!$U$84,Inputs!$U$85,IF(Z31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!Z31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AA31>Inputs!$U$84,Inputs!$U$85,IF(AA31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AA31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AB31>Inputs!$U$84,Inputs!$U$85,IF(AB31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AB31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AC31>Inputs!$U$84,Inputs!$U$85,IF(AC31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AC31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AD31>Inputs!$U$84,Inputs!$U$85,IF(AD31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AD31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AE31>Inputs!$U$84,Inputs!$U$85,IF(AE31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AE31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AF31>Inputs!$U$84,Inputs!$U$85,IF(AF31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AF31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AG31>Inputs!$U$84,Inputs!$U$85,IF(AG31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AG31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AH31>Inputs!$U$84,Inputs!$U$85,IF(AH31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AH31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AI31>Inputs!$U$84,Inputs!$U$85,IF(AI31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AI31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AJ31>Inputs!$U$84,Inputs!$U$85,IF(AJ31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AJ31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AK31>Inputs!$U$84,Inputs!$U$85,IF(AK31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AK31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AL31>Inputs!$U$84,Inputs!$U$85,IF(AL31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AL31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AM31>Inputs!$U$84,Inputs!$U$85,IF(AM31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AM31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AN31>Inputs!$U$84,Inputs!$U$85,IF(AN31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AN31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AO31>Inputs!$U$84,Inputs!$U$85,IF(AO31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AO31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AP31>Inputs!$U$84,Inputs!$U$85,IF(AP31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AP31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AQ31>Inputs!$U$84,Inputs!$U$85,IF(AQ31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AQ31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AR31>Inputs!$U$84,Inputs!$U$85,IF(AR31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AR31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AS31>Inputs!$U$84,Inputs!$U$85,IF(AS31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AS31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AT31>Inputs!$U$84,Inputs!$U$85,IF(AT31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AT31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AU31>Inputs!$U$84,Inputs!$U$85,IF(AU31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AU31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AV31>Inputs!$U$84,Inputs!$U$85,IF(AV31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AV31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AW31>Inputs!$U$84,Inputs!$U$85,IF(AW31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AW31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AX31>Inputs!$U$84,Inputs!$U$85,IF(AX31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AX31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AY31>Inputs!$U$84,Inputs!$U$85,IF(AY31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AY31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(AZ31>Inputs!$U$84,Inputs!$U$85,IF(AZ31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!AZ31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(BA31>Inputs!$U$84,Inputs!$U$85,IF(BA31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!BA31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(BB31>Inputs!$U$84,Inputs!$U$85,IF(BB31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!BB31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(BC31>Inputs!$U$84,Inputs!$U$85,IF(BC31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!BC31))),Inputs!$F$53)","v":0},{"$f":"IF(Inputs!$F$54=1,IF(BD31>Inputs!$U$84,Inputs!$U$85,IF(BD31=0,Inputs!$F$85,INDEX(Inputs!$G$85:$U$85,Model!BD31))),Inputs!$F$53)","v":0}]
[null,null,null,"Divestment amount","%",null,{"$f":"G343","v":0},{"$f":"H343-G343","v":0},{"$f":"I343-H343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G345:BD345)","v":0},"State participation","$mm nominal",null,{"$f":"G$342*(G342>0)*G343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM$342*(AM342>0)*AM343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Market value of equity","$mm nominal",null,{"$f":"NPV(Inputs!$F$176,G$340:$BD$340)","v":691.97392745512229},{"$f":"NPV(Inputs!$F$176,H$340:$BD$340)","v":857.22066838701255},{"$f":"NPV(Inputs!$F$176,I$340:$BD$340)","v":1098.2482519353896},{"$f":"NPV(Inputs!$F$176,J$340:$BD$340)","v":1321.9472445520989},{"$f":"NPV(Inputs!$F$176,K$340:$BD$340)","v":1351.7024755458967},{"$f":"NPV(Inputs!$F$176,L$340:$BD$340)","v":1381.4769434199197},{"$f":"NPV(Inputs!$F$176,M$340:$BD$340)","v":1411.1990494443155},{"$f":"NPV(Inputs!$F$176,N$340:$BD$340)","v":1440.7867649812033},{"$f":"NPV(Inputs!$F$176,O$340:$BD$340)","v":1420.6261230200473},{"$f":"NPV(Inputs!$F$176,P$340:$BD$340)","v":1393.9402210620706},{"$f":"NPV(Inputs!$F$176,Q$340:$BD$340)","v":1359.833298012637},{"$f":"NPV(Inputs!$F$176,R$340:$BD$340)","v":1317.296020568381},{"$f":"NPV(Inputs!$F$176,S$340:$BD$340)","v":1265.1912546496758},{"$f":"NPV(Inputs!$F$176,T$340:$BD$340)","v":1202.2380576213375},{"$f":"NPV(Inputs!$F$176,U$340:$BD$340)","v":1126.993668887266},{"$f":"NPV(Inputs!$F$176,V$340:$BD$340)","v":1037.8332486427007},{"$f":"NPV(Inputs!$F$176,W$340:$BD$340)","v":932.92708329045547},{"$f":"NPV(Inputs!$F$176,X$340:$BD$340)","v":810.2149408405279},{"$f":"NPV(Inputs!$F$176,Y$340:$BD$340)","v":667.37722002713463},{"$f":"NPV(Inputs!$F$176,Z$340:$BD$340)","v":501.80249234369796},{"$f":"NPV(Inputs!$F$176,AA$340:$BD$340)","v":310.55098609609524},{"$f":"NPV(Inputs!$F$176,AB$340:$BD$340)","v":90.313505211730771},{"$f":"NPV(Inputs!$F$176,AC$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AD$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AE$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AF$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AG$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AH$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AI$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AJ$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AK$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AL$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AM$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AN$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AO$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AP$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AQ$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AR$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AS$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AT$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AU$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AV$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AW$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AX$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AY$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,AZ$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,BA$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,BB$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,BC$340:$BD$340)","v":0},{"$f":"NPV(Inputs!$F$176,BD$340:$BD$340)","v":0}]
[null,null,{"$f":"SUM(G347:BD347)","v":0},"Equity purchase by minority shareholder","$mm nominal",null,{"$f":"G346*G344*(1-Inputs!$F$179)","v":0},{"$f":"H346*H344*(1-Inputs!$F$179)","v":0},{"$f":"I346*I344*(1-Inputs!$F$179)","v":0},{"$f":"J346*J344*(1-Inputs!$F$179)","v":0},{"$f":"K346*K344*(1-Inputs!$F$179)","v":0},{"$f":"L346*L344*(1-Inputs!$F$179)","v":0},{"$f":"M346*M344*(1-Inputs!$F$179)","v":0},{"$f":"N346*N344*(1-Inputs!$F$179)","v":0},{"$f":"O346*O344*(1-Inputs!$F$179)","v":0},{"$f":"P346*P344*(1-Inputs!$F$179)","v":0},{"$f":"Q346*Q344*(1-Inputs!$F$179)","v":0},{"$f":"R346*R344*(1-Inputs!$F$179)","v":0},{"$f":"S346*S344*(1-Inputs!$F$179)","v":0},{"$f":"T346*T344*(1-Inputs!$F$179)","v":0},{"$f":"U346*U344*(1-Inputs!$F$179)","v":0},{"$f":"V346*V344*(1-Inputs!$F$179)","v":0},{"$f":"W346*W344*(1-Inputs!$F$179)","v":0},{"$f":"X346*X344*(1-Inputs!$F$179)","v":0},{"$f":"Y346*Y344*(1-Inputs!$F$179)","v":0},{"$f":"Z346*Z344*(1-Inputs!$F$179)","v":0},{"$f":"AA346*AA344*(1-Inputs!$F$179)","v":0},{"$f":"AB346*AB344*(1-Inputs!$F$179)","v":0},{"$f":"AC346*AC344*(1-Inputs!$F$179)","v":0},{"$f":"AD346*AD344*(1-Inputs!$F$179)","v":0},{"$f":"AE346*AE344*(1-Inputs!$F$179)","v":0},{"$f":"AF346*AF344*(1-Inputs!$F$179)","v":0},{"$f":"AG346*AG344*(1-Inputs!$F$179)","v":0},{"$f":"AH346*AH344*(1-Inputs!$F$179)","v":0},{"$f":"AI346*AI344*(1-Inputs!$F$179)","v":0},{"$f":"AJ346*AJ344*(1-Inputs!$F$179)","v":0},{"$f":"AK346*AK344*(1-Inputs!$F$179)","v":0},{"$f":"AL346*AL344*(1-Inputs!$F$179)","v":0},{"$f":"AM346*AM344*(1-Inputs!$F$179)","v":0},{"$f":"AN346*AN344*(1-Inputs!$F$179)","v":0},{"$f":"AO346*AO344*(1-Inputs!$F$179)","v":0},{"$f":"AP346*AP344*(1-Inputs!$F$179)","v":0},{"$f":"AQ346*AQ344*(1-Inputs!$F$179)","v":0},{"$f":"AR346*AR344*(1-Inputs!$F$179)","v":0},{"$f":"AS346*AS344*(1-Inputs!$F$179)","v":0},{"$f":"AT346*AT344*(1-Inputs!$F$179)","v":0},{"$f":"AU346*AU344*(1-Inputs!$F$179)","v":0},{"$f":"AV346*AV344*(1-Inputs!$F$179)","v":0},{"$f":"AW346*AW344*(1-Inputs!$F$179)","v":0},{"$f":"AX346*AX344*(1-Inputs!$F$179)","v":0},{"$f":"AY346*AY344*(1-Inputs!$F$179)","v":0},{"$f":"AZ346*AZ344*(1-Inputs!$F$179)","v":0},{"$f":"BA346*BA344*(1-Inputs!$F$179)","v":0},{"$f":"BB346*BB344*(1-Inputs!$F$179)","v":0},{"$f":"BC346*BC344*(1-Inputs!$F$179)","v":0},{"$f":"BD346*BD344*(1-Inputs!$F$179)","v":0}]
[null,null,null,"Minority shareholder cash flow","$mm nominal",null,{"$f":"G345-G347","v":0},{"$f":"H345-H347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G349:BD349)","v":3565.9356082044615},"Dividend payment","$mm nominal",null,{"$f":"G342-G345+G347","v":0},{"$f":"H342-H345+H347","v":0},0,0,0,118.59606692273675,146.81216564365181,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G350:BD350)","v":3204.8319598216226},"Contractor NCF after DWT and state participation","$mm nominal",null,{"$f":"G340-G357-G361-G345+G347","v":-78.75},{"$f":"H340-H357-H361-H345+H347","v":-133.875},-87.855711124785842,134.29993756860017,138.26733297851655,130.46809825356934,131.8026640714566,180.23308882542565,183.8377506019342,187.51450561397294,191.26479572625237,195.09009164077742,198.991893473593,202.97173134306479,207.03116596992615,211.17178928932458,215.39522507511109,219.70312957661338,224.09719216814557,228.57913601150852,233.15071873173872,91.442424026877404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"WITHHOLDING TAXES"]
[]
[null,null,null,"Dividend Withholding Tax"]
[null,null,null,"Dividend WHT base","$mm nominal",null,{"$f":"G349","v":0},{"$f":"H349","v":0},0,0,0,118.59606692273675,146.81216564365181,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G357:BD357)","v":356.59356082044616},"Dividend Withholding Tax payable","$mm nominal",null,{"$f":"G356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"H356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"I356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"J356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"K356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"L356*Inputs!$F$51*Inputs!$F$169","v":11.859606692273676},{"$f":"M356*Inputs!$F$51*Inputs!$F$169","v":14.681216564365181},{"$f":"N356*Inputs!$F$51*Inputs!$F$169","v":20.025898758380631},{"$f":"O356*Inputs!$F$51*Inputs!$F$169","v":20.426416733548248},{"$f":"P356*Inputs!$F$51*Inputs!$F$169","v":20.834945068219216},{"$f":"Q356*Inputs!$F$51*Inputs!$F$169","v":21.251643969583597},{"$f":"R356*Inputs!$F$51*Inputs!$F$169","v":21.676676848975269},{"$f":"S356*Inputs!$F$51*Inputs!$F$169","v":22.11021038595478},{"$f":"T356*Inputs!$F$51*Inputs!$F$169","v":22.552414593673866},{"$f":"U356*Inputs!$F$51*Inputs!$F$169","v":23.00346288554735},{"$f":"V356*Inputs!$F$51*Inputs!$F$169","v":23.463532143258291},{"$f":"W356*Inputs!$F$51*Inputs!$F$169","v":23.932802786123457},{"$f":"X356*Inputs!$F$51*Inputs!$F$169","v":24.411458841845931},{"$f":"Y356*Inputs!$F$51*Inputs!$F$169","v":24.899688018682841},{"$f":"Z356*Inputs!$F$51*Inputs!$F$169","v":25.397681779056505},{"$f":"AA356*Inputs!$F$51*Inputs!$F$169","v":25.905635414637636},{"$f":"AB356*Inputs!$F$51*Inputs!$F$169","v":10.160269336319713},{"$f":"AC356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AD356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AE356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AF356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AG356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AH356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AI356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AJ356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AK356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AL356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AM356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AN356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AO356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AP356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AQ356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AR356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AS356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AT356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AU356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AV356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AW356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AX356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AY356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"AZ356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"BA356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"BB356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"BC356*Inputs!$F$51*Inputs!$F$169","v":0},{"$f":"BD356*Inputs!$F$51*Inputs!$F$169","v":0}]
[]
[null,null,null,"Interest Withholding Tax"]
[null,null,null,"Interest WHT base","$mm nominal",null,{"$f":"G305","v":0},0,14.377500000000037,11.88237006614024,9.2100859069763974,6.3480695725119221,3.2828500783004677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Withholding Tax payable","$mm nominal",null,{"$f":"G360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"H360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"I360*Inputs!$F$52*Inputs!$F$169","v":1.4377500000000039},{"$f":"J360*Inputs!$F$52*Inputs!$F$169","v":1.188237006614024},{"$f":"K360*Inputs!$F$52*Inputs!$F$169","v":0.92100859069763974},{"$f":"L360*Inputs!$F$52*Inputs!$F$169","v":0.63480695725119229},{"$f":"M360*Inputs!$F$52*Inputs!$F$169","v":0.32828500783004677},{"$f":"N360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"O360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"P360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"Q360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"R360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"S360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"T360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"U360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"V360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"W360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"X360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"Y360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"Z360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AA360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AB360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AC360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AD360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AE360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AF360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AG360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AH360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AI360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AJ360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AK360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AL360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AM360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AN360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AO360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AP360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AQ360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AR360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AS360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AT360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AU360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AV360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AW360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AX360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AY360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"AZ360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"BA360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"BB360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"BC360*Inputs!$F$52*Inputs!$F$169","v":0},{"$f":"BD360*Inputs!$F$52*Inputs!$F$169","v":0}]
[]
[null,null,null,"TOTAL PROFIT TAXES",null,null,{"$f":"G332+G357+G361","v":0},{"$f":"H332+H357+H361","v":0},1.4377500000000039,1.188237006614024,0.92100859069763974,12.494413649524869,15.009501572195228,20.025898758380631,20.426416733548248,20.834945068219216,21.251643969583597,21.676676848975269,22.11021038595478,22.552414593673866,23.00346288554735,23.463532143258291,23.932802786123457,24.411458841845931,24.899688018682841,25.397681779056505,25.905635414637636,10.160269336319713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["FINANCIAL SUMMARY"]
[]
[null,null,null,"Project indicators:Nominal"]
[null,null,{"$f":"SUM(G368:BD368)","v":5134.9305821434436},"EBITDA","$mm nominal",null,{"$f":"G210","v":0},0,89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,{"$f":"AM210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G369:BD369)","v":5134.9305821434436},"EBIT","$mm nominal",null,{"$f":"G276","v":0},0,89.994599999999977,229.48622999999998,234.07595460000002,238.75747369199999,243.53262316583999,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,{"$f":"AM276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G370:BD370)","v":5089.8297065195156},"EBT","$mm nominal",null,{"$f":"G276-G305","v":0},0,75.617099999999937,217.60385993385972,224.86586869302363,232.40940411948807,240.24977308753952,248.40327562915675,253.37134114173989,258.43876796457471,263.60754332386625,268.87969419034351,274.25728807415044,279.74243383563339,285.33728251234612,291.04402816259295,296.86490872584483,302.80220690036174,308.85825103836896,315.03541605913631,321.33612438031906,131.10513874717014,0,0,0,0,0,0,0,0,0,0,{"$f":"AM276-AM305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total ","Contractor Net Cash Flow: Nominal"]
[null,null,{"$f":"SUM(G373:BD373)","v":3611.0364838283904},"Project NCF after decommissioning, payments before CIT","$mm nominal",null,{"$f":"G253","v":-153.75},-261.375,-36.897786000000011,185.00834970000002,188.70851669400002,192.48268702788002,196.33234076843763,200.25898758380629,204.26416733548245,208.34945068219216,212.51643969583597,216.76676848975268,221.10210385954778,225.52414593673865,230.0346288554735,234.63532143258288,239.32802786123455,244.11458841845931,248.99688018682841,253.97681779056504,259.05635414637635,101.60269336319712,0,0,0,0,0,0,0,0,0,0,{"$f":"AM253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,45.100875623929113,"Less: Lender net cash flow","$mm nominal",null,{"$f":"G304","v":-75},-127.5,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,361.10364838283908,"Less: taxes","$mm nominal",null,{"$f":"G363","v":0},{"$f":"H363","v":0},1.4377500000000039,1.188237006614024,0.92100859069763974,12.494413649524869,15.009501572195228,20.025898758380631,20.426416733548248,20.834945068219216,21.251643969583597,21.676676848975269,22.11021038595478,22.552414593673866,23.00346288554735,23.463532143258291,23.932802786123457,24.411458841845931,24.899688018682841,25.397681779056505,25.905635414637636,10.160269336319713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State participation","$mm nominal",null,{"$f":"G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Plus: equity sale to min shareholder","$mm nominal",null,{"$f":"G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3204.8319598216226,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"G373-SUM(G374:G376)+G377","v":-78.75},-133.875,-87.855711124785842,134.29993756860017,138.26733297851655,130.46809825356934,131.80266407145658,180.23308882542565,183.8377506019342,187.51450561397294,191.26479572625237,195.09009164077742,198.991893473593,202.97173134306479,207.03116596992615,211.17178928932458,215.39522507511109,219.70312957661338,224.09719216814557,228.57913601150852,233.15071873173872,91.442424026877404,0,0,0,0,0,0,0,0,0,0,{"$f":"AM373-SUM(AM374:AM376)+AM377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G378:BD378),0)","v":0.36047619246197393},"Contractor post-tax IRR"]
[null,null,{"$f":"SUM(G380:BD380)","v":0},"Decommissioning cash flow","$mm nominal",null,{"$f":"G79+G80+G81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM79+AM80+AM81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Contractor Net Cash Flow: Real"]
[null,null,null,"Inflation index (from above)",null,null,{"$f":"G42","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,{"$f":"AM42","v":1.8845405921011289},1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164]
[null,null,{"$f":"SUM(G384:BD384)","v":2759.6450000000004},"Project NCF after royalty, bonus and decommissioning","$mm const",null,{"$f":"G373/G$383","v":-153.75},-256.25,-35.465000000000011,174.33750000000003,174.33750000000003,174.33750000000001,174.33750000000001,174.33749999999998,174.33749999999998,174.33750000000003,174.33750000000001,174.33750000000003,174.33750000000003,174.33749999999998,174.33750000000001,174.33750000000001,174.33749999999998,174.33750000000001,174.33749999999998,174.33750000000003,174.33750000000001,67.034999999999982,0,0,0,0,0,0,0,0,0,0,{"$f":"AM373/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28.834647357563881,"Less: Lender net cash flow","$mm const",null,{"$f":"G374/G$383","v":-75},-125,47.597246371381992,46.663967030766663,45.748987285065354,44.85194831869152,43.972498351658352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM374/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,278.77307550926196,"Less: taxes","$mm nominal",null,{"$f":"G375/G$383","v":0},0,1.3819204152249172,1.1197022700677191,0.85086957384714046,11.316575393134114,13.32800785698802,17.43375,17.43375,17.433750000000003,17.43375,17.433750000000003,17.433750000000003,17.43375,17.433750000000003,17.433750000000003,17.43375,17.433750000000003,17.433749999999996,17.433750000000003,17.433750000000003,6.7034999999999991,0,0,0,0,0,0,0,0,0,0,{"$f":"AM375/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Less: State participation","$mm const",null,{"$f":"G376/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM376/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Plus: equity sale","$mm const",null,{"$f":"G377/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM377/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2452.037277133174,"Contractor post-tax cash flow","$mm const",null,{"$f":"G384-SUM(G385:G387)+G388","v":-78.75},-131.25,-84.444166786606928,126.55383069916564,127.73764314108755,118.16897628817438,117.03699379135364,156.90374999999997,156.90374999999997,156.90375000000003,156.90375,156.90375000000003,156.90375000000003,156.90374999999997,156.90375,156.90375,156.90374999999997,156.90375,156.90374999999997,156.90375000000003,156.90375,60.331499999999984,0,0,0,0,0,0,0,0,0,0,{"$f":"AM384-SUM(AM385:AM387)+AM388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G389:BD389),0)","v":0.33380018868132244},"Contractor post-tax IRR"]
[null,null,{"$f":"SUM(G391:BD391)","v":0},"Decommissioning cash flow","$mm const",null,{"$f":"G380/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM380/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Payback Period: Real"]
[null,null,{"$f":"SUM(G394:BD394)","v":2452.037277133174},"Contractor post-tax cash flow","$mm const",null,{"$f":"G389","v":-78.75},-131.25,-84.444166786606928,126.55383069916564,127.73764314108755,118.16897628817438,117.03699379135364,156.90374999999997,156.90374999999997,156.90375000000003,156.90375,156.90375000000003,156.90375000000003,156.90374999999997,156.90375,156.90375,156.90374999999997,156.90375,156.90374999999997,156.90375000000003,156.90375,60.331499999999984,0,0,0,0,0,0,0,0,0,0,{"$f":"AM389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G395:BD395)","v":89796.553031381103},"Cumulative contractor post-tax cash flow","$mm const",null,{"$f":"G394+F395","v":-78.75},-210,-294.44416678660696,-167.89033608744131,-40.152692946353767,78.016283341820611,195.05327713317425,351.95702713317422,508.86077713317422,665.76452713317428,822.66827713317434,979.5720271331744,1136.4757771331745,1293.3795271331744,1450.2832771331744,1607.1870271331743,1764.0907771331742,1920.9945271331742,2077.8982771331744,2234.8020271331743,2391.7057771331743,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,{"$f":"AM394+AL395","v":2452.037277133174},2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174,2452.037277133174]
[null,null,{"$f":"SUM(G396:BD396)","v":5.3397904780729828},"Payback period NPV0","year",null,{"$f":"IF(AND(G395<=0,H395>0),G$30+(-G395/H394),0)","v":0},0,0,0,5.3397904780729828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM395<=0,AN395>0),AM$30+(-AM395/AN394),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Discount index",null,null,{"$f":"(1+Inputs!$F$177)^(G2-1)","v":1},{"$f":"(1+Inputs!$F$177)^(H2-1)","v":1.125},{"$f":"(1+Inputs!$F$177)^(I2-1)","v":1.265625},{"$f":"(1+Inputs!$F$177)^(J2-1)","v":1.423828125},{"$f":"(1+Inputs!$F$177)^(K2-1)","v":1.601806640625},{"$f":"(1+Inputs!$F$177)^(L2-1)","v":1.802032470703125},{"$f":"(1+Inputs!$F$177)^(M2-1)","v":2.0272865295410156},{"$f":"(1+Inputs!$F$177)^(N2-1)","v":2.2806973457336426},{"$f":"(1+Inputs!$F$177)^(O2-1)","v":2.5657845139503479},{"$f":"(1+Inputs!$F$177)^(P2-1)","v":2.8865075781941414},{"$f":"(1+Inputs!$F$177)^(Q2-1)","v":3.2473210254684091},{"$f":"(1+Inputs!$F$177)^(R2-1)","v":3.6532361536519602},{"$f":"(1+Inputs!$F$177)^(S2-1)","v":4.1098906728584552},{"$f":"(1+Inputs!$F$177)^(T2-1)","v":4.6236270069657621},{"$f":"(1+Inputs!$F$177)^(U2-1)","v":5.2015803828364824},{"$f":"(1+Inputs!$F$177)^(V2-1)","v":5.8517779306910427},{"$f":"(1+Inputs!$F$177)^(W2-1)","v":6.583250172027423},{"$f":"(1+Inputs!$F$177)^(X2-1)","v":7.4061564435308505},{"$f":"(1+Inputs!$F$177)^(Y2-1)","v":8.3319259989722081},{"$f":"(1+Inputs!$F$177)^(Z2-1)","v":9.3734167488437325},{"$f":"(1+Inputs!$F$177)^(AA2-1)","v":10.5450938424492},{"$f":"(1+Inputs!$F$177)^(AB2-1)","v":11.86323057275535},{"$f":"(1+Inputs!$F$177)^(AC2-1)","v":13.346134394349768},{"$f":"(1+Inputs!$F$177)^(AD2-1)","v":15.01440119364349},{"$f":"(1+Inputs!$F$177)^(AE2-1)","v":16.891201342848927},{"$f":"(1+Inputs!$F$177)^(AF2-1)","v":19.002601510705041},{"$f":"(1+Inputs!$F$177)^(AG2-1)","v":21.37792669954317},{"$f":"(1+Inputs!$F$177)^(AH2-1)","v":24.05016753698607},{"$f":"(1+Inputs!$F$177)^(AI2-1)","v":27.056438479109328},{"$f":"(1+Inputs!$F$177)^(AJ2-1)","v":30.438493288997993},{"$f":"(1+Inputs!$F$177)^(AK2-1)","v":34.243304950122742},{"$f":"(1+Inputs!$F$177)^(AL2-1)","v":38.523718068888087},{"$f":"(1+Inputs!$F$177)^(AM2-1)","v":43.339182827499094},{"$f":"(1+Inputs!$F$177)^(AN2-1)","v":48.75658068093648},{"$f":"(1+Inputs!$F$177)^(AO2-1)","v":54.851153266053544},{"$f":"(1+Inputs!$F$177)^(AP2-1)","v":61.707547424310235},{"$f":"(1+Inputs!$F$177)^(AQ2-1)","v":69.420990852349007},{"$f":"(1+Inputs!$F$177)^(AR2-1)","v":78.09861470889264},{"$f":"(1+Inputs!$F$177)^(AS2-1)","v":87.860941547504225},{"$f":"(1+Inputs!$F$177)^(AT2-1)","v":98.843559240942241},{"$f":"(1+Inputs!$F$177)^(AU2-1)","v":111.19900414606003},{"$f":"(1+Inputs!$F$177)^(AV2-1)","v":125.09887966431754},{"$f":"(1+Inputs!$F$177)^(AW2-1)","v":140.73623962235723},{"$f":"(1+Inputs!$F$177)^(AX2-1)","v":158.32826957515186},{"$f":"(1+Inputs!$F$177)^(AY2-1)","v":178.11930327204587},{"$f":"(1+Inputs!$F$177)^(AZ2-1)","v":200.38421618105158},{"$f":"(1+Inputs!$F$177)^(BA2-1)","v":225.43224320368304},{"$f":"(1+Inputs!$F$177)^(BB2-1)","v":253.61127360414343},{"$f":"(1+Inputs!$F$177)^(BC2-1)","v":285.31268280466134},{"$f":"(1+Inputs!$F$177)^(BD2-1)","v":320.97676815524397}]
[null,null,{"$f":"SUM(G399:BD399)","v":535.01566316301444},{"$f":"\"Contractor post-tax cash flow NPV\"&Inputs!$F$177*100","v":"Contractor post-tax cash flow NPV12.5"},"$mm const",null,{"$f":"G394/G398","v":-78.75},-116.66666666666667,-66.721316967195591,88.882800161828271,79.745981756728327,65.575386797590099,57.73085949416889,68.796392600495622,61.152348978218328,54.35764353619409,48.317905365505851,42.949249213782984,38.177110412251544,33.935209255334691,30.164630449186397,26.813004843721245,23.833782083307767,21.185584074051356,18.831630288045641,16.739226922707246,14.879312820184214,5.085587743574254,0,0,0,0,0,0,0,0,0,0,{"$f":"AM394/AM398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G400:BD400)","v":19798.688270887196},{"$f":"\"Cumulative contractor post-tax cash flow NPV\"&Inputs!$F$177*100","v":"Cumulative contractor post-tax cash flow NPV12.5"},"$mm const",null,{"$f":"G399+F400","v":-78.75},-195.41666666666669,-262.13798363386229,-173.25518347203402,-93.509201715305693,-27.933814917715594,29.797044576453295,98.593437176948925,159.74578615516725,214.10342969136133,262.42133505686718,305.37058427065017,343.54769468290169,377.4829039382364,407.64753438742281,434.46053923114403,458.29432131445179,479.47990538850314,498.31153567654877,515.05076259925602,529.93007541944019,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,{"$f":"AM399+AL400","v":535.01566316301444},535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444,535.01566316301444]
[null,null,{"$f":"SUM(G401:BD401)","v":6.483862793009985},{"$f":"\"Payback period NPV\"&Inputs!$F$177*100","v":"Payback period NPV12.5"},"year",null,{"$f":"IF(AND(G400<=0,H400>0),G$30+(-G400/H399),0)","v":0},0,0,0,0,6.483862793009985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM400<=0,AN400>0),AM$30+(-AM400/AN399),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Nominal"]
[null,null,{"$f":"SUM(G404:BD404)","v":0},"Signature bonus","$mm nominal",null,{"$f":"G88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,75.354344094350694,"Custom Duties","$mm nominal",null,{"$f":"G91","v":3.75},6.375,3.6986220000000003,2.7989361000000001,2.854914822,2.9120131184400004,2.9702533808088005,3.0296584484249758,3.0902516173934753,3.1520566497413451,3.2150977827361724,3.2793997383908948,3.3449877331587134,3.4118874878218879,3.4801252375783251,3.5497277423298912,3.6207222971764894,3.6931367431200197,3.7669994779824196,3.8423394675420677,3.9191862568929099,1.599027992812307,0,0,0,0,0,0,0,0,0,0,{"$f":"AM91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT",null,null,{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,594.22722690469243,"Royalty","$mm nominal",null,{"$f":"G106+G114","v":0},{"$f":"H106+H114","v":0},10.414404000000001,26.556730200000001,27.087864804000002,27.629622100080006,28.182214542081603,28.745858832923229,29.320776009581696,29.907191529773328,30.5053353603688,31.115442067576172,31.737750908927701,32.372505927106253,33.019956045648378,33.680355166561341,34.35396226989257,35.041041515290424,35.741862345596232,36.456699592508151,37.185833584358321,15.171820102418192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,231.51710139143853,"Variable rate royalty","$mm nominal",null,{"$f":"G137+G193","v":0},0,4.0575600000000005,10.346777999999999,10.55371356,10.7647878312,10.980083587824,11.199685259580477,11.423678964772089,11.65215254406753,11.885195594948881,12.122899506847856,12.365357496984817,12.612664646924511,12.864917939863002,13.122216298660259,13.384660624633467,13.652353837126137,13.925400913868659,14.203908932146032,14.487987110788954,5.9110987412018927,0,0,0,0,0,0,0,0,0,0,{"$f":"AM137+AM193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating margin tax","$mm nominal",null,{"$f":"G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa royalty","$mm nominal",null,{"$f":"G204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Corporate Income Tax","$mm nominal",null,{"$f":"G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource Rent Tax","$mm nominal",null,{"$f":"G316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable Profit Tax","$mm nominal",null,{"$f":"G325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa profit tax","$mm nominal",null,{"$f":"G330","v":0},{"$f":"H330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Dividends to state","$mm nominal",null,{"$f":"G348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,361.10364838283908,"Withholding Tax","$mm nominal",null,{"$f":"G357+G361","v":0},0,1.4377500000000039,1.188237006614024,0.92100859069763974,12.494413649524869,15.009501572195228,20.025898758380631,20.426416733548248,20.834945068219216,21.251643969583597,21.676676848975269,22.11021038595478,22.552414593673866,23.00346288554735,23.463532143258291,23.932802786123457,24.411458841845931,24.899688018682841,25.397681779056505,25.905635414637636,10.160269336319713,0,0,0,0,0,0,0,0,0,0,{"$f":"AM357+AM361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,1262.2023207733207,"Government revenue","$mm nominal",null,{"$f":"SUM(G404:G416)","v":3.75},6.375,19.608336000000005,40.89068130661402,41.417501776697641,53.800836699244883,57.142053082909626,63.001101299309312,64.2611233252955,65.546345791801414,66.857272707637449,68.194418161790196,69.558306525026012,70.949472655526506,72.368462108637061,73.815831350809788,75.292147977825991,76.797990937382508,78.33395075613015,79.900629771252767,81.498642366677814,32.842216172752103,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM404:AM416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C418/C58,0)","v":0.27973504273995081},"AETR","%",null,{"$f":"IFERROR(G418/G58,0)","v":-2.5000000000000001E-2},-2.5000000000000001E-2,-1.0470511341791615,0.18197025865439301,0.18070068275724741,0.23012550362755196,0.23962459436594102,0.25901416765053131,0.25901416765053131,0.25901416765053126,0.25901416765053131,0.25901416765053131,0.25901416765053137,0.25901416765053126,0.25901416765053131,0.25901416765053131,0.25901416765053137,0.25901416765053131,0.25901416765053131,0.25901416765053137,0.25901416765053131,0.26425000000000004,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM418/AM58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government Revenue: Real"]
[null,null,{"$f":"SUM(G422:BD422)","v":0},{"$f":"D404","v":"Signature bonus"},"$mm const",null,{"$f":"G404/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM404/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62.085000000000029,"Custom Duties","$mm const",null,{"$f":"G405/G$383","v":3.75},6.25,3.5550000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000006,2.6375000000000002,2.6375000000000002,2.6375000000000006,2.6374999999999997,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000006,1.0550000000000002,0,0,0,0,0,0,0,0,0,0,{"$f":"AM405/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT",null,null,{"$f":"G406/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM406/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,470.46999999999991,"Royalty","$mm const",null,{"$f":"G407/G$383","v":0},0,10.010000000000002,25.025000000000002,25.025000000000002,25.025000000000006,25.025000000000002,25.025000000000002,25.025000000000002,25.024999999999999,25.025000000000002,25.025000000000006,25.025000000000006,25.025000000000006,25.025000000000002,25.025000000000006,25.025000000000002,25.025000000000002,25.025000000000006,25.025000000000002,25.025000000000002,10.01,0,0,0,0,0,0,0,0,0,0,{"$f":"AM407/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,183.3,"Variable rate royalty","$mm const",null,{"$f":"G408/G$383","v":0},0,3.9000000000000004,9.75,9.75,9.75,9.75,9.7499999999999982,9.75,9.75,9.75,9.75,9.75,9.75,9.7499999999999982,9.75,9.75,9.75,9.75,9.75,9.75,3.9,0,0,0,0,0,0,0,0,0,0,{"$f":"AM408/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating margin tax","$mm const",null,{"$f":"G409/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM409/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa royalty","$mm const",null,{"$f":"G410/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM410/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Corporate Income Tax","$mm const",null,{"$f":"G411/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM411/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource Rent Tax","$mm const",null,{"$f":"G412/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM412/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable Profit Tax","$mm const",null,{"$f":"G413/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM413/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa profit tax","$mm const",null,{"$f":"G414/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D415","v":"Dividends to state"},"$mm const",null,{"$f":"G415/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM415/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,278.77307550926196,{"$f":"D416","v":"Withholding Tax"},"$mm const",null,{"$f":"G416/G$383","v":0},0,1.3819204152249172,1.1197022700677191,0.85086957384714046,11.316575393134114,13.32800785698802,17.43375,17.43375,17.433750000000003,17.43375,17.433750000000003,17.433750000000003,17.43375,17.433750000000003,17.433750000000003,17.43375,17.433750000000003,17.433749999999996,17.433750000000003,17.433750000000003,6.7034999999999991,0,0,0,0,0,0,0,0,0,0,{"$f":"AM416/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G436:BD436)","v":994.62807550926232},"Government revenue","$mm const",null,{"$f":"SUM(G422:G434)","v":3.75},6.25,18.846920415224922,38.532202270067721,38.263369573847143,48.729075393134124,50.740507856988017,54.846249999999998,54.846249999999998,54.846249999999998,54.846249999999998,54.846250000000012,54.846250000000012,54.846250000000012,54.846250000000005,54.846250000000012,54.846249999999998,54.846250000000005,54.846250000000005,54.846250000000005,54.846250000000005,21.668499999999998,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM422:AM434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(C436/C23,0)","v":0.28618272925025529},"AETR","%",null,{"$f":"IFERROR(G436/G23,0)","v":-2.5000000000000001E-2},-2.5000000000000001E-2,-1.0470511341791624,0.18197025865439301,0.18070068275724743,0.23012550362755194,0.23962459436594105,0.25901416765053126,0.25901416765053126,0.25901416765053126,0.25901416765053126,0.25901416765053137,0.25901416765053137,0.25901416765053137,0.25901416765053131,0.25901416765053137,0.25901416765053126,0.25901416765053131,0.25901416765053131,0.25901416765053131,0.25901416765053131,0.26425000000000004,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AM436/AM23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Minority shareholder Revenue: Nominal"]
[null,null,{"$f":"SUM(G440:BD440)","v":0},"State participation","$mm nominal",null,{"$f":"G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G441:BD441)","v":0},"Equity purchase","$mm nominal",null,{"$f":"G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minority shareholder revenue","$mm nominal",null,{"$f":"G440-G441","v":0},{"$f":"H440-H441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Minority shareholder Revenue: Real"]
[null,null,{"$f":"SUM(G445:BD445)","v":0},"State participation","$mm const",null,{"$f":"G440/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM440/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G446:BD446)","v":0},"Equity purchase","$mm const",null,{"$f":"G441/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM441/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minority shareholder revenue","$mm const",null,{"$f":"G442/G$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM442/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Reconciliation: Nominal"]
[null,null,{"$f":"SUM(G451:BD451)","v":4512.135156218872},"Government + Contractor + Lender + Min Shareholder","$mm nominal",null,{"$f":"G378+G418+G304","v":-150},-255,-18.727200000000011,224.71079400000002,229.20500988000001,233.78911007760004,238.46489227915202,{"$f":"N378+N418+N304","v":243.23419012473497},{"$f":"O378+O418+O304","v":248.0988739272297},253.06085140577437,258.12206843388981,263.28450980256764,268.55019999861901,273.9212039985913,279.39962807856318,284.98762064013437,290.68737305293706,296.50112051399589,302.43114292427572,308.47976578276132,314.64936109841653,124.28464019962951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G452:BD452)","v":0},"Decommissioning cash flow","$mm nominal",null,{"$f":"G380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G453:BD453)","v":4512.135156218872},"Project post-tax cash flow","$mm nominal",null,{"$f":"SUM(G451:G452)","v":-150},-255,-18.727200000000011,224.71079400000002,229.20500988000001,233.78911007760004,238.46489227915202,243.23419012473497,248.0988739272297,253.06085140577437,258.12206843388981,263.28450980256764,268.55019999861901,273.9212039985913,279.39962807856318,284.98762064013437,290.68737305293706,296.50112051399589,302.43114292427572,308.47976578276132,314.64936109841653,124.28464019962951,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM451:AM452)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G454:BD454)","v":4512.135156218872},"Project pre-tax cash flow (from above)","$mm nominal",null,{"$f":"G58","v":-150},-255,-18.727200000000011,224.71079399999999,229.20500988000003,233.78911007759999,238.46489227915202,243.23419012473499,248.0988739272297,253.06085140577434,258.12206843388981,263.28450980256758,268.55019999861895,273.9212039985913,279.39962807856318,284.98762064013437,290.68737305293706,296.50112051399583,302.43114292427572,308.47976578276121,314.64936109841648,124.28464019962951,0,0,0,0,0,0,0,0,0,0,{"$f":"AM58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C455,5)=0","v":true},null,{"$f":"SUM(G455:BD455)","v":0},"Check",null,null,{"$f":"G453-G454","v":0},{"$f":"H453-H454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM453-AM454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reconciliation: Real"]
[null,null,{"$f":"SUM(G458:BD458)","v":3475.5},"Government + Contractor + Lender + Min Shareholder","$mm const",null,{"$f":"G451/G383","v":-150},-250,-18.000000000000011,211.75000000000003,211.75,211.75000000000003,211.75,211.74999999999997,211.74999999999997,211.75000000000006,211.75,211.75000000000006,211.75000000000003,211.74999999999997,211.75,211.75,211.74999999999997,211.75000000000003,211.74999999999997,211.75000000000006,211.75000000000003,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"AM451/AM383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G459:BD459)","v":0},"Decommissioning cash flow","$mm const",null,{"$f":"G391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G460:BD460)","v":3475.5},"Project post-tax cash flow","$mm const",null,{"$f":"SUM(G458:G459)","v":-150},{"$f":"SUM(H458:H459)","v":-250},-18.000000000000011,211.75000000000003,211.75,211.75000000000003,211.75,211.74999999999997,211.74999999999997,211.75000000000006,211.75,211.75000000000006,211.75000000000003,211.74999999999997,211.75,211.75,211.74999999999997,211.75000000000003,211.74999999999997,211.75000000000006,211.75000000000003,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM458:AM459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G461:BD461)","v":3475.5},"Project pre-tax cash flow (from above)","$mm const",null,{"$f":"G23","v":-150},-250,-18,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,211.75,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"AM23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C462,5)=0","v":true},null,{"$f":"SUM(G462:BD462)","v":0},"Check",null,null,{"$f":"G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM460-AM461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Nominal "]
[null,null,{"$f":"SUM(G465:BD465)","v":4512.135156218872},"Project pre-tax cash flow","$mm nominal",null,{"$f":"G58","v":-150},-255,-18.727200000000011,224.71079399999999,229.20500988000003,233.78911007759999,238.46489227915202,243.23419012473499,248.0988739272297,253.06085140577434,258.12206843388981,263.28450980256758,268.55019999861895,273.9212039985913,279.39962807856318,284.98762064013437,290.68737305293706,296.50112051399583,302.43114292427572,308.47976578276121,314.64936109841648,124.28464019962951,0,0,0,0,0,0,0,0,0,0,{"$f":"AM58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1262.2023207733207,"Government revenue (exc. State dividends)","$mm nominal",null,{"$f":"G418-G415","v":3.75},6.375,19.608336000000005,40.89068130661402,41.417501776697641,53.800836699244883,57.142053082909626,63.001101299309312,64.2611233252955,65.546345791801414,66.857272707637449,68.194418161790196,69.558306525026012,70.949472655526506,72.368462108637061,73.815831350809788,75.292147977825991,76.797990937382508,78.33395075613015,79.900629771252767,81.498642366677814,32.842216172752103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD418-BD415","v":0}]
[{"$f":"ROUND(C465-(C466+C467+C468+C380+C469),5)=0","v":true},null,3204.8319598216226,"Contractor post-tax cash flow","$mm nominal",null,{"$f":"G378","v":-78.75},{"$f":"H350","v":-133.875},-87.855711124785842,134.29993756860017,138.26733297851655,130.46809825356934,131.8026640714566,180.23308882542565,183.8377506019342,187.51450561397294,191.26479572625237,195.09009164077742,198.991893473593,202.97173134306479,207.03116596992615,211.17178928932458,215.39522507511109,219.70312957661338,224.09719216814557,228.57913601150852,233.15071873173872,91.442424026877404,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,45.100875623929113,"Lender cash flow","$mm nominal",null,{"$f":"G304","v":-75},-127.5,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,49.520175124785823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Min shareholder cashflow","$mm nominal",null,{"$f":"G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5021.175156218872,"Total benefits","$mm nominal",null,{"$f":"G465+G50+G51+G52","v":0},0,85.312799999999982,224.71079399999999,229.20500988000003,233.78911007759999,238.46489227915202,243.23419012473499,248.0988739272297,253.06085140577434,258.12206843388981,263.28450980256758,268.55019999861895,273.9212039985913,279.39962807856318,284.98762064013437,290.68737305293706,296.50112051399583,302.43114292427572,308.47976578276121,314.64936109841648,124.28464019962951,0,0,0,0,0,0,0,0,0,0,{"$f":"AM465+AM50+AM51+AM52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Results: Real"]
[null,null,{"$f":"SUM(G473:BD473)","v":3475.5},"Project pre-tax cash flow","$mm const",null,{"$f":"G465/G$383","v":-150},-250,-18.000000000000011,211.75,211.75000000000003,211.74999999999997,211.75,211.75,211.74999999999997,211.75000000000003,211.75,211.75000000000003,211.75,211.74999999999997,211.75,211.75,211.74999999999997,211.74999999999997,211.74999999999997,211.74999999999997,211.74999999999997,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"AM465/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,994.62807550926232,"Government revenue (exc. State dividends)","$mm const",null,{"$f":"G466/G$383","v":3.75},6.25,18.846920415224918,38.532202270067721,38.263369573847143,48.729075393134124,50.740507856988017,54.846249999999998,54.846249999999998,54.846249999999998,54.846250000000005,54.846250000000012,54.846250000000012,54.846249999999991,54.846250000000005,54.846250000000012,54.846250000000005,54.846249999999998,54.846250000000005,54.846250000000012,54.846250000000005,21.668499999999998,0,0,0,0,0,0,0,0,0,0,{"$f":"AM466/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROUND(C473-(C474+C475+C476+C391+C477),5)=0","v":true},null,2452.037277133174,"Contractor post-tax cash flow","$mm const",null,{"$f":"G467/G$383","v":-78.75},-131.25,-84.444166786606928,126.55383069916564,127.73764314108752,118.16897628817439,117.03699379135367,156.90374999999997,156.90374999999997,156.90375000000003,156.90375,156.90375000000003,156.90375000000003,156.90374999999997,156.90375000000003,156.90375,156.90374999999997,156.90375,156.90374999999997,156.90375,156.90375,60.331499999999984,0,0,0,0,0,0,0,0,0,0,{"$f":"AM467/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,28.834647357563881,"Lender cash flow","$mm const",null,{"$f":"G468/G$383","v":-75},-125,47.597246371381992,46.663967030766663,45.748987285065354,44.85194831869152,43.972498351658352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM468/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Min shareholder cashflow","$mm const",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3975.5,"Total benefits","$mm const",null,{"$f":"G470/G$383","v":0},0,81.999999999999986,211.75,211.75000000000003,211.74999999999997,211.75,211.75,211.74999999999997,211.75000000000003,211.75,211.75000000000003,211.75,211.74999999999997,211.75,211.75,211.74999999999997,211.74999999999997,211.74999999999997,211.74999999999997,211.74999999999997,81.999999999999986,0,0,0,0,0,0,0,0,0,0,{"$f":"AM470/AM$383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(G480:BD480)","v":2480.8719244907379},"Contractor + Lender cash flow","$mm const",null,{"$f":"G475+G476","v":-153.75},-256.25,-36.846920415224936,173.2177977299323,173.48663042615289,163.02092460686592,161.00949214301201,156.90374999999997,156.90374999999997,156.90375000000003,156.90375,156.90375000000003,156.90375000000003,156.90374999999997,156.90375000000003,156.90375,156.90374999999997,156.90375,156.90374999999997,156.90375,156.90375,60.331499999999984,0,0,0,0,0,0,0,0,0,0,{"$f":"AM475+AM476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IFERROR(IRR(G480:BD480),0)","v":0.26681955369846566},"Contractor + Lender post-tax IRR on total funds"]
[null,null,{"$f":"IFERROR(IRR(G475:BD475),0)","v":0.33380018868132244},"Contractor post-tax IRR on total funds"]
[null,null,{"$f":"IFERROR(IRR(G348:BD348),0)","v":0},"Minority shareholder post-tax IRR on equity purchase"]
[]
[null,null,null,"Net Present Value Results -> discount rates",null,null,0,{"$f":"G485+0.05","v":0.05},{"$f":"H485+0.05","v":0.1},{"$f":"I485+0.05","v":0.15000000000000002},{"$f":"J485+0.05","v":0.2}]
[null,null,null,"Project pre tax cash flow","$mm const",null,{"$f":"NPV(G$485,$H$473:$BD$473)+$G$473","v":3475.5},{"$f":"NPV(H$485,$H$473:$BD$473)+$G$473","v":1870.1543864957575},{"$f":"NPV(I$485,$H$473:$BD$473)+$G$473","v":1054.1790641446412},{"$f":"NPV(J$485,$H$473:$BD$473)+$G$473","v":604.52440841222972},{"$f":"NPV(K$485,$H$473:$BD$473)+$G$473","v":338.57564109513572}]
[null,null,null,"Government revenue","$mm const",null,{"$f":"NPV(G$485,$H$474:$BD$474)+$G$474","v":994.62807550926232},{"$f":"NPV(H$485,$H$474:$BD$474)+$G$474","v":580.50645168229732},{"$f":"NPV(I$485,$H$474:$BD$474)+$G$474","v":369.9860152611671},{"$f":"NPV(J$485,$H$474:$BD$474)+$G$474","v":253.69943770042133},{"$f":"NPV(K$485,$H$474:$BD$474)+$G$474","v":184.5312748215097}]
[null,null,null,"Contractor post-tax cash flow","$mm const",null,{"$f":"NPV(G$485,$H$475:$BD$475)+$G$475","v":2452.0372771331736},{"$f":"NPV(H$485,$H$475:$BD$475)+$G$475","v":1294.6199236089778},{"$f":"NPV(I$485,$H$475:$BD$475)+$G$475","v":714.51548223607188},{"$f":"NPV(J$485,$H$475:$BD$475)+$G$475","v":400.38094897055328},{"$f":"NPV(K$485,$H$475:$BD$475)+$G$475","v":218.3388959397447}]
[null,null,null,"Lender cash flow","$mm const",null,{"$f":"NPV(G$485,$H$476:$S$476)+$G$476","v":28.834647357563881},{"$f":"NPV(H$485,$H$476:$S$476)+$G$476","v":-4.9719887955181008},{"$f":"NPV(I$485,$H$476:$S$476)+$G$476","v":-30.322433352597606},{"$f":"NPV(J$485,$H$476:$S$476)+$G$476","v":-49.555978258744858},{"$f":"NPV(K$485,$H$476:$S$476)+$G$476","v":-64.294529666118493}]
[null,null,null,"Min Shareholder cash flow","$mm const",null,{"$f":"NPV(G$485,$H$477:$BD$477)+$G$477","v":0},{"$f":"NPV(H$485,$H$477:$BD$477)+$G$477","v":0},{"$f":"NPV(I$485,$H$477:$BD$477)+$G$477","v":0},{"$f":"NPV(J$485,$H$477:$BD$477)+$G$477","v":0},{"$f":"NPV(K$485,$H$477:$BD$477)+$G$477","v":0}]
[null,null,null,"Average Effective Tax Rate","% const",null,{"$f":"(G487+G490)/G486","v":0.28618272925025529},{"$f":"(H487+H490)/H486","v":0.31040563061215171},{"$f":"(I487+I490)/I486","v":0.35097074856193716},{"$f":"(J487+J490)/J486","v":0.41966781517847629},{"$f":"(K487+K490)/K486","v":0.54502230055486656}]
[null,null,null,"Total benefits","$mm const",null,{"$f":"NPV(G$485,$H$478:$BD$478)+$G$478","v":3975.5},{"$f":"NPV(H$485,$H$478:$BD$478)+$G$478","v":2348.9525724368004},{"$f":"NPV(I$485,$H$478:$BD$478)+$G$478","v":1514.096419516542},{"$f":"NPV(J$485,$B$478:$BD$478)+$G$478","v":4249.0397576481937},{"$f":"NPV(K$485,$B$478:$BD$478)+$G$478","v":3845.1065408839668}]
[null,null,null,"Government share of total benefits","% const",null,{"$f":"(G487+G490)/G492","v":0.25018942913074138},{"$f":"(H487+H490)/H492","v":0.24713417311788491},{"$f":"(I487+I490)/I492","v":0.24436093401456252},{"$f":"(J487+J490)/J492","v":5.9707475611111192E-2},{"$f":"(K487+K490)/K492","v":4.7991199426970124E-2}]
[null,null,null,"Decommissioning cash flow","$mm const",null,{"$f":"NPV(G$485,$H$391:$S$391)+$G$391","v":0},{"$f":"NPV(H$485,$H$391:$S$391)+$G$391","v":0},{"$f":"NPV(I$485,$H$391:$S$391)+$G$391","v":0},{"$f":"NPV(J$485,$H$391:$S$391)+$G$391","v":0},{"$f":"NPV(K$485,$H$391:$S$391)+$G$391","v":0}]
[null,null,null,"Reconciliation",null,null,{"$f":"ROUND(G486-SUM(G487:G490,G494),5)=0","v":true},{"$f":"ROUND(H486-SUM(H487:H490,H494),5)=0","v":true},{"$f":"ROUND(I486-SUM(I487:I490,I494),5)=0","v":true},{"$f":"ROUND(J486-SUM(J487:J490,J494),5)=0","v":true},{"$f":"ROUND(K486-SUM(K487:K490,K494),5)=0","v":true}]
[]
[]
[null,null,null,"Share of benefits",null,null,0,{"$f":"G498+0.05","v":0.05},{"$f":"H498+0.05","v":0.1},{"$f":"I498+0.05","v":0.15000000000000002},{"$f":"J498+0.05","v":0.2}]
[null,null,null,null,null,"Government",{"$f":"G487/G$492","v":0.25018942913074138},{"$f":"H487/H$492","v":0.24713417311788491},{"$f":"I487/I$492","v":0.24436093401456252},{"$f":"J487/J$492","v":5.9707475611111192E-2},{"$f":"K487/K$492","v":4.7991199426970124E-2}]
[null,null,null,null,null,"Contractor",{"$f":"G488/G$492","v":0.6167871405189721},0.55114774934171651,0.47190883818628931,9.4228572055574417E-2,5.6783575076062756E-2]
[null,null,null,null,null,"Lender",7.2530869972491216E-3,-2.1166833480848724E-3,-2.002675190413547E-2,-1.1662865279042166E-2,-1.672113086659429E-2]
[null,null,null,null,null,"Minority shareholder",{"$f":"G490/G$492","v":0},{"$f":"H490/H$492","v":0},{"$f":"I490/I$492","v":0},{"$f":"J490/J$492","v":0},{"$f":"K490/K$492","v":0}]
[null,null,null,null,null,"Costs",{"$f":"1-SUM(G499:G502)","v":0.12577034335303738},{"$f":"1-SUM(H499:H502)","v":0.20383476088848351},{"$f":"1-SUM(I499:I502)","v":0.30375697970328364},{"$f":"1-SUM(J499:J502)","v":0.85772681761235658},{"$f":"1-SUM(K499:K502)","v":0.91194635636356147}]
[]
["Results"]
[]
[null,null,"Total ",{"$f":"\"Annual government revenue by tax mechanism - selected regime: \"&Inputs!F12","v":"Annual government revenue by tax mechanism - selected regime: Kyrgyz Republic"},null,null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G508:BD508)","v":0},{"$f":"D404","v":"Signature bonus"},"$mm const",null,{"$f":"G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,62.085000000000029,"Custom Duties","$mm const",null,{"$f":"G423","v":3.75},6.25,3.5550000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000006,2.6375000000000002,2.6375000000000002,2.6375000000000006,2.6374999999999997,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000002,2.6375000000000006,1.0550000000000002,0,0,0,0,0,0,0,0,0,0,{"$f":"AM423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"VAT","$mm const",null,{"$f":"G424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,470.46999999999991,"Royalty","$mm const",null,{"$f":"G425","v":0},0,10.010000000000002,25.025000000000002,25.025000000000002,25.025000000000006,25.025000000000002,25.025000000000002,25.025000000000002,25.024999999999999,25.025000000000002,25.025000000000006,25.025000000000006,25.025000000000006,25.025000000000002,25.025000000000006,25.025000000000002,25.025000000000002,25.025000000000006,25.025000000000002,25.025000000000002,10.01,0,0,0,0,0,0,0,0,0,0,{"$f":"AM425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,183.3,"Variable rate royalty","$mm const",null,{"$f":"G426","v":0},0,3.9000000000000004,9.75,9.75,9.75,9.75,9.7499999999999982,9.75,9.75,9.75,9.75,9.75,9.75,9.7499999999999982,9.75,9.75,9.75,9.75,9.75,9.75,3.9,0,0,0,0,0,0,0,0,0,0,{"$f":"AM426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Operating margin tax","$mm const",null,{"$f":"G427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa royalty","$mm const",null,{"$f":"G428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Corporate Income Tax","$mm const",null,{"$f":"G429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Resource Rent Tax","$mm const",null,{"$f":"G430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Variable Profit Tax","$mm const",null,{"$f":"G431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"South Africa profit tax","$mm const",null,{"$f":"G432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Dividends to state","$mm const",null,{"$f":"G433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,278.77307550926196,"Withholding Tax","$mm const",null,{"$f":"G434","v":0},0,1.3819204152249172,1.1197022700677191,0.85086957384714046,11.316575393134114,13.32800785698802,17.43375,17.43375,17.433750000000003,17.43375,17.433750000000003,17.433750000000003,17.43375,17.433750000000003,17.433750000000003,17.43375,17.433750000000003,17.433749999999996,17.433750000000003,17.433750000000003,6.7034999999999991,0,0,0,0,0,0,0,0,0,0,{"$f":"AM434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,994.62807550926232,"Total government revenue","$mm const",null,{"$f":"SUM(G508:G521)","v":3.75},6.25,18.846920415224922,38.532202270067721,38.263369573847143,48.729075393134124,50.740507856988017,54.846249999999998,54.846249999999998,54.846249999999998,54.846249999999998,54.846250000000012,54.846250000000012,54.846250000000012,54.846250000000005,54.846250000000012,54.846249999999998,54.846250000000005,54.846250000000005,54.846250000000005,54.846250000000005,21.668499999999998,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM508:AM521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Government revenue by fiscal mechanism - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!H12","v":"Kyrgyz Republic"},{"$f":"Inputs!I12","v":"Kazakhstan"},{"$f":"Inputs!J12","v":"Mongolia (large mines)"},{"$f":"Inputs!K12","v":"Ghana"},{"$f":"Inputs!L12","v":"Chile"},{"$f":"Inputs!M12","v":"Mongolia (small mine)"},{"$f":"Inputs!N12","v":"Western Australia"},{"$f":"Inputs!O12","v":"Indonesia"},{"$f":"Inputs!P12","v":"Kyrgyz Republic (15% tax on concentrates)"},{"$f":"Inputs!Q12","v":"Peru"},{"$f":"Inputs!R12","v":"South Africa"}]
[null,null,null,null,null,{"$f":"Inputs!F11","v":1},1,2,3,4,5,6,7,8,9,8,9]
[null,null,null,{"$f":"D404","v":"Signature bonus"},"$mm const",{"$f":"C508","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Custom Duties","$mm const",62.085000000000029,62.085000000000029,62.085000000000029,62.085000000000029,0,74.50200000000001,62.085000000000029,62.085000000000029,85.677300000000031,62.085000000000029,85.677300000000031,62.085000000000029]
[null,null,null,"VAT","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Royalty","$mm const",470.46999999999991,470.46999999999991,336.05,336.05,336.05,0,336.05,168.02500000000001,220.44880000000001,1478.6200000000003,220.44880000000001,1478.6200000000003]
[null,null,null,"Variable rate royalty","$mm const",183.3,183.3,0,0,0,0,0,0,0,183.3,0,183.3]
[null,null,null,"Operating margin tax","$mm const",0,0,0,0,0,295.51249999999993,0,0,0,0,0,0]
[null,null,null,"South Africa royalty","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Corporate Income Tax","$mm const",0,0,626.47685647299159,793.59919711502118,1098.7887922987163,720.14528061505894,317.43967884600852,1079.6560720128571,1218.8126395015072,0,1218.8126395015072,0]
[null,null,null,"Resource Rent Tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable Profit Tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa profit tax","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to state","$mm const",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Withholding Tax","$mm const",278.77307550926196,278.77307550926196,371.69565049530843,462.54868685029282,165.40746403305022,844.96411199599072,557.5082628114842,219.55094847916638,396.29064899977612,178.53348319392686,396.29064899977612,178.53348319392686]
[]
[null,null,null,"Annual government revenue - regime comparison",null,null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM$2","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,{"$f":"SUM(G542:BD542)","v":994.62807550926232},"Total government revenue","$mm const",null,{"$f":"G522","v":3.75},6.25,18.846920415224922,38.532202270067721,38.263369573847143,48.729075393134124,50.740507856988017,54.846249999999998,54.846249999999998,54.846249999999998,54.846249999999998,54.846250000000012,54.846250000000012,54.846250000000012,54.846250000000005,54.846250000000012,54.846249999999998,54.846250000000005,54.846250000000005,54.846250000000005,54.846250000000005,21.668499999999998,0,0,0,0,0,0,0,0,0,0,{"$f":"AM522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(G543:BD543)","v":994.62807550926232},{"$f":"Inputs!H12","v":"Kyrgyz Republic"},"$mm const",1,3.75,6.25,18.846920415224922,38.532202270067721,38.263369573847143,48.729075393134124,50.740507856988017,54.846249999999998,54.846249999999998,54.846249999999998,54.846249999999998,54.846250000000012,54.846250000000012,54.846250000000012,54.846250000000005,54.846250000000012,54.846249999999998,54.846250000000005,54.846250000000005,54.846250000000005,54.846250000000005,21.668499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1396.3075069682998,{"$f":"Inputs!I12","v":"Kazakhstan"},"$mm const",{"$f":"F543+1","v":2},3.75,6.25,12.777880622837378,23.842671933016874,35.892402771542798,55.741535746384656,75.524906032926594,82.179082324106119,82.179082324106119,82.179082324106119,82.179082324106119,82.179082324106119,82.179082324106119,82.179082324106105,82.179082324106119,82.179082324106119,82.179082324106105,82.179082324106105,82.179082324106119,82.179082324106105,82.179082324106105,32.020957324106107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1654.2828839653139,{"$f":"Inputs!J12","v":"Mongolia (large mines)"},"$mm const",3,3.75,6.25,17.507205882352935,57.331610717873389,57.593032715926689,68.971110919258464,80.167545699026476,89.057789577802083,89.151656448825577,89.243682792966254,89.333904698986515,89.422357548026014,97.610398696426969,97.610398696426969,97.610398696426969,97.610398696426969,97.610398696426955,97.610398696426969,97.610398696426969,97.610398696426969,97.610398696426969,38.009398696426956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1600.2462563317661,{"$f":"Inputs!K12","v":"Ghana"},"$mm const",4,0,0,8.2555363321799344,38.681297645835784,51.163111158593424,60.156720242106054,62.535587606188194,95.868470223124177,95.868470223124177,95.868470223124191,95.868470223124191,95.868470223124177,95.868470223124206,95.868470223124177,95.868470223124191,95.868470223124191,95.868470223124191,95.868470223124177,95.868470223124191,95.868470223124191,95.868470223124163,37.295420223124182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1935.1238926110493,{"$f":"Inputs!L12","v":"Chile"},"$mm const",5,4.5,7.4999999999999991,19.201796539792376,54.269124680490222,54.044192545601234,77.712655810113517,93.89344382857476,108.7576783126399,108.826013394745,108.89300857327943,108.95869012086217,109.02308379496293,114.98397775099883,114.98397775099882,114.98397775099885,114.9839777509988,114.9839777509988,114.9839777509988,114.9839777509988,114.98397775099882,114.9839777509988,44.688405250998812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1273.0829416574927,{"$f":"Inputs!M12","v":"Mongolia (small mine)"},"$mm const",6,3.75,6.25,15.084186851211076,36.583787011230619,36.365756574987245,60.20573229971717,62.3961277079962,70.879115831120828,70.916662579530225,70.953473117186519,70.989561879594618,71.024943019210397,74.300159478570791,74.300159478570777,74.300159478570791,74.300159478570791,74.300159478570777,74.300159478570791,74.300159478570791,74.300159478570791,74.300159478570791,28.982159478570782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1529.3170204920234,{"$f":"Inputs!N12","v":"Western Australia"},"$mm const",7,3.75,6.25,21.837058823529397,64.200472571608913,64.81434135401588,68.085174859538526,76.279817712489347,81.237257965016411,81.300618102957259,81.362735885252221,81.423635671815902,81.483341344917548,87.010269120088211,87.010269120088196,87.010269120088211,87.010269120088211,87.010269120088196,87.010269120088196,87.010269120088211,87.010269120088196,87.010269120088182,34.20014412008819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1921.2293885012839,{"$f":"Inputs!O12","v":"Indonesia"},"$mm const",8,5.1750000000000007,8.6250000000000018,25.355487205882337,74.58165696619227,75.096035954223268,75.618844910974985,93.258324686994172,103.70426088057681,103.78639439272237,103.86691744384547,103.9458616116132,104.02325785452275,111.18779385937361,111.1877938593736,111.18779385937358,111.18779385937361,111.1877938593736,111.1877938593736,111.18779385937358,111.1877938593736,111.1877938593736,43.502201859373585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1902.5384831939275,{"$f":"Inputs!P12","v":"Kyrgyz Republic (15% tax on concentrates)"},"$mm const",9,3.75,6.25,40.296920415224925,92.157202270067714,91.888369573847129,91.612464219476792,92.087526715310318,103.10875000000001,103.10874999999999,103.10875,103.10875,103.10875000000001,103.10875000000001,103.10875,103.10875,103.10875000000001,103.10874999999999,103.10875,103.10875000000001,103.10874999999999,103.10875000000001,40.973500000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1340.6091792461727,{"$f":"Inputs!Q12","v":"Peru"},"$mm const",10,0,0,12.402813145328706,57.263667351830293,58.024497713770018,61.927432003259838,65.004529050918933,67.96044188847678,68.085284826938022,68.207679864645115,68.327674999652075,68.445317288874591,79.335412016247872,79.335412016247858,79.335412016247886,79.335412016247872,79.335412016247858,79.335412016247858,79.335412016247872,79.335412016247872,79.335412016247858,30.941132966247856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1868.2515824823918,{"$f":"Inputs!R12","v":"South Africa"},"$mm const",11,4.3500000000000005,7.25,6.9116806228373751,29.764053405101581,30.681114154988695,86.858966687556858,102.08086094524063,111.23099999999999,111.23099999999999,111.23099999999999,111.23099999999999,111.23100000000001,111.23100000000002,111.23099999999999,111.23100000000001,111.23099999999999,111.23099999999999,111.23099999999999,111.23099999999999,111.23099999999999,111.23099999999999,43.120906666666656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual government revenue - regime comparison",null,null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[]
[null,null,null,{"$f":"D543","v":"Kyrgyz Republic"},"% of life time revenues",1,{"$f":"G543/SUM($G543:$BD543)","v":3.7702535172053652E-3},{"$f":"H543/SUM($G543:$BD543)","v":6.2837558620089419E-3},1.8948711462397697E-2,3.8740312302504368E-2,3.8470027657580251E-2,4.8992258104301162E-2,5.1014554190025478E-2,5.5142471191473273E-2,5.5142471191473273E-2,5.5142471191473273E-2,5.5142471191473273E-2,5.5142471191473287E-2,5.5142471191473287E-2,5.5142471191473287E-2,5.514247119147328E-2,5.5142471191473287E-2,5.5142471191473273E-2,5.514247119147328E-2,5.514247119147328E-2,5.514247119147328E-2,5.514247119147328E-2,2.178553022335052E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D544","v":"Kazakhstan"},"% of life time revenues",{"$f":"F557+1","v":2},{"$f":"G544/SUM($G544:$BD544)","v":2.6856548298176096E-3},4.4760913830293493E-3,9.1511938158816142E-3,1.7075516542043607E-2,2.5705227961907433E-2,3.9920673252994372E-2,5.4089020975693451E-2,5.8854573160990548E-2,5.8854573160990548E-2,5.8854573160990548E-2,5.8854573160990548E-2,5.8854573160990548E-2,5.8854573160990548E-2,5.8854573160990541E-2,5.8854573160990548E-2,5.8854573160990548E-2,5.8854573160990541E-2,5.8854573160990541E-2,5.8854573160990548E-2,5.8854573160990541E-2,5.8854573160990541E-2,2.2932596984765102E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Mongolia (large mines)","% of life time revenues",3,{"$f":"G545/SUM($G545:$BD545)","v":2.266843256584542E-3},3.7780720943075699E-3,1.0582957758946394E-2,3.465647337198436E-2,3.4814500756893685E-2,4.1692452716390806E-2,4.8460602763939001E-2,5.3834679933537535E-2,5.3891421662496546E-2,5.3947050808534791E-2,5.4001589187003651E-2,5.4055058185502554E-2,5.9004659748673076E-2,5.9004659748673076E-2,5.9004659748673076E-2,5.9004659748673076E-2,5.9004659748673069E-2,5.9004659748673076E-2,5.9004659748673076E-2,5.9004659748673076E-2,5.9004659748673076E-2,2.2976359765820992E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Ghana","% of life time revenues",4,{"$f":"G546/SUM($G546:$BD546)","v":0},0,5.1589161977507424E-3,2.4172090697155989E-2,3.1972023653330885E-2,3.7592164333508836E-2,3.9078727638793616E-2,5.9908573348506272E-2,5.9908573348506272E-2,5.9908573348506279E-2,5.9908573348506279E-2,5.9908573348506272E-2,5.9908573348506293E-2,5.9908573348506272E-2,5.9908573348506279E-2,5.9908573348506279E-2,5.9908573348506279E-2,5.9908573348506272E-2,5.9908573348506279E-2,5.9908573348506279E-2,5.9908573348506265E-2,2.3306050600372111E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Chile","% of life time revenues",5,{"$f":"G547/SUM($G547:$BD547)","v":2.3254325044419666E-3},3.875720840736611E-3,9.9227737371809944E-3,2.8044263671027938E-2,2.792802711596919E-2,4.0159007961633075E-2,4.8520636940658605E-2,5.6201920056856883E-2,5.6237233083772646E-2,5.6271853698395942E-2,5.6305795477438379E-2,5.6339071731401569E-2,5.9419439856045468E-2,5.9419439856045461E-2,5.9419439856045475E-2,5.9419439856045454E-2,5.9419439856045454E-2,5.9419439856045454E-2,5.9419439856045454E-2,5.9419439856045461E-2,5.9419439856045454E-2,2.309330447607727E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Mongolia (small mine)","% of life time revenues",6,{"$f":"G548/SUM($G548:$BD548)","v":2.9456054097446948E-3},4.9093423495744914E-3,1.1848549970807237E-2,2.8736373581127628E-2,2.8565111812464301E-2,4.7291288202583409E-2,4.9011832353011854E-2,5.5675175208018755E-2,5.570466798274757E-2,5.5733582467775836E-2,5.5761930002117245E-2,5.5789721702451958E-2,5.8362387121325777E-2,5.8362387121325771E-2,5.8362387121325777E-2,5.8362387121325777E-2,5.8362387121325771E-2,5.8362387121325777E-2,5.8362387121325777E-2,5.8362387121325777E-2,5.8362387121325777E-2,2.2765334865643087E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Western Australia","% of life time revenues",7,{"$f":"G549/SUM($G549:$BD549)","v":2.4520749784067149E-3},4.0867916306778582E-3,1.4278961478179203E-2,4.1979832638594353E-2,4.2381233246958389E-2,4.4519987646272095E-2,4.987835529872546E-2,5.3119959352103563E-2,5.3161389701136402E-2,5.3202007690384294E-2,5.3241829248470457E-2,5.3280869991692181E-2,5.6894854339680737E-2,5.689485433968073E-2,5.6894854339680737E-2,5.6894854339680737E-2,5.689485433968073E-2,5.689485433968073E-2,5.6894854339680737E-2,5.689485433968073E-2,5.6894854339680716E-2,2.2363018041272477E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Indonesia","% of life time revenues",8,{"$f":"G550/SUM($G550:$BD550)","v":2.6935877782074341E-3},4.4893129636790572E-3,1.3197532453769974E-2,3.8819756460404795E-2,3.9087490751327891E-2,3.9359612841423308E-2,4.8540963013137796E-2,5.397807336346995E-2,5.4020823860957204E-2,5.4062736113395682E-2,5.4103826556962817E-2,5.4144111305558053E-2,5.78732526812476E-2,5.7873252681247593E-2,5.7873252681247586E-2,5.78732526812476E-2,5.7873252681247593E-2,5.7873252681247593E-2,5.7873252681247586E-2,5.7873252681247593E-2,5.7873252681247593E-2,2.2642898406477565E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)","% of life time revenues",9,{"$f":"G551/SUM($G551:$BD551)","v":1.9710508003520678E-3},3.2850846672534463E-3,2.1180607262974046E-2,4.8439073944699831E-2,4.8297771837754126E-2,4.8152752245873308E-2,4.8402451529241289E-2,5.4195355789547012E-2,5.4195355789546998E-2,5.4195355789547005E-2,5.4195355789547005E-2,5.4195355789547012E-2,5.4195355789547012E-2,5.4195355789547005E-2,5.4195355789547005E-2,5.4195355789547012E-2,5.4195355789546998E-2,5.4195355789547005E-2,5.4195355789547012E-2,5.4195355789546998E-2,5.4195355789547012E-2,2.1536226658193453E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Peru","% of life time revenues",10,{"$f":"G552/SUM($G552:$BD552)","v":0},0,9.2516248115672561E-3,4.2714661542172766E-2,4.3282187390658707E-2,4.619350140365424E-2,4.8488799015587163E-2,5.0693701744374951E-2,5.0786825781114313E-2,5.0878123856348968E-2,5.0967631773245703E-2,5.1055384632948383E-2,5.917862807776561E-2,5.9178628077765603E-2,5.9178628077765624E-2,5.917862807776561E-2,5.9178628077765603E-2,5.9178628077765603E-2,5.917862807776561E-2,5.917862807776561E-2,5.9178628077765603E-2,2.307990534843728E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"South Africa","% of life time revenues",11,{"$f":"G553/SUM($G553:$BD553)","v":2.3283802036019414E-3},3.8806336726699016E-3,3.6995449047893514E-3,1.5931501776411373E-2,1.6422367545500454E-2,4.6492114607040884E-2,5.4639782940584095E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827016E-2,5.953748469582703E-2,5.9537484695827009E-2,5.9537484695827016E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827009E-2,5.9537484695827009E-2,2.3080888607823816E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual government revenue - regime comparison - cumulative",null,null,{"$f":"G$2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,{"$f":"D542","v":"Total government revenue"},null,null,{"$f":"SUM($G542:G542)","v":3.75},{"$f":"SUM($G542:H542)","v":10},{"$f":"SUM($G542:I542)","v":28.846920415224922},{"$f":"SUM($G542:J542)","v":67.379122685292643},{"$f":"SUM($G542:K542)","v":105.64249225913979},{"$f":"SUM($G542:L542)","v":154.37156765227391},{"$f":"SUM($G542:M542)","v":205.11207550926193},{"$f":"SUM($G542:N542)","v":259.95832550926195},{"$f":"SUM($G542:O542)","v":314.80457550926195},{"$f":"SUM($G542:P542)","v":369.65082550926195},{"$f":"SUM($G542:Q542)","v":424.49707550926195},{"$f":"SUM($G542:R542)","v":479.34332550926194},{"$f":"SUM($G542:S542)","v":534.189575509262},{"$f":"SUM($G542:T542)","v":589.03582550926205},{"$f":"SUM($G542:U542)","v":643.88207550926211},{"$f":"SUM($G542:V542)","v":698.72832550926216},{"$f":"SUM($G542:W542)","v":753.5745755092621},{"$f":"SUM($G542:X542)","v":808.42082550926216},{"$f":"SUM($G542:Y542)","v":863.26707550926221},{"$f":"SUM($G542:Z542)","v":918.11332550926227},{"$f":"SUM($G542:AA542)","v":972.95957550926232},{"$f":"SUM($G542:AB542)","v":994.62807550926232},{"$f":"SUM($G542:AC542)","v":994.62807550926232},{"$f":"SUM($G542:AD542)","v":994.62807550926232},{"$f":"SUM($G542:AE542)","v":994.62807550926232},{"$f":"SUM($G542:AF542)","v":994.62807550926232},{"$f":"SUM($G542:AG542)","v":994.62807550926232},{"$f":"SUM($G542:AH542)","v":994.62807550926232},{"$f":"SUM($G542:AI542)","v":994.62807550926232},{"$f":"SUM($G542:AJ542)","v":994.62807550926232},{"$f":"SUM($G542:AK542)","v":994.62807550926232},{"$f":"SUM($G542:AL542)","v":994.62807550926232},{"$f":"SUM($G542:AM542)","v":994.62807550926232},{"$f":"SUM($G542:AN542)","v":994.62807550926232},{"$f":"SUM($G542:AO542)","v":994.62807550926232},{"$f":"SUM($G542:AP542)","v":994.62807550926232},{"$f":"SUM($G542:AQ542)","v":994.62807550926232},{"$f":"SUM($G542:AR542)","v":994.62807550926232},{"$f":"SUM($G542:AS542)","v":994.62807550926232},{"$f":"SUM($G542:AT542)","v":994.62807550926232},{"$f":"SUM($G542:AU542)","v":994.62807550926232},{"$f":"SUM($G542:AV542)","v":994.62807550926232},{"$f":"SUM($G542:AW542)","v":994.62807550926232},{"$f":"SUM($G542:AX542)","v":994.62807550926232},{"$f":"SUM($G542:AY542)","v":994.62807550926232},{"$f":"SUM($G542:AZ542)","v":994.62807550926232},{"$f":"SUM($G542:BA542)","v":994.62807550926232},{"$f":"SUM($G542:BB542)","v":994.62807550926232},{"$f":"SUM($G542:BC542)","v":994.62807550926232},{"$f":"SUM($G542:BD542)","v":994.62807550926232}]
[null,null,null,"Kyrgyz Republic",null,1,{"$f":"SUM($G543:G543)","v":3.75},{"$f":"SUM($G543:H543)","v":10},{"$f":"SUM($G543:I543)","v":28.846920415224922},{"$f":"SUM($G543:J543)","v":67.379122685292643},{"$f":"SUM($G543:K543)","v":105.64249225913979},{"$f":"SUM($G543:L543)","v":154.37156765227391},{"$f":"SUM($G543:M543)","v":205.11207550926193},{"$f":"SUM($G543:N543)","v":259.95832550926195},{"$f":"SUM($G543:O543)","v":314.80457550926195},{"$f":"SUM($G543:P543)","v":369.65082550926195},{"$f":"SUM($G543:Q543)","v":424.49707550926195},{"$f":"SUM($G543:R543)","v":479.34332550926194},{"$f":"SUM($G543:S543)","v":534.189575509262},{"$f":"SUM($G543:T543)","v":589.03582550926205},{"$f":"SUM($G543:U543)","v":643.88207550926211},{"$f":"SUM($G543:V543)","v":698.72832550926216},{"$f":"SUM($G543:W543)","v":753.5745755092621},{"$f":"SUM($G543:X543)","v":808.42082550926216},{"$f":"SUM($G543:Y543)","v":863.26707550926221},{"$f":"SUM($G543:Z543)","v":918.11332550926227},{"$f":"SUM($G543:AA543)","v":972.95957550926232},{"$f":"SUM($G543:AB543)","v":994.62807550926232},{"$f":"SUM($G543:AC543)","v":994.62807550926232},{"$f":"SUM($G543:AD543)","v":994.62807550926232},{"$f":"SUM($G543:AE543)","v":994.62807550926232},{"$f":"SUM($G543:AF543)","v":994.62807550926232},{"$f":"SUM($G543:AG543)","v":994.62807550926232},{"$f":"SUM($G543:AH543)","v":994.62807550926232},{"$f":"SUM($G543:AI543)","v":994.62807550926232},{"$f":"SUM($G543:AJ543)","v":994.62807550926232},{"$f":"SUM($G543:AK543)","v":994.62807550926232},{"$f":"SUM($G543:AL543)","v":994.62807550926232},{"$f":"SUM($G543:AM543)","v":994.62807550926232},{"$f":"SUM($G543:AN543)","v":994.62807550926232},{"$f":"SUM($G543:AO543)","v":994.62807550926232},{"$f":"SUM($G543:AP543)","v":994.62807550926232},{"$f":"SUM($G543:AQ543)","v":994.62807550926232},{"$f":"SUM($G543:AR543)","v":994.62807550926232},{"$f":"SUM($G543:AS543)","v":994.62807550926232},{"$f":"SUM($G543:AT543)","v":994.62807550926232},{"$f":"SUM($G543:AU543)","v":994.62807550926232},{"$f":"SUM($G543:AV543)","v":994.62807550926232},{"$f":"SUM($G543:AW543)","v":994.62807550926232},{"$f":"SUM($G543:AX543)","v":994.62807550926232},{"$f":"SUM($G543:AY543)","v":994.62807550926232},{"$f":"SUM($G543:AZ543)","v":994.62807550926232},{"$f":"SUM($G543:BA543)","v":994.62807550926232},{"$f":"SUM($G543:BB543)","v":994.62807550926232},{"$f":"SUM($G543:BC543)","v":994.62807550926232},{"$f":"SUM($G543:BD543)","v":994.62807550926232}]
[null,null,null,"Kazakhstan",null,{"$f":"F571+1","v":2},{"$f":"SUM($G544:G544)","v":3.75},{"$f":"SUM($G544:H544)","v":10},{"$f":"SUM($G544:I544)","v":22.77788062283738},{"$f":"SUM($G544:J544)","v":46.620552555854253},{"$f":"SUM($G544:K544)","v":82.512955327397052},{"$f":"SUM($G544:L544)","v":138.25449107378171},{"$f":"SUM($G544:M544)","v":213.7793971067083},{"$f":"SUM($G544:N544)","v":295.95847943081441},{"$f":"SUM($G544:O544)","v":378.13756175492051},{"$f":"SUM($G544:P544)","v":460.31664407902662},{"$f":"SUM($G544:Q544)","v":542.49572640313272},{"$f":"SUM($G544:R544)","v":624.67480872723888},{"$f":"SUM($G544:S544)","v":706.85389105134504},{"$f":"SUM($G544:T544)","v":789.03297337545109},{"$f":"SUM($G544:U544)","v":871.21205569955725},{"$f":"SUM($G544:V544)","v":953.39113802366342},{"$f":"SUM($G544:W544)","v":1035.5702203477695},{"$f":"SUM($G544:X544)","v":1117.7493026718755},{"$f":"SUM($G544:Y544)","v":1199.9283849959816},{"$f":"SUM($G544:Z544)","v":1282.1074673200876},{"$f":"SUM($G544:AA544)","v":1364.2865496441937},{"$f":"SUM($G544:AB544)","v":1396.3075069682998},{"$f":"SUM($G544:AC544)","v":1396.3075069682998},{"$f":"SUM($G544:AD544)","v":1396.3075069682998},{"$f":"SUM($G544:AE544)","v":1396.3075069682998},{"$f":"SUM($G544:AF544)","v":1396.3075069682998},{"$f":"SUM($G544:AG544)","v":1396.3075069682998},{"$f":"SUM($G544:AH544)","v":1396.3075069682998},{"$f":"SUM($G544:AI544)","v":1396.3075069682998},{"$f":"SUM($G544:AJ544)","v":1396.3075069682998},{"$f":"SUM($G544:AK544)","v":1396.3075069682998},{"$f":"SUM($G544:AL544)","v":1396.3075069682998},{"$f":"SUM($G544:AM544)","v":1396.3075069682998},{"$f":"SUM($G544:AN544)","v":1396.3075069682998},{"$f":"SUM($G544:AO544)","v":1396.3075069682998},{"$f":"SUM($G544:AP544)","v":1396.3075069682998},{"$f":"SUM($G544:AQ544)","v":1396.3075069682998},{"$f":"SUM($G544:AR544)","v":1396.3075069682998},{"$f":"SUM($G544:AS544)","v":1396.3075069682998},{"$f":"SUM($G544:AT544)","v":1396.3075069682998},{"$f":"SUM($G544:AU544)","v":1396.3075069682998},{"$f":"SUM($G544:AV544)","v":1396.3075069682998},{"$f":"SUM($G544:AW544)","v":1396.3075069682998},{"$f":"SUM($G544:AX544)","v":1396.3075069682998},{"$f":"SUM($G544:AY544)","v":1396.3075069682998},{"$f":"SUM($G544:AZ544)","v":1396.3075069682998},{"$f":"SUM($G544:BA544)","v":1396.3075069682998},{"$f":"SUM($G544:BB544)","v":1396.3075069682998},{"$f":"SUM($G544:BC544)","v":1396.3075069682998},{"$f":"SUM($G544:BD544)","v":1396.3075069682998}]
[null,null,null,"Mongolia (large mines)",null,3,{"$f":"SUM($G545:G545)","v":3.75},{"$f":"SUM($G545:H545)","v":10},{"$f":"SUM($G545:I545)","v":27.507205882352935},{"$f":"SUM($G545:J545)","v":84.838816600226323},{"$f":"SUM($G545:K545)","v":142.43184931615301},{"$f":"SUM($G545:L545)","v":211.40296023541146},{"$f":"SUM($G545:M545)","v":291.57050593443796},{"$f":"SUM($G545:N545)","v":380.62829551224002},{"$f":"SUM($G545:O545)","v":469.77995196106559},{"$f":"SUM($G545:P545)","v":559.02363475403183},{"$f":"SUM($G545:Q545)","v":648.35753945301838},{"$f":"SUM($G545:R545)","v":737.77989700104445},{"$f":"SUM($G545:S545)","v":835.3902956974714},{"$f":"SUM($G545:T545)","v":933.00069439389836},{"$f":"SUM($G545:U545)","v":1030.6110930903253},{"$f":"SUM($G545:V545)","v":1128.2214917867523},{"$f":"SUM($G545:W545)","v":1225.8318904831792},{"$f":"SUM($G545:X545)","v":1323.4422891796062},{"$f":"SUM($G545:Y545)","v":1421.0526878760331},{"$f":"SUM($G545:Z545)","v":1518.6630865724601},{"$f":"SUM($G545:AA545)","v":1616.273485268887},{"$f":"SUM($G545:AB545)","v":1654.2828839653139},{"$f":"SUM($G545:AC545)","v":1654.2828839653139},{"$f":"SUM($G545:AD545)","v":1654.2828839653139},{"$f":"SUM($G545:AE545)","v":1654.2828839653139},{"$f":"SUM($G545:AF545)","v":1654.2828839653139},{"$f":"SUM($G545:AG545)","v":1654.2828839653139},{"$f":"SUM($G545:AH545)","v":1654.2828839653139},{"$f":"SUM($G545:AI545)","v":1654.2828839653139},{"$f":"SUM($G545:AJ545)","v":1654.2828839653139},{"$f":"SUM($G545:AK545)","v":1654.2828839653139},{"$f":"SUM($G545:AL545)","v":1654.2828839653139},{"$f":"SUM($G545:AM545)","v":1654.2828839653139},{"$f":"SUM($G545:AN545)","v":1654.2828839653139},{"$f":"SUM($G545:AO545)","v":1654.2828839653139},{"$f":"SUM($G545:AP545)","v":1654.2828839653139},{"$f":"SUM($G545:AQ545)","v":1654.2828839653139},{"$f":"SUM($G545:AR545)","v":1654.2828839653139},{"$f":"SUM($G545:AS545)","v":1654.2828839653139},{"$f":"SUM($G545:AT545)","v":1654.2828839653139},{"$f":"SUM($G545:AU545)","v":1654.2828839653139},{"$f":"SUM($G545:AV545)","v":1654.2828839653139},{"$f":"SUM($G545:AW545)","v":1654.2828839653139},{"$f":"SUM($G545:AX545)","v":1654.2828839653139},{"$f":"SUM($G545:AY545)","v":1654.2828839653139},{"$f":"SUM($G545:AZ545)","v":1654.2828839653139},{"$f":"SUM($G545:BA545)","v":1654.2828839653139},{"$f":"SUM($G545:BB545)","v":1654.2828839653139},{"$f":"SUM($G545:BC545)","v":1654.2828839653139},{"$f":"SUM($G545:BD545)","v":1654.2828839653139}]
[null,null,null,"Ghana",null,4,{"$f":"SUM($G546:G546)","v":0},{"$f":"SUM($G546:H546)","v":0},{"$f":"SUM($G546:I546)","v":8.2555363321799344},{"$f":"SUM($G546:J546)","v":46.93683397801572},{"$f":"SUM($G546:K546)","v":98.099945136609136},{"$f":"SUM($G546:L546)","v":158.25666537871518},{"$f":"SUM($G546:M546)","v":220.79225298490337},{"$f":"SUM($G546:N546)","v":316.66072320802755},{"$f":"SUM($G546:O546)","v":412.52919343115173},{"$f":"SUM($G546:P546)","v":508.3976636542759},{"$f":"SUM($G546:Q546)","v":604.26613387740008},{"$f":"SUM($G546:R546)","v":700.13460410052426},{"$f":"SUM($G546:S546)","v":796.00307432364843},{"$f":"SUM($G546:T546)","v":891.87154454677261},{"$f":"SUM($G546:U546)","v":987.74001476989679},{"$f":"SUM($G546:V546)","v":1083.608484993021},{"$f":"SUM($G546:W546)","v":1179.4769552161451},{"$f":"SUM($G546:X546)","v":1275.3454254392693},{"$f":"SUM($G546:Y546)","v":1371.2138956623935},{"$f":"SUM($G546:Z546)","v":1467.0823658855177},{"$f":"SUM($G546:AA546)","v":1562.9508361086419},{"$f":"SUM($G546:AB546)","v":1600.2462563317661},{"$f":"SUM($G546:AC546)","v":1600.2462563317661},{"$f":"SUM($G546:AD546)","v":1600.2462563317661},{"$f":"SUM($G546:AE546)","v":1600.2462563317661},{"$f":"SUM($G546:AF546)","v":1600.2462563317661},{"$f":"SUM($G546:AG546)","v":1600.2462563317661},{"$f":"SUM($G546:AH546)","v":1600.2462563317661},{"$f":"SUM($G546:AI546)","v":1600.2462563317661},{"$f":"SUM($G546:AJ546)","v":1600.2462563317661},{"$f":"SUM($G546:AK546)","v":1600.2462563317661},{"$f":"SUM($G546:AL546)","v":1600.2462563317661},{"$f":"SUM($G546:AM546)","v":1600.2462563317661},{"$f":"SUM($G546:AN546)","v":1600.2462563317661},{"$f":"SUM($G546:AO546)","v":1600.2462563317661},{"$f":"SUM($G546:AP546)","v":1600.2462563317661},{"$f":"SUM($G546:AQ546)","v":1600.2462563317661},{"$f":"SUM($G546:AR546)","v":1600.2462563317661},{"$f":"SUM($G546:AS546)","v":1600.2462563317661},{"$f":"SUM($G546:AT546)","v":1600.2462563317661},{"$f":"SUM($G546:AU546)","v":1600.2462563317661},{"$f":"SUM($G546:AV546)","v":1600.2462563317661},{"$f":"SUM($G546:AW546)","v":1600.2462563317661},{"$f":"SUM($G546:AX546)","v":1600.2462563317661},{"$f":"SUM($G546:AY546)","v":1600.2462563317661},{"$f":"SUM($G546:AZ546)","v":1600.2462563317661},{"$f":"SUM($G546:BA546)","v":1600.2462563317661},{"$f":"SUM($G546:BB546)","v":1600.2462563317661},{"$f":"SUM($G546:BC546)","v":1600.2462563317661},{"$f":"SUM($G546:BD546)","v":1600.2462563317661}]
[null,null,null,"Chile",null,5,{"$f":"SUM($G547:G547)","v":4.5},{"$f":"SUM($G547:H547)","v":12},{"$f":"SUM($G547:I547)","v":31.201796539792376},{"$f":"SUM($G547:J547)","v":85.470921220282605},{"$f":"SUM($G547:K547)","v":139.51511376588383},{"$f":"SUM($G547:L547)","v":217.22776957599734},{"$f":"SUM($G547:M547)","v":311.12121340457213},{"$f":"SUM($G547:N547)","v":419.87889171721201},{"$f":"SUM($G547:O547)","v":528.70490511195703},{"$f":"SUM($G547:P547)","v":637.59791368523645},{"$f":"SUM($G547:Q547)","v":746.55660380609856},{"$f":"SUM($G547:R547)","v":855.57968760106155},{"$f":"SUM($G547:S547)","v":970.56366535206041},{"$f":"SUM($G547:T547)","v":1085.5476431030593},{"$f":"SUM($G547:U547)","v":1200.531620854058},{"$f":"SUM($G547:V547)","v":1315.5155986050568},{"$f":"SUM($G547:W547)","v":1430.4995763560555},{"$f":"SUM($G547:X547)","v":1545.4835541070543},{"$f":"SUM($G547:Y547)","v":1660.467531858053},{"$f":"SUM($G547:Z547)","v":1775.4515096090518},{"$f":"SUM($G547:AA547)","v":1890.4354873600505},{"$f":"SUM($G547:AB547)","v":1935.1238926110493},{"$f":"SUM($G547:AC547)","v":1935.1238926110493},{"$f":"SUM($G547:AD547)","v":1935.1238926110493},{"$f":"SUM($G547:AE547)","v":1935.1238926110493},{"$f":"SUM($G547:AF547)","v":1935.1238926110493},{"$f":"SUM($G547:AG547)","v":1935.1238926110493},{"$f":"SUM($G547:AH547)","v":1935.1238926110493},{"$f":"SUM($G547:AI547)","v":1935.1238926110493},{"$f":"SUM($G547:AJ547)","v":1935.1238926110493},{"$f":"SUM($G547:AK547)","v":1935.1238926110493},{"$f":"SUM($G547:AL547)","v":1935.1238926110493},{"$f":"SUM($G547:AM547)","v":1935.1238926110493},{"$f":"SUM($G547:AN547)","v":1935.1238926110493},{"$f":"SUM($G547:AO547)","v":1935.1238926110493},{"$f":"SUM($G547:AP547)","v":1935.1238926110493},{"$f":"SUM($G547:AQ547)","v":1935.1238926110493},{"$f":"SUM($G547:AR547)","v":1935.1238926110493},{"$f":"SUM($G547:AS547)","v":1935.1238926110493},{"$f":"SUM($G547:AT547)","v":1935.1238926110493},{"$f":"SUM($G547:AU547)","v":1935.1238926110493},{"$f":"SUM($G547:AV547)","v":1935.1238926110493},{"$f":"SUM($G547:AW547)","v":1935.1238926110493},{"$f":"SUM($G547:AX547)","v":1935.1238926110493},{"$f":"SUM($G547:AY547)","v":1935.1238926110493},{"$f":"SUM($G547:AZ547)","v":1935.1238926110493},{"$f":"SUM($G547:BA547)","v":1935.1238926110493},{"$f":"SUM($G547:BB547)","v":1935.1238926110493},{"$f":"SUM($G547:BC547)","v":1935.1238926110493},{"$f":"SUM($G547:BD547)","v":1935.1238926110493}]
[null,null,null,"Mongolia (small mine)",null,6,{"$f":"SUM($G548:G548)","v":3.75},{"$f":"SUM($G548:H548)","v":10},{"$f":"SUM($G548:I548)","v":25.084186851211076},{"$f":"SUM($G548:J548)","v":61.667973862441698},{"$f":"SUM($G548:K548)","v":98.033730437428943},{"$f":"SUM($G548:L548)","v":158.23946273714611},{"$f":"SUM($G548:M548)","v":220.63559044514233},{"$f":"SUM($G548:N548)","v":291.51470627626315},{"$f":"SUM($G548:O548)","v":362.43136885579338},{"$f":"SUM($G548:P548)","v":433.38484197297987},{"$f":"SUM($G548:Q548)","v":504.37440385257446},{"$f":"SUM($G548:R548)","v":575.39934687178481},{"$f":"SUM($G548:S548)","v":649.69950635035559},{"$f":"SUM($G548:T548)","v":723.99966582892637},{"$f":"SUM($G548:U548)","v":798.29982530749714},{"$f":"SUM($G548:V548)","v":872.59998478606792},{"$f":"SUM($G548:W548)","v":946.9001442646387},{"$f":"SUM($G548:X548)","v":1021.2003037432095},{"$f":"SUM($G548:Y548)","v":1095.5004632217804},{"$f":"SUM($G548:Z548)","v":1169.8006227003511},{"$f":"SUM($G548:AA548)","v":1244.1007821789219},{"$f":"SUM($G548:AB548)","v":1273.0829416574927},{"$f":"SUM($G548:AC548)","v":1273.0829416574927},{"$f":"SUM($G548:AD548)","v":1273.0829416574927},{"$f":"SUM($G548:AE548)","v":1273.0829416574927},{"$f":"SUM($G548:AF548)","v":1273.0829416574927},{"$f":"SUM($G548:AG548)","v":1273.0829416574927},{"$f":"SUM($G548:AH548)","v":1273.0829416574927},{"$f":"SUM($G548:AI548)","v":1273.0829416574927},{"$f":"SUM($G548:AJ548)","v":1273.0829416574927},{"$f":"SUM($G548:AK548)","v":1273.0829416574927},{"$f":"SUM($G548:AL548)","v":1273.0829416574927},{"$f":"SUM($G548:AM548)","v":1273.0829416574927},{"$f":"SUM($G548:AN548)","v":1273.0829416574927},{"$f":"SUM($G548:AO548)","v":1273.0829416574927},{"$f":"SUM($G548:AP548)","v":1273.0829416574927},{"$f":"SUM($G548:AQ548)","v":1273.0829416574927},{"$f":"SUM($G548:AR548)","v":1273.0829416574927},{"$f":"SUM($G548:AS548)","v":1273.0829416574927},{"$f":"SUM($G548:AT548)","v":1273.0829416574927},{"$f":"SUM($G548:AU548)","v":1273.0829416574927},{"$f":"SUM($G548:AV548)","v":1273.0829416574927},{"$f":"SUM($G548:AW548)","v":1273.0829416574927},{"$f":"SUM($G548:AX548)","v":1273.0829416574927},{"$f":"SUM($G548:AY548)","v":1273.0829416574927},{"$f":"SUM($G548:AZ548)","v":1273.0829416574927},{"$f":"SUM($G548:BA548)","v":1273.0829416574927},{"$f":"SUM($G548:BB548)","v":1273.0829416574927},{"$f":"SUM($G548:BC548)","v":1273.0829416574927},{"$f":"SUM($G548:BD548)","v":1273.0829416574927}]
[null,null,null,"Western Australia",null,7,{"$f":"SUM($G549:G549)","v":3.75},{"$f":"SUM($G549:H549)","v":10},{"$f":"SUM($G549:I549)","v":31.837058823529397},{"$f":"SUM($G549:J549)","v":96.037531395138302},{"$f":"SUM($G549:K549)","v":160.85187274915418},{"$f":"SUM($G549:L549)","v":228.93704760869269},{"$f":"SUM($G549:M549)","v":305.21686532118201},{"$f":"SUM($G549:N549)","v":386.45412328619841},{"$f":"SUM($G549:O549)","v":467.7547413891557},{"$f":"SUM($G549:P549)","v":549.11747727440797},{"$f":"SUM($G549:Q549)","v":630.54111294622385},{"$f":"SUM($G549:R549)","v":712.02445429114141},{"$f":"SUM($G549:S549)","v":799.03472341122961},{"$f":"SUM($G549:T549)","v":886.0449925313178},{"$f":"SUM($G549:U549)","v":973.055261651406},{"$f":"SUM($G549:V549)","v":1060.0655307714942},{"$f":"SUM($G549:W549)","v":1147.0757998915824},{"$f":"SUM($G549:X549)","v":1234.0860690116706},{"$f":"SUM($G549:Y549)","v":1321.0963381317588},{"$f":"SUM($G549:Z549)","v":1408.106607251847},{"$f":"SUM($G549:AA549)","v":1495.1168763719352},{"$f":"SUM($G549:AB549)","v":1529.3170204920234},{"$f":"SUM($G549:AC549)","v":1529.3170204920234},{"$f":"SUM($G549:AD549)","v":1529.3170204920234},{"$f":"SUM($G549:AE549)","v":1529.3170204920234},{"$f":"SUM($G549:AF549)","v":1529.3170204920234},{"$f":"SUM($G549:AG549)","v":1529.3170204920234},{"$f":"SUM($G549:AH549)","v":1529.3170204920234},{"$f":"SUM($G549:AI549)","v":1529.3170204920234},{"$f":"SUM($G549:AJ549)","v":1529.3170204920234},{"$f":"SUM($G549:AK549)","v":1529.3170204920234},{"$f":"SUM($G549:AL549)","v":1529.3170204920234},{"$f":"SUM($G549:AM549)","v":1529.3170204920234},{"$f":"SUM($G549:AN549)","v":1529.3170204920234},{"$f":"SUM($G549:AO549)","v":1529.3170204920234},{"$f":"SUM($G549:AP549)","v":1529.3170204920234},{"$f":"SUM($G549:AQ549)","v":1529.3170204920234},{"$f":"SUM($G549:AR549)","v":1529.3170204920234},{"$f":"SUM($G549:AS549)","v":1529.3170204920234},{"$f":"SUM($G549:AT549)","v":1529.3170204920234},{"$f":"SUM($G549:AU549)","v":1529.3170204920234},{"$f":"SUM($G549:AV549)","v":1529.3170204920234},{"$f":"SUM($G549:AW549)","v":1529.3170204920234},{"$f":"SUM($G549:AX549)","v":1529.3170204920234},{"$f":"SUM($G549:AY549)","v":1529.3170204920234},{"$f":"SUM($G549:AZ549)","v":1529.3170204920234},{"$f":"SUM($G549:BA549)","v":1529.3170204920234},{"$f":"SUM($G549:BB549)","v":1529.3170204920234},{"$f":"SUM($G549:BC549)","v":1529.3170204920234},{"$f":"SUM($G549:BD549)","v":1529.3170204920234}]
[null,null,null,"Indonesia",null,8,{"$f":"SUM($G550:G550)","v":5.1750000000000007},{"$f":"SUM($G550:H550)","v":13.800000000000002},{"$f":"SUM($G550:I550)","v":39.155487205882338},{"$f":"SUM($G550:J550)","v":113.73714417207461},{"$f":"SUM($G550:K550)","v":188.83318012629786},{"$f":"SUM($G550:L550)","v":264.45202503727285},{"$f":"SUM($G550:M550)","v":357.71034972426702},{"$f":"SUM($G550:N550)","v":461.4146106048438},{"$f":"SUM($G550:O550)","v":565.2010049975662},{"$f":"SUM($G550:P550)","v":669.06792244141161},{"$f":"SUM($G550:Q550)","v":773.01378405302478},{"$f":"SUM($G550:R550)","v":877.03704190754752},{"$f":"SUM($G550:S550)","v":988.22483576692116},{"$f":"SUM($G550:T550)","v":1099.4126296262948},{"$f":"SUM($G550:U550)","v":1210.6004234856684},{"$f":"SUM($G550:V550)","v":1321.7882173450421},{"$f":"SUM($G550:W550)","v":1432.9760112044157},{"$f":"SUM($G550:X550)","v":1544.1638050637894},{"$f":"SUM($G550:Y550)","v":1655.351598923163},{"$f":"SUM($G550:Z550)","v":1766.5393927825367},{"$f":"SUM($G550:AA550)","v":1877.7271866419103},{"$f":"SUM($G550:AB550)","v":1921.2293885012839},{"$f":"SUM($G550:AC550)","v":1921.2293885012839},{"$f":"SUM($G550:AD550)","v":1921.2293885012839},{"$f":"SUM($G550:AE550)","v":1921.2293885012839},{"$f":"SUM($G550:AF550)","v":1921.2293885012839},{"$f":"SUM($G550:AG550)","v":1921.2293885012839},{"$f":"SUM($G550:AH550)","v":1921.2293885012839},{"$f":"SUM($G550:AI550)","v":1921.2293885012839},{"$f":"SUM($G550:AJ550)","v":1921.2293885012839},{"$f":"SUM($G550:AK550)","v":1921.2293885012839},{"$f":"SUM($G550:AL550)","v":1921.2293885012839},{"$f":"SUM($G550:AM550)","v":1921.2293885012839},{"$f":"SUM($G550:AN550)","v":1921.2293885012839},{"$f":"SUM($G550:AO550)","v":1921.2293885012839},{"$f":"SUM($G550:AP550)","v":1921.2293885012839},{"$f":"SUM($G550:AQ550)","v":1921.2293885012839},{"$f":"SUM($G550:AR550)","v":1921.2293885012839},{"$f":"SUM($G550:AS550)","v":1921.2293885012839},{"$f":"SUM($G550:AT550)","v":1921.2293885012839},{"$f":"SUM($G550:AU550)","v":1921.2293885012839},{"$f":"SUM($G550:AV550)","v":1921.2293885012839},{"$f":"SUM($G550:AW550)","v":1921.2293885012839},{"$f":"SUM($G550:AX550)","v":1921.2293885012839},{"$f":"SUM($G550:AY550)","v":1921.2293885012839},{"$f":"SUM($G550:AZ550)","v":1921.2293885012839},{"$f":"SUM($G550:BA550)","v":1921.2293885012839},{"$f":"SUM($G550:BB550)","v":1921.2293885012839},{"$f":"SUM($G550:BC550)","v":1921.2293885012839},{"$f":"SUM($G550:BD550)","v":1921.2293885012839}]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)",null,9,{"$f":"SUM($G551:G551)","v":3.75},{"$f":"SUM($G551:H551)","v":10},{"$f":"SUM($G551:I551)","v":50.296920415224925},{"$f":"SUM($G551:J551)","v":142.45412268529265},{"$f":"SUM($G551:K551)","v":234.34249225913976},{"$f":"SUM($G551:L551)","v":325.95495647861657},{"$f":"SUM($G551:M551)","v":418.0424831939269},{"$f":"SUM($G551:N551)","v":521.15123319392694},{"$f":"SUM($G551:O551)","v":624.25998319392693},{"$f":"SUM($G551:P551)","v":727.36873319392691},{"$f":"SUM($G551:Q551)","v":830.4774831939269},{"$f":"SUM($G551:R551)","v":933.58623319392689},{"$f":"SUM($G551:S551)","v":1036.6949831939269},{"$f":"SUM($G551:T551)","v":1139.803733193927},{"$f":"SUM($G551:U551)","v":1242.9124831939271},{"$f":"SUM($G551:V551)","v":1346.0212331939272},{"$f":"SUM($G551:W551)","v":1449.1299831939273},{"$f":"SUM($G551:X551)","v":1552.2387331939274},{"$f":"SUM($G551:Y551)","v":1655.3474831939275},{"$f":"SUM($G551:Z551)","v":1758.4562331939273},{"$f":"SUM($G551:AA551)","v":1861.5649831939274},{"$f":"SUM($G551:AB551)","v":1902.5384831939275},{"$f":"SUM($G551:AC551)","v":1902.5384831939275},{"$f":"SUM($G551:AD551)","v":1902.5384831939275},{"$f":"SUM($G551:AE551)","v":1902.5384831939275},{"$f":"SUM($G551:AF551)","v":1902.5384831939275},{"$f":"SUM($G551:AG551)","v":1902.5384831939275},{"$f":"SUM($G551:AH551)","v":1902.5384831939275},{"$f":"SUM($G551:AI551)","v":1902.5384831939275},{"$f":"SUM($G551:AJ551)","v":1902.5384831939275},{"$f":"SUM($G551:AK551)","v":1902.5384831939275},{"$f":"SUM($G551:AL551)","v":1902.5384831939275},{"$f":"SUM($G551:AM551)","v":1902.5384831939275},{"$f":"SUM($G551:AN551)","v":1902.5384831939275},{"$f":"SUM($G551:AO551)","v":1902.5384831939275},{"$f":"SUM($G551:AP551)","v":1902.5384831939275},{"$f":"SUM($G551:AQ551)","v":1902.5384831939275},{"$f":"SUM($G551:AR551)","v":1902.5384831939275},{"$f":"SUM($G551:AS551)","v":1902.5384831939275},{"$f":"SUM($G551:AT551)","v":1902.5384831939275},{"$f":"SUM($G551:AU551)","v":1902.5384831939275},{"$f":"SUM($G551:AV551)","v":1902.5384831939275},{"$f":"SUM($G551:AW551)","v":1902.5384831939275},{"$f":"SUM($G551:AX551)","v":1902.5384831939275},{"$f":"SUM($G551:AY551)","v":1902.5384831939275},{"$f":"SUM($G551:AZ551)","v":1902.5384831939275},{"$f":"SUM($G551:BA551)","v":1902.5384831939275},{"$f":"SUM($G551:BB551)","v":1902.5384831939275},{"$f":"SUM($G551:BC551)","v":1902.5384831939275},{"$f":"SUM($G551:BD551)","v":1902.5384831939275}]
[null,null,null,"Peru",null,10,{"$f":"SUM($G552:G552)","v":0},{"$f":"SUM($G552:H552)","v":0},{"$f":"SUM($G552:I552)","v":12.402813145328706},{"$f":"SUM($G552:J552)","v":69.666480497159},{"$f":"SUM($G552:K552)","v":127.69097821092902},{"$f":"SUM($G552:L552)","v":189.61841021418886},{"$f":"SUM($G552:M552)","v":254.62293926510779},{"$f":"SUM($G552:N552)","v":322.58338115358458},{"$f":"SUM($G552:O552)","v":390.66866598052263},{"$f":"SUM($G552:P552)","v":458.87634584516775},{"$f":"SUM($G552:Q552)","v":527.20402084481987},{"$f":"SUM($G552:R552)","v":595.64933813369441},{"$f":"SUM($G552:S552)","v":674.98475014994233},{"$f":"SUM($G552:T552)","v":754.32016216619013},{"$f":"SUM($G552:U552)","v":833.65557418243804},{"$f":"SUM($G552:V552)","v":912.99098619868596},{"$f":"SUM($G552:W552)","v":992.32639821493376},{"$f":"SUM($G552:X552)","v":1071.6618102311816},{"$f":"SUM($G552:Y552)","v":1150.9972222474294},{"$f":"SUM($G552:Z552)","v":1230.3326342636772},{"$f":"SUM($G552:AA552)","v":1309.668046279925},{"$f":"SUM($G552:AB552)","v":1340.6091792461727},{"$f":"SUM($G552:AC552)","v":1340.6091792461727},{"$f":"SUM($G552:AD552)","v":1340.6091792461727},{"$f":"SUM($G552:AE552)","v":1340.6091792461727},{"$f":"SUM($G552:AF552)","v":1340.6091792461727},{"$f":"SUM($G552:AG552)","v":1340.6091792461727},{"$f":"SUM($G552:AH552)","v":1340.6091792461727},{"$f":"SUM($G552:AI552)","v":1340.6091792461727},{"$f":"SUM($G552:AJ552)","v":1340.6091792461727},{"$f":"SUM($G552:AK552)","v":1340.6091792461727},{"$f":"SUM($G552:AL552)","v":1340.6091792461727},{"$f":"SUM($G552:AM552)","v":1340.6091792461727},{"$f":"SUM($G552:AN552)","v":1340.6091792461727},{"$f":"SUM($G552:AO552)","v":1340.6091792461727},{"$f":"SUM($G552:AP552)","v":1340.6091792461727},{"$f":"SUM($G552:AQ552)","v":1340.6091792461727},{"$f":"SUM($G552:AR552)","v":1340.6091792461727},{"$f":"SUM($G552:AS552)","v":1340.6091792461727},{"$f":"SUM($G552:AT552)","v":1340.6091792461727},{"$f":"SUM($G552:AU552)","v":1340.6091792461727},{"$f":"SUM($G552:AV552)","v":1340.6091792461727},{"$f":"SUM($G552:AW552)","v":1340.6091792461727},{"$f":"SUM($G552:AX552)","v":1340.6091792461727},{"$f":"SUM($G552:AY552)","v":1340.6091792461727},{"$f":"SUM($G552:AZ552)","v":1340.6091792461727},{"$f":"SUM($G552:BA552)","v":1340.6091792461727},{"$f":"SUM($G552:BB552)","v":1340.6091792461727},{"$f":"SUM($G552:BC552)","v":1340.6091792461727},{"$f":"SUM($G552:BD552)","v":1340.6091792461727}]
[null,null,null,"South Africa",null,11,{"$f":"SUM($G553:G553)","v":4.3500000000000005},{"$f":"SUM($G553:H553)","v":11.600000000000001},{"$f":"SUM($G553:I553)","v":18.511680622837375},{"$f":"SUM($G553:J553)","v":48.275734027938952},{"$f":"SUM($G553:K553)","v":78.956848182927644},{"$f":"SUM($G553:L553)","v":165.8158148704845},{"$f":"SUM($G553:M553)","v":267.89667581572513},{"$f":"SUM($G553:N553)","v":379.12767581572513},{"$f":"SUM($G553:O553)","v":490.35867581572512},{"$f":"SUM($G553:P553)","v":601.58967581572506},{"$f":"SUM($G553:Q553)","v":712.82067581572505},{"$f":"SUM($G553:R553)","v":824.05167581572505},{"$f":"SUM($G553:S553)","v":935.28267581572504},{"$f":"SUM($G553:T553)","v":1046.513675815725},{"$f":"SUM($G553:U553)","v":1157.744675815725},{"$f":"SUM($G553:V553)","v":1268.975675815725},{"$f":"SUM($G553:W553)","v":1380.206675815725},{"$f":"SUM($G553:X553)","v":1491.437675815725},{"$f":"SUM($G553:Y553)","v":1602.668675815725},{"$f":"SUM($G553:Z553)","v":1713.899675815725},{"$f":"SUM($G553:AA553)","v":1825.130675815725},{"$f":"SUM($G553:AB553)","v":1868.2515824823918},{"$f":"SUM($G553:AC553)","v":1868.2515824823918},{"$f":"SUM($G553:AD553)","v":1868.2515824823918},{"$f":"SUM($G553:AE553)","v":1868.2515824823918},{"$f":"SUM($G553:AF553)","v":1868.2515824823918},{"$f":"SUM($G553:AG553)","v":1868.2515824823918},{"$f":"SUM($G553:AH553)","v":1868.2515824823918},{"$f":"SUM($G553:AI553)","v":1868.2515824823918},{"$f":"SUM($G553:AJ553)","v":1868.2515824823918},{"$f":"SUM($G553:AK553)","v":1868.2515824823918},{"$f":"SUM($G553:AL553)","v":1868.2515824823918},{"$f":"SUM($G553:AM553)","v":1868.2515824823918},{"$f":"SUM($G553:AN553)","v":1868.2515824823918},{"$f":"SUM($G553:AO553)","v":1868.2515824823918},{"$f":"SUM($G553:AP553)","v":1868.2515824823918},{"$f":"SUM($G553:AQ553)","v":1868.2515824823918},{"$f":"SUM($G553:AR553)","v":1868.2515824823918},{"$f":"SUM($G553:AS553)","v":1868.2515824823918},{"$f":"SUM($G553:AT553)","v":1868.2515824823918},{"$f":"SUM($G553:AU553)","v":1868.2515824823918},{"$f":"SUM($G553:AV553)","v":1868.2515824823918},{"$f":"SUM($G553:AW553)","v":1868.2515824823918},{"$f":"SUM($G553:AX553)","v":1868.2515824823918},{"$f":"SUM($G553:AY553)","v":1868.2515824823918},{"$f":"SUM($G553:AZ553)","v":1868.2515824823918},{"$f":"SUM($G553:BA553)","v":1868.2515824823918},{"$f":"SUM($G553:BB553)","v":1868.2515824823918},{"$f":"SUM($G553:BC553)","v":1868.2515824823918},{"$f":"SUM($G553:BD553)","v":1868.2515824823918}]
[]
[]
[]
[null,null,null,"Proportino of total revenues earned in first X years",null,null,5,10]
[null,null,null,{"$f":"D571","v":"Kyrgyz Republic"},null,null,{"$f":"K570/$BD570","v":0.10621306080169662},{"$f":"P570/$BD570","v":0.37164728667044311}]
[null,null,null,{"$f":"D572","v":"Kazakhstan"},null,null,{"$f":"K571/$BD571","v":0.10621306080169662},{"$f":"P571/$BD571","v":0.37164728667044311}]
[null,null,null,"Mongolia (large mines)",null,null,5.9093684532679616E-2,0.32966709824433904]
[null,null,null,"Ghana",null,null,8.6098847238716539E-2,0.3379250551236152]
[null,null,null,"Chile",null,null,6.1303030548237616E-2,0.31769964256605887]
[null,null,null,"Mongolia (small mine)",null,null,7.2096217869356702E-2,0.32948686961067386]
[null,null,null,"Western Australia",null,null,7.7004983123718354E-2,0.34042152933785574]
[null,null,null,"Indonesia",null,null,0.1051788939728165,0.35906059366143833]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)",null,null,9.8287680407389139E-2,0.34824988959977304]
[null,null,null,"Peru",null,null,0.12317358851303352,0.38231485965678919]
[null,null,null,"South Africa",null,null,9.5248473744398737E-2,0.34228942554547842]
[]
[]
[]
[]
[]
[]
[null,null,null,"Proportion of revenue and profit based tax types"]
[null,null,null,null,null,null,{"$f":"G525","v":"Kyrgyz Republic"},"Kazakhstan","Mongolia (large mines)","Ghana","Chile","Mongolia (small mine)","Western Australia","Indonesia","Kyrgyz Republic (15% tax on concentrates)","Peru","South Africa"]
[null,null,null,"Gross sales",null,null,{"$f":"SUM(G527:G531)","v":715.85500000000002},398.13500000000005,398.13500000000005,336.05,74.50200000000001,398.13500000000005,230.11000000000004,306.12610000000006,1724.0050000000003,306.12610000000006,1724.0050000000003]
[null,null,null,"Operating profit",null,null,{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":0},{"$f":"SUM(J532:J533)","v":0},295.51249999999993,0,0,0,0,0,0]
[null,null,null,"Corporate profit",null,null,{"$f":"SUM(G532:G539)","v":278.77307550926196},{"$f":"SUM(H532:H539)","v":998.17250696830001},{"$f":"SUM(I534:I539)","v":1256.1478839653141},{"$f":"SUM(J534:J539)","v":1264.1962563317666},1565.1093926110498,874.94794165749272,1299.2070204920235,1615.1032885012833,178.53348319392686,1615.1032885012833,178.53348319392686]
[]
[]
[null,null,null,null,null,null,{"$f":"G604","v":"Kyrgyz Republic"},{"$f":"H604","v":"Kazakhstan"},"Mongolia (large mines)","Ghana","Chile","Mongolia (small mine)","Western Australia","Indonesia","Kyrgyz Republic (15% tax on concentrates)","Peru","South Africa"]
[null,null,null,"Gross sales",null,null,{"$f":"G605/SUM(G$605:G$607)","v":0.71972128841574612},{"$f":"H605/SUM(H$605:H$607)","v":0.28513418284518238},0.24066923732274309,{"$f":"J605/SUM(J$605:J$607)","v":0.20999892902129022},3.8499860543541195E-2,0.31273296261565442,0.15046585954164512,0.15933865150730572,0.90616038268292476,0.15933865150730572,0.90616038268292476]
[null,null,null,"Operating profit",null,null,0,0,0,{"$f":"J606/SUM(J$605:J$607)","v":0},0.15270986065975697,0,0,0,0,0,0]
[null,null,null,"Corporate profit",null,null,{"$f":"G607/SUM(G$605:G$607)","v":0.28027871158425394},{"$f":"H607/SUM(H$605:H$607)","v":0.71486581715481767},{"$f":"I607/SUM(I$605:I$607)","v":0.75933076267725697},{"$f":"J607/SUM(J$605:J$607)","v":0.79000107097870986},0.80879027879670184,0.68726703738434558,0.84953414045835485,0.84066134849269436,9.3839617317075213E-2,0.84066134849269436,9.3839617317075213E-2]
[]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) - selected regime: \"&Inputs!F12","v":"Average Effective Tax Rate (AETR) - selected regime: Kyrgyz Republic"}]
[null,null,null,"Discount rate","%",null,{"$f":"G$485","v":0},{"$f":"H$485","v":0.05},{"$f":"I$485","v":0.1},{"$f":"J$485","v":0.15000000000000002}]
[null,null,null,"Government revenue (numerator)","$mm const",null,{"$f":"G$487","v":994.62807550926232},{"$f":"H$487","v":580.50645168229732},{"$f":"I$487","v":369.9860152611671},{"$f":"J$487","v":253.69943770042133}]
[null,null,null,"Project pre-tax cash flow (denominator)","$mm const",null,{"$f":"G486","v":3475.5},{"$f":"H486","v":1870.1543864957575},{"$f":"I486","v":1054.1790641446412},{"$f":"J486","v":604.52440841222972}]
[null,null,null,"Average Effective Tax Rate (AETR)","%",null,{"$f":"G617/G618","v":0.28618272925025529},{"$f":"H617/H618","v":0.31040563061215171},{"$f":"I617/I618","v":0.35097074856193716},{"$f":"J617/J618","v":0.41966781517847629}]
[]
[null,null,null,"Average Effective Tax Rate (AETR) - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!H12","v":"Kyrgyz Republic"},{"$f":"Inputs!I12","v":"Kazakhstan"},{"$f":"Inputs!J12","v":"Mongolia (large mines)"},{"$f":"Inputs!K12","v":"Ghana"},{"$f":"Inputs!L12","v":"Chile"},{"$f":"Inputs!M12","v":"Mongolia (small mine)"},{"$f":"Inputs!N12","v":"Western Australia"},{"$f":"Inputs!O12","v":"Indonesia"},{"$f":"Inputs!P12","v":"Kyrgyz Republic (15% tax on concentrates)"},{"$f":"Inputs!Q12","v":"Peru"},{"$f":"Inputs!R12","v":"South Africa"}]
[null,null,null,null,null,null,{"$f":"Inputs!H11","v":1},{"$f":"Inputs!I11","v":2},{"$f":"Inputs!J11","v":3},{"$f":"Inputs!K11","v":4},{"$f":"Inputs!L11","v":5},{"$f":"Inputs!M11","v":6},{"$f":"Inputs!N11","v":7},{"$f":"Inputs!O11","v":8},{"$f":"Inputs!P11","v":9},{"$f":"Inputs!Q11","v":10},{"$f":"Inputs!R11","v":11}]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&G485*100","v":"Average Effective Tax Rate (AETR) NPV0"},"%",{"$f":"G491","v":0.28618272925025529},0.28618272925025529,0.40175730311273183,0.47598414155238494,0.46043626998468307,0.55679007124472712,0.36630209801683,0.44002791554942411,0.55279222802511407,0.54741432403795931,0.38573131326317733,0.53754900948997031]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&H485*100","v":"Average Effective Tax Rate (AETR) NPV5"},"%",{"$f":"H491","v":0.31040563061215171},0.31040563061215171,0.42240418074848707,0.50473431441905636,0.48034263646567477,0.58659570236980341,0.38875663684401202,0.47336654769487491,0.59067810452618696,0.59796036810720521,0.40991496518153908,0.56134131081859751]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I485*100","v":"Average Effective Tax Rate (AETR) NPV10"},"%",{"$f":"I491","v":0.35097074856193716},0.35097074856193716,0.460752729878115,0.5572824028164487,0.51905022649841348,0.64243462980465615,0.42927022811349896,0.53087816882991912,0.65778389577312146,0.68099859416235886,0.45368617980325771,0.60699797265611388]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&J485*100","v":"Average Effective Tax Rate (AETR) NPV15"},"%",{"$f":"J491","v":0.41966781517847629},0.41966781517847629,0.53015598021735377,0.65079850107867265,0.59073629123690596,0.7434604192880051,0.50105736351462671,0.62981559234838969,0.77511645670266638,0.81965665191626191,0.53084067352254849,0.69125500756180525]
[]
[null,null,null,null,null,null,{"$f":"G622","v":"Kyrgyz Republic"},{"$f":"H622","v":"Kazakhstan"},"Mongolia (large mines)","Ghana","Chile","Mongolia (small mine)","Western Australia","Indonesia","Kyrgyz Republic (15% tax on concentrates)",{"$f":"P622","v":"Peru"},{"$f":"Q622","v":"South Africa"}]
[null,null,null,null,null,null,{"$f":"G626","v":0.35097074856193716},{"$f":"H626","v":0.460752729878115},0.5572824028164487,0.51905022649841348,0.64243462980465615,0.42927022811349896,0.53087816882991912,0.65778389577312146,0.68099859416235886,{"$f":"P626","v":0.45368617980325771},{"$f":"Q626","v":0.60699797265611388}]
[]
[null,null,null,{"$f":"\"Average Effective Tax Rate (AETR) NPV\"&I485*100&\" Price Sensitivity - regime comparison\"","v":"Average Effective Tax Rate (AETR) NPV10 Price Sensitivity - regime comparison"}]
[null,null,null,null,null,null,{"$f":"H633-$E$768","v":0.24999999999999967},0.29999999999999966,0.34999999999999964,0.39999999999999963,0.44999999999999962,0.49999999999999961,0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"V633+$E$768","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006]
[]
[null,null,null,null,"$/ton",{"$f":"I491","v":0.35097074856193716},{"$f":"$V$635*G$633","v":324.99999999999955},389.99999999999955,454.99999999999955,519.99999999999955,584.99999999999955,649.99999999999955,714.99999999999943,779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,{"$f":"$V$635*U$633","v":1235},{"$f":"Inputs!$F$181","v":1300},{"$f":"$V$635*W$633","v":1365},{"$f":"$V$635*X$633","v":1430.0000000000002},1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$H$12:$R$12)","v":"Kyrgyz Republic"},"%",1,-9.7086115861700018E-2,-0.1276388999583756,-0.17101197565721038,-0.23741714384458756,-0.35183212341724379,-0.59579916860778481,-1.500617870557206,5.4855635274646719,1.1568310420134407,0.70734348764813315,0.53735059465504564,0.44840005152190121,0.39392903256749356,0.35723006600916446,0.33093215713103058,0.35097074856193716,0.3329262197088339,0.35379541141025656,0.3402882898919149,0.36116601846818719,0.39685959054335507,0.38605459890105803,0.4202732559854353,0.4250175134724109,0.41636297984478049,0.42215059243532616,0.42819516425763759,0.42153894706412276,0.42823241495751835]
[null,null,null,"Kazakhstan","%",{"$f":"F636+1","v":2},-7.7370403838209367E-2,-9.9459098149070807E-2,-0.13081645685660864,-0.17882528826493577,-0.265259460023342,-0.46894018143201127,-1.2683018628494112,5.1551546048719485,1.2068310137514002,0.80248751999853851,0.65241094892529816,0.57503886558129658,0.52834998021831958,0.49780083354977928,0.47660495701533068,0.460752729878115,0.44883024483153999,0.43923780743962115,0.43135316917607919,0.42475753570059116,0.41915869703380465,0.41434656107699258,0.41016709719340549,0.40661320884981927,0.40349798353592431,0.40075196218825737,0.39829148378991919,0.39607421156863504,0.3940657841507279]
[null,null,null,"Mongolia (large mines)","%",{"$f":"F637+1","v":3},-7.9151549687273212E-2,-0.10154913197365686,-0.13334499152296389,-0.18202517772176469,-0.26958063054281722,-0.47946697596888321,-1.3552624226224812,5.6356877448817269,1.3755420098990481,0.93792208021119294,0.77367623882750414,0.68811409436535154,0.63552842102246809,0.60068562241692269,0.57577289078108407,0.5572824028164487,0.54279692283997694,0.53119374605520553,0.52192060565769927,0.51416346662552503,0.50757866015949249,0.50191909648036426,0.49700256566025119,0.49269175452648073,0.48888122078834434,0.4855458440024441,0.4826207168564623,0.47998472412883264,0.47759701547639261]
[null,null,null,"Ghana","%",{"$f":"F638+1","v":4},-3.9797557826955168E-2,-5.5370334115087599E-2,-7.7477622362500692E-2,-0.11132438491237756,-0.18415264834727144,-0.38433442681971081,-1.1737857078366092,5.0504158758742603,1.213581687842241,0.79937487928604478,0.67209059914155533,0.60811060132617389,0.57193676688276762,0.54826648598828143,0.53163889688074351,0.51905022649841348,0.50923560616287777,0.5014147145790403,0.49498622320427416,0.48960868126879303,0.48505755567730618,0.4812503997739061,0.47794307779693612,0.47504321996568633,0.4724901344755264,0.47025043097286523,0.46824362134202896,0.46643517496393261,0.46479706609542421]
[null,null,null,"Chile","%",5,-5.4563111130524672E-2,-6.4025496787577671E-2,-7.745840581793946E-2,-9.8024495933399708E-2,-0.13345952071656222,-0.25212940978285259,-0.94616989156974196,4.7649503900048993,1.2524818821601047,0.91113069008888048,0.78891437990434099,0.7276122322401487,0.69278062386619432,0.66978021767181684,0.65390951096763439,0.64243462980465615,0.63429048817947453,0.62788092386450922,0.62297877501226318,0.6188780444535511,0.61539705526585342,0.61240518601718863,0.61013743510222196,0.60830947248194567,0.60669364821582339,0.60525505904008992,0.60408938456872419,0.60309700690437462,0.60219810126217777]
[null,null,null,"Mongolia (small mine)","%",6,-7.9151549687273212E-2,-0.10154913197365686,-0.13334499152296389,-0.18202517772176469,-0.26737244042045688,-0.45863514309460018,-1.25063530056542,5.0172015524478191,1.1675113615440069,0.77189186647966224,0.62336442388470903,0.54608206533541348,0.49934746789640017,0.46810330322804661,0.44600258164146622,0.42927022811349896,0.41646779489496938,0.40630125723518312,0.39794472921576407,0.39095435196553707,0.38502042695447508,0.37992028822746521,0.37551424896640251,0.37179529018270419,0.36850792326351717,0.36558113811381954,0.3629586925004501,0.36059546272599663,0.35845482549243318]
[null,null,null,"Western Australia","%",{"$f":"F641+1","v":7},-5.7115395754919009E-2,-7.1355924326609796E-2,-9.1571938742087258E-2,-0.12252311791738123,-0.17823605247843113,-0.39280781763817285,-1.3215015442165678,5.8520613806968544,1.4036865807783532,0.94080028645957925,0.7654972983555578,0.67351399138821555,0.6170554436074499,0.57889650246144841,0.55147187223330629,0.53087816882991912,0.51482521602340237,0.50190954079710604,0.49134212118772058,0.48259427999191662,0.47516849568780162,0.46878612145198995,0.46324167643556891,0.45838031052902523,0.45408311489101855,0.45025726621399476,0.4468428522864944,0.44380656084851128,0.44105625760912337]
[null,null,null,"Indonesia","%",{"$f":"F642+1","v":8},-7.267768126475703E-2,-9.152466618065408E-2,-0.11828005779620725,-0.15924317262086529,-0.24433202859556194,-0.47950632715111413,-1.5110915572949815,6.817255843894781,1.6620630345688785,1.1270154221698767,0.92502411282256636,0.81978932718765019,0.75552168594435076,0.71205122855766512,0.68110197478269674,0.65778389577312146,0.63986327522279607,0.62551507455469424,0.61372137005827476,0.60390059759823911,0.59575476498123658,0.58875351769276063,0.58267145023587097,0.57733869731133969,0.57262481996772774,0.56842799419624035,0.56466757217289854,0.56127884935448524,0.55823938327271883]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)","%",9,-0.20792928926705914,-0.28371773994562532,-0.39130787634620712,-0.55603082918894131,-0.83984568575957153,-1.4450240653505402,-3.6296499202575108,12.883034345144468,2.6370624122209958,1.5774678211207853,1.1766004649021042,0.96673230052642478,0.83789233099841698,0.75083335383681726,0.68815795160251547,0.68099859416235886,0.64155319219184737,0.64529445891087656,0.61770037041769588,0.62690297395694994,0.65273472542592681,0.63334085633893822,0.66021677894764808,0.65845427400793799,0.64406183901211789,0.64478270745285737,0.64628137248693074,0.63547274874269444,0.63842735872562739]
[null,null,null,"Peru","%",10,-1.7775835573657158E-3,-2.0858537569368829E-3,-2.5234775970225383E-3,-3.9733133833034871E-3,-3.093294920925652E-2,-0.1248929555796479,-0.55682597018761848,3.0490765299367837,0.86747060420183564,0.6446002857047215,0.56113754190519893,0.51787329880752686,0.49185672260926477,0.47464428828393546,0.46263843600875826,0.45368617980325771,0.44693093358759739,0.44151660338394827,0.43722078339008075,0.43375734479076478,0.43081733394541444,0.42829042921671484,0.42619757705859218,0.42441209135278524,0.42283381447870955,0.42142877303065096,0.42019588329297103,0.41912292888251473,0.41820739543632141]
[null,null,null,"South Africa","%",11,-4.9730130508211998E-2,-5.9221480821625941E-2,-7.2695508403703285E-2,-9.3324551959709262E-2,-0.161171392264154,-0.32825120264310759,-1.1471733707981975,5.3486766540266242,1.3546818669896046,0.94696032447072287,0.7959778740863912,0.71776137804326201,0.67398279804234551,0.64232184595469566,0.62274311253233239,0.60699797265611388,0.59340583105675082,0.58030161520961321,0.57193967798427892,0.56494477584166991,0.55900700978296269,0.55397215478699857,0.54973192008728289,0.54601408496692538,0.54272771130792474,0.53980181047057663,0.53558442425383723,0.53309000628770042,0.53115707973070403]
[]
[]
[null,null,null,"NPV of gov revenue - NPV10 Price Sensitivity"]
[]
[null,null,null,null,null,"Price change",{"$f":"H651-$E$768","v":0.49999999999999961},0.5499999999999996,0.59999999999999964,0.64999999999999969,0.69999999999999973,0.74999999999999978,0.79999999999999982,0.84999999999999987,0.89999999999999991,0.95,1,{"$f":"Q651+$E$768","v":1.05},1.1000000000000001,1.1500000000000001,1.2000000000000002,1.2500000000000002,1.3000000000000003,1.3500000000000003,1.4000000000000004,1.4500000000000004,1.5000000000000004,1.5500000000000005,1.6000000000000005,1.6500000000000006,1.7000000000000006,1.7500000000000007,1.8000000000000007,1.8500000000000008,1.9000000000000008]
[null,null,null,null,null,"Cost change",{"$f":"H652-$E$769","v":1.3877787807814457E-16},0.10000000000000014,0.20000000000000015,0.30000000000000016,0.40000000000000013,0.50000000000000011,0.60000000000000009,0.70000000000000007,0.8,{"$f":"Q652-$E$769","v":0.9},1,{"$f":"Q652+$E$769","v":1.1000000000000001},{"$f":"R652+$E$769","v":1.2000000000000002},1.3000000000000003,1.4000000000000004,1.5000000000000004,1.6000000000000005,1.7000000000000006,1.8000000000000007,1.9000000000000008,2.0000000000000009,2.100000000000001,2.2000000000000011,2.3000000000000012,2.4000000000000012,2.5000000000000013,2.6000000000000014,2.7000000000000015,2.8000000000000016]
[]
[null,null,null,null,"$/ton",{"$f":"I487","v":369.9860152611671},{"$f":"G635","v":324.99999999999955},389.99999999999955,454.99999999999955,519.99999999999955,584.99999999999955,649.99999999999955,714.99999999999943,779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,1235,{"$f":"V635","v":1300},{"$f":"W635","v":1365},1430.0000000000002,1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$H$12:$R$12)","v":"Kyrgyz Republic"},"$mm const",1,84.106519295647146,94.232726011738805,104.35893272783046,114.48513944392209,124.61134616001378,134.73755287610544,147.23075775340789,164.12298369362938,182.72328298972116,202.28897082207109,222.47205040820944,243.05483060502596,263.96458383025634,285.11034073945433,306.49168071904415,369.9860152611671,393.5892265170034,463.55833680854522,489.42867108667178,565.69760652298726,672.41569682570798,703.53588539114628,819.70371341102759,883.37299855779565,918.69307055308275,985.51226827223786,1054.4462424945189,1092.0257490669774,1164.1933059350627]
[null,null,null,"Kazakhstan","$mm const",{"$f":"F655+1","v":2},67.026632032536455,73.428256967996703,79.82988190345695,86.231506838917184,93.949176880552486,106.04891013706683,124.43743873184739,154.23745453269407,190.62085718469777,229.49864860961796,270.10894369504126,311.69928190416755,354.03758320645647,397.30184768412215,441.40604400925235,485.71588158499992,530.6123051983692,575.50872881173859,620.40515242510787,665.30157603847726,710.19799965184643,755.09442326521582,799.99259505607949,845.1207730718329,890.30682217422054,935.55707926953983,980.80733636485911,1026.0575934601779,1071.3078505554972]
[null,null,null,"Mongolia (large mines)","$mm const",{"$f":"F656+1","v":3},68.569653672582803,74.97127860804305,81.372903543503284,87.774528478963532,95.479642234849294,108.42950180328546,132.96943702485422,168.61456133443119,217.26902443901858,268.2307756137846,320.31478315299967,372.99160442833357,425.85588087812033,479.41564493114765,533.25008526773377,587.47544186532082,641.70079846290753,695.99345130826453,750.66617344056851,805.33889557287193,860.01161770517547,914.68433983747957,969.35706196978276,1024.0297841020868,1078.7025062343903,1133.5087398848439,1188.4711550201275,1243.433570155411,1298.3959852906949]
[null,null,null,"Ghana","$mm const",{"$f":"F657+1","v":4},34.476959301375295,40.878584236835557,47.280209172295791,53.681834107756039,65.22289433552173,86.915663673606275,115.16413511771259,151.10376869981411,191.68713677737293,228.60848294433023,278.25664498815638,329.62578548507247,383.2442855593934,437.57919478180764,492.37553839798483,547.17188201416161,602.02422182264127,656.9756521575199,711.92708249239877,766.87851282727729,821.85317445591375,877.01824318003275,932.1833119041512,987.34838062826998,1042.5360405701349,1097.8015362019535,1153.0670318337723,1208.3325274655904,1263.5980230974094]
[null,null,null,"Chile","$mm const",5,47.268482402439943,47.268482402439943,47.268482402439943,47.268482402439943,47.268482402439943,57.01803807752826,92.831967972996594,142.56290556918785,197.83148366689525,260.56886477502792,326.62362606392958,394.40153330275939,464.21952673207323,534.56101333883419,605.61604768824054,677.24113682158145,749.86554933398543,822.67725186219548,896.01576964726178,969.35428743232842,1042.6928052173948,1116.0313230024615,1190.016052940812,1264.3341644140721,1338.6522758873318,1412.9703873605922,1487.5921889348053,1562.3644394230043,1637.1366899112029]
[null,null,null,"Mongolia (small mine)","$mm const",6,68.569653672582803,74.97127860804305,81.372903543503284,87.774528478963532,94.697548942593983,103.71846773124459,122.70411181164754,150.11002688371445,184.41025626164139,220.74877903417209,258.08320100992972,296.00327528075411,334.60353427335156,373.59983098731851,413.06375916258179,452.52768733784495,492.35304268107666,532.35380949800037,572.35457631492363,612.35534313184723,652.3561099487705,692.35687676569387,732.40545272093289,772.75385114143239,813.10224956193201,853.45064798243175,893.79904640293148,934.14744482343087,974.49584324393084]
[null,null,null,"Western Australia","$mm const",{"$f":"F660+1","v":7},49.479548053839537,52.680360521569654,55.881172989299785,59.081985457029901,63.127363749115837,88.831886460741458,129.65704163916047,175.08826025794551,221.71450368588665,269.05389675643568,316.92856626767423,365.07763219777866,413.47747920592184,462.02544179309842,510.74378040312649,559.64065119194493,608.63232323159536,657.62399527124614,706.68585597874892,755.8917925639746,805.09772914920018,854.30366573442541,903.50960231965109,952.71553890487644,1001.921475490102,1051.1274120753278,1100.3668558375673,1149.7115401242199,1199.0562244108723]
[null,null,null,"Indonesia","$mm const",{"$f":"F661+1","v":8},62.961286970885979,67.570456924417343,72.179626877948706,76.788796831480099,86.537132248134355,108.43840091271014,148.2583670236493,203.96598528136332,262.52547103482323,322.30845951430598,382.97531091182691,444.3660418305513,506.26115598845792,568.29810174156739,630.80025465628785,693.42201165552535,756.45376261392221,819.57741185345742,882.70106109299195,945.89497674243989,1009.4120564999449,1072.9291362574493,1136.4462160149544,1199.9632957724591,1263.4803755299638,1326.9974552874689,1390.5145350449743,1454.0316148024783,1517.6304511649087]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)","$mm const",9,180.13089332755064,209.46197485002301,238.7930563724953,268.1241378949677,297.45521941744011,326.78630093991251,356.11738246238474,385.4484639848572,416.52815658469791,451.13067075864069,487.13208944350737,524.01634377015819,561.4562069848605,599.25066146439769,637.33512335375508,717.89446067789174,758.45160199499765,845.49323274751839,888.42396404326223,981.92380721118968,1105.9555714369537,1154.1839454501587,1287.6911334524925,1368.5570782516609,1421.1041258487749,1505.2478427160574,1591.4915012982644,1646.2360341566036,1735.6296053111969]
[null,null,null,"Peru","$mm const",10,1.5399355967662538,1.5399355967662538,1.5399355967662538,1.9159751034645922,10.955783128118624,28.244032709189018,54.632102639866766,91.225547766963786,137.01834662126467,184.34541444691456,232.3202407337281,280.71273963799149,329.58412392573172,378.82028317066948,428.47099854793345,478.26647244035564,528.3669174843219,578.4945076653072,628.84440441382662,679.39805854551992,729.95171267721321,780.50536680890639,831.2585480666836,882.11466558032021,932.97078309395681,983.82717794776238,1034.7477207457409,1085.7668871447156,1136.9392723523792]
[null,null,null,"South Africa","$mm const",11,43.081630612580817,43.721793106126853,44.361955599672875,45.002118093218897,57.083429328316775,74.232671180321987,112.55310760389287,160.02745513313377,213.97413204970803,270.81556950985606,329.5480297016253,389.06188695344991,451.62345012871771,512.64610062200211,576.75139482039322,639.8845547523166,701.53123494018655,760.33674524384253,822.60743273445064,884.87812022505841,947.14880771566629,1009.5444828517598,1072.2007404909352,1134.8569981301102,1197.5132557692855,1260.1695134084614,1318.8962203068031,1381.0064704362699,1444.0044588493975]
[]
[null,null,null,"Percentage Change in NPV of gov revenue - NPV10 Price Sensitivity"]
[]
[null,null,null,null,null,null,{"$f":"G654","v":324.99999999999955},{"$f":"H654","v":389.99999999999955},454.99999999999955,519.99999999999955,584.99999999999955,649.99999999999955,714.99999999999943,779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,1235,1300,1365,1430.0000000000002,1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$H$12:$R$12)","v":"Kyrgyz Republic"},"%",null,{"$f":"(G655-$Q655)/$Q655","v":-0.6219456819797281},-0.57642892291938208,-0.53091216385903583,-0.48539540479868981,-0.43987864573834351,-0.39436188667799732,-0.33820559713790044,-0.26227594256229736,-0.17866858936011998,-9.0721866180964422E-2,0,9.2518499106065633E-2,0.18650672453421946,0.28155577393344988,0.37766375666816931,0.66306740366840367,0.76916257927597886,1.083669997907474,1.1999557705726587,1.5427805671993413,2.0224726908027595,2.1623562784639354,2.6845244690601353,2.9707145096964425,3.1294763493544093,3.4298250789883107,3.7396796162022907,3.9085974937671564,4.2329868124958079]
[null,null,null,"Kazakhstan","%",null,{"$f":"(G656-$Q656)/$Q656","v":-0.75185334067201071},-0.72815318158846765,-0.70445302250492459,-0.68075286342138153,-0.65218042914334917,-0.60738467713679889,-0.53930648489618349,-0.42898057197679673,-0.29428157921378284,-0.15034783569133939,0,0.15397616102665102,0.31072143840661726,0.47089482580289671,0.6341778171833109,0.79822213563347788,0.96443811870754559,1.1306541017816136,1.2968700848556813,1.4630860679297495,1.6293020510038168,1.7955180340778847,1.9617404892719441,2.1288144757842309,2.2961027132052165,2.4636286620920025,2.6311546109787889,2.7986805598655731,2.9662065087523595]
[null,null,null,"Mongolia (large mines)","%",null,{"$f":"(G657-$Q657)/$Q657","v":-0.78593041196031777},-0.76594499364010704,-0.74595957531989654,-0.72597415699968593,-0.70191933917316884,-0.6614907974712686,-0.58487886286115987,-0.47359731675608691,-0.32170153902875243,-0.16260257184051641,0,0.16445329421518645,0.32949181016946233,0.49670158901830269,0.66476888771326137,0.83405659920700814,1.0033443107007538,1.1728421162997662,1.3435264712150665,1.5142108261303648,1.6848951810456634,1.8555795359609639,2.0262638908762614,2.1969482457915617,2.3676326007068602,2.5387337690980649,2.7103225249908287,2.8819112808835921,3.0535000367763567]
[null,null,null,"Ghana","%",null,{"$f":"(G658-$Q658)/$Q658","v":-0.87609654639930423},-0.85309035750583595,-0.83008416861236789,-0.80707797971889972,-0.76560166482889247,-0.68764209143215349,-0.58612260590357368,-0.45696258680095264,-0.31111389348659818,-0.17842579121853264,0,0.18461065143332892,0.37730506157617794,0.57257410618327775,0.76950145581947249,0.96642880545566578,1.1635573944631785,1.3610420954564559,1.5585267964497342,1.7560114974430114,1.9535796871657631,2.1518321627767842,2.3500846383878033,2.5483371139988233,2.7466707780312274,2.9452841683212272,3.1438975586112274,3.3425109489012255,3.5411243391912266]
[null,null,null,"Chile","%",null,{"$f":"(G659-$Q659)/$Q659","v":-0.85528149640593321},-0.85528149640593321,-0.85528149640593321,-0.85528149640593321,-0.85528149640593321,-0.82543198492821757,-0.71578305864859038,-0.56352543357875706,-0.39431361395708103,-0.2022350988044351,0,0.20751073048697261,0.42126744573343328,0.63662690228723784,0.85417097650402107,1.0734603463407328,1.2958092724964583,1.5187316109863223,1.7432668617544704,1.9678021125226197,2.1923373632907683,2.4168726140589176,2.6433863259723038,2.8709207280878259,3.0984551302033472,3.3259895323188702,3.5544537205145135,3.7833785272998131,4.0123033340851118]
[null,null,null,"Mongolia (small mine)","%",null,{"$f":"(G660-$Q660)/$Q660","v":-0.73431182888209534},-0.70950732820010798,-0.68470282751812084,-0.6598983268361337,-0.63307356475731835,-0.59812003522362533,-0.52455599073677606,-0.41836575842090945,-0.28546199233422315,-0.1446604111761664,0,0.14692964951781351,0.29649482401017541,0.44759453356650014,0.60050618384374888,0.75341783412099728,0.90772991327759234,1.062721662683958,1.2177134120903219,1.372705161496687,1.5276969109030509,1.6826886603094151,1.8378656567141449,1.99420438105811,2.1505431054020749,2.3068818297460409,2.463220554090007,2.6195592784339716,2.7758980027779385]
[null,null,null,"Western Australia","%",null,{"$f":"(G661-$Q661)/$Q661","v":-0.84387791660266531},-0.83377844054272976,-0.82367896448279398,-0.81357948842285832,-0.80081516635581795,-0.71971006745502686,-0.59089506141376469,-0.44754661178106625,-0.30042751810946217,-0.15105823395800855,0,0.15192403290474699,0.30463935162191569,0.45782201722667387,0.61154226776692056,0.76582583824040296,0.9204085336932093,1.0749912291460166,1.2297953898604714,1.3850541510529444,1.5403129122454171,1.6955716734378887,1.8508304346303617,2.0060891958228337,2.1613479570153062,2.3166067182077796,2.4719712040984341,2.6276677538533613,2.7833643036082876]
[null,null,null,"Indonesia","%",null,{"$f":"(G662-$Q662)/$Q662","v":-0.8355996191478211},-0.82356445703108472,-0.81152929491434833,-0.79949413279761172,-0.77403991906920089,-0.71685276355144456,-0.61287748113406948,-0.46741740402079662,-0.31451071764972094,-0.15840930124993977,0,0.1602994479528172,0.32191590832082467,0.48390271004286145,0.64710423017717222,0.8106180526482375,0.97520242444057159,1.1400267549940057,1.3048510855474382,1.4698588911393691,1.6357105216433747,1.8015621521473786,1.9674137826513847,2.1332654131553896,2.2991170436593942,2.4649686741634005,2.6308203046674072,2.79667193517141,2.9627370431571123]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)","%",null,{"$f":"(G663-$Q663)/$Q663","v":-0.63022166424443615},-0.57000990205898916,-0.50979813987354228,-0.44958637768809517,-0.38937461550264807,-0.32916285331720102,-0.26895109113175431,-0.20873932894630709,-0.1449379632113055,-7.3904839087883076E-2,0,7.5717151725288423E-2,0.15257487476602069,0.2301605138535894,0.30834148922900456,0.47371621832181893,0.55697318741912849,0.73565497135160529,0.82378452024826543,1.015723924763251,1.2703402124470622,1.3693449281255148,1.6434126623099954,1.8094168048240893,1.9172870288061368,2.0900198844129338,2.2670635660983889,2.379444856603965,2.5629547774074073]
[null,null,null,"Peru","%",null,{"$f":"(G664-$Q664)/$Q664","v":-0.99337149620755072},-0.99337149620755072,-0.99337149620755072,-0.99175287053158412,-0.95284189146190024,-0.87842629372289316,-0.76484139966744058,-0.60732845541632685,-0.41021778305443862,-0.20650299834098176,0,0.20830082971430822,0.41866297523116724,0.63059525926047566,0.84431196005440567,1.0586517598719121,1.274304278506259,1.4900736407566995,1.706799900119643,1.9244032134255848,2.1420065267315267,2.3596098400374679,2.5780719985540288,2.7969772362251839,3.0158824738963377,3.2347889053514178,3.4539714554260832,3.673578521249719,3.8938451026119276]
[null,null,null,"South Africa","%",null,{"$f":"(G665-$Q665)/$Q665","v":-0.86927055624763661},-0.8673280093778355,-0.86538546250803439,-0.86344291563823317,-0.82678267146673456,-0.77474399938748639,-0.65846220441433345,-0.51440324107528856,-0.35070425927461479,-0.17822124515490487,0,0.18059236253273556,0.37043286387607965,0.55560359770973256,0.7501284876216292,0.94170347591418402,1.1287678022998864,1.3072107150276573,1.4961685660182651,1.6851264170088718,1.8740842679994789,2.0634213888816366,2.2535492366976433,2.4436770845136486,2.6338049323296544,2.8239327801456624,3.0021365671672791,3.1906075775559675,3.3817723934104769]
[]
[null,null,null,"Summary of risk sharing indicators"]
[]
[null,null,null,null,"Coefficient of variation",null,null,"Minus 20% ($mm)","Plus 20% ($mm)"]
[null,null,null,{"$f":"D655","v":"Kyrgyz Republic"},{"$f":"_xlfn.STDEV.S(G655:AI655)/AVERAGE(G655:AI655)","v":0.76676292053836048},null,{"$f":"D655","v":"Kyrgyz Republic"},{"$f":"M655-Q655","v":-75.241292654801555},{"$f":"U655-Q655","v":84.019630310834714}]
[null,null,null,"Kazakhstan",0.6978612212194838,null,{"$f":"D656","v":"Kazakhstan"},-145.67150496319385,{"$f":"U656-Q656","v":171.29710031421109}]
[null,null,null,"Mongolia (large mines)",0.71651221440413171,null,"Mongolia (large mines)",-187.34534612814545,212.9353021147341]
[null,null,null,"Ghana",0.75896149034103999,null,"Ghana",-163.09250987044379,214.11889340982844]
[null,null,null,"Chile",0.80103983617092833,null,"Chile",-233.79165809093297,278.99242162431096]
[null,null,null,"Mongolia (small mine)",0.67913705190151119,null,"Mongolia (small mine)",-135.3790891982822,154.98055815265207]
[null,null,null,"Western Australia",0.71530392380695518,null,"Western Australia",-187.27152462851376,193.81521413545227]
[null,null,null,"Indonesia",0.72572075546988257,null,"Indonesia",-234.71694388817761,247.82494374446094]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)",0.61695195979014594,null,"Kyrgyz Republic (15% tax on concentrates)",-131.01470698112263,150.20303391024771]
[null,null,null,"Peru",{"$f":"_xlfn.STDEV.S(G664:AI664)/AVERAGE(G664:AI664)","v":0.82306537979920635},null,"Peru",-177.68813809386134,196.15075781420535]
[null,null,null,"South Africa",{"$f":"_xlfn.STDEV.S(G665:AI665)/AVERAGE(G665:AI665)","v":0.76442418824485003},null,"South Africa",-216.99492209773243,247.20336511876792]
[]
[null,null,null,{"$f":"\"Government Share of Total Benefits - selected regime: \"&Inputs!F12","v":"Government Share of Total Benefits - selected regime: Kyrgyz Republic"}]
[null,null,null,"Discount rate","%",null,{"$f":"G$485","v":0},{"$f":"H$485","v":0.05},{"$f":"I$485","v":0.1},{"$f":"J$485","v":0.15000000000000002}]
[null,null,null,"Government revenue (numerator)","$mm const",null,{"$f":"G$487","v":994.62807550926232},{"$f":"H$487","v":580.50645168229732},{"$f":"I$487","v":369.9860152611671},{"$f":"J$487","v":253.69943770042133}]
[null,null,null,"Total benefits (denominator)","$mm const",null,{"$f":"G492","v":3975.5},{"$f":"H492","v":2348.9525724368004},{"$f":"I492","v":1514.096419516542},{"$f":"J492","v":4249.0397576481937}]
[null,null,null,"Government Share of Total Benefits","%",null,{"$f":"G699/G700","v":0.25018942913074138},{"$f":"H699/H700","v":0.24713417311788491},{"$f":"I699/I700","v":0.24436093401456252},{"$f":"J699/J700","v":5.9707475611111192E-2}]
[]
[null,null,null,"Government Share of Total Benefits - regime comparison"]
[null,null,null,"Regime",null,null,{"$f":"Inputs!H12","v":"Kyrgyz Republic"},{"$f":"Inputs!I12","v":"Kazakhstan"},{"$f":"Inputs!J12","v":"Mongolia (large mines)"},{"$f":"Inputs!K12","v":"Ghana"},{"$f":"Inputs!L12","v":"Chile"},{"$f":"Inputs!M12","v":"Mongolia (small mine)"},{"$f":"Inputs!N12","v":"Western Australia"},{"$f":"Inputs!O12","v":"Indonesia"},{"$f":"Inputs!P12","v":"Kyrgyz Republic (15% tax on concentrates)"},{"$f":"Inputs!Q12","v":"Peru"},{"$f":"Inputs!R12","v":"South Africa"}]
[null,null,null,null,null,null,{"$f":"Inputs!H11","v":1},{"$f":"Inputs!I11","v":2},{"$f":"Inputs!J11","v":3},{"$f":"Inputs!K11","v":4},{"$f":"Inputs!L11","v":5},{"$f":"Inputs!M11","v":6},{"$f":"Inputs!N11","v":7},{"$f":"Inputs!O11","v":8},{"$f":"Inputs!P11","v":9},{"$f":"Inputs!Q11","v":10},{"$f":"Inputs!R11","v":11}]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&G485*100","v":"Government Share of Total Benefits NPV0"},"%",{"$f":"G493","v":0.25018942913074138},0.25018942913074138,0.35122814915565326,0.41611945263874078,0.40252704221651769,0.48676239280871569,0.32023215737831534,0.38468545352585171,0.48326735970350493,0.47856583654733431,0.33721775355204947,0.46994128599733159]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&H485*100","v":"Government Share of Total Benefits NPV5"},"%",{"$f":"H493","v":0.24713417311788491},0.24713417311788491,0.33630352556732357,0.40185191612723548,0.38243211001715033,0.46702710763904265,0.30951452072910191,0.3768779906328833,0.47027737432802907,0.47607525945328361,0.32636004626914916,0.44692043895106093]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&I485*100","v":"Government Share of Total Benefits NPV10"},"%",{"$f":"I493","v":0.24436093401456252},0.24436093401456252,0.32079587226029582,0.38800398329513547,0.3613850973829501,0.44729062699839661,0.29887640014520284,0.36962021967573294,0.45797744629561848,0.47414051801741847,0.31587583609309922,0.42261810179607628]
[null,null,null,{"$f":"\"Government Share of Total Benefits NPV\"&J485*100","v":"Government Share of Total Benefits NPV15"},"%",{"$f":"J493","v":5.9707475611111192E-2},5.9707475611111192E-2,7.5426978467363459E-2,9.2591173841570951E-2,8.4045932106148372E-2,0.10577447983135621,7.1287025665988241E-2,8.9605868640764127E-2,0.11027828501612237,0.11661516033332749,7.5524391962853016E-2,9.8347049767212563E-2]
[]
[null,null,null,"Price change sensitivity"]
[null,null,null,null,"$/tonne",{"$f":"I493","v":0.24436093401456252},{"$f":"G635","v":324.99999999999955},389.99999999999955,454.99999999999955,519.99999999999955,584.99999999999955,649.99999999999955,714.99999999999943,779.99999999999955,844.99999999999955,909.99999999999966,974.99999999999966,1039.9999999999998,1104.9999999999998,1169.9999999999998,1235,{"$f":"V635","v":1300},{"$f":"W635","v":1365},1430.0000000000002,1495.0000000000002,1560.0000000000002,1625.0000000000002,1690.0000000000005,1755.0000000000005,1820.0000000000005,1885.0000000000005,1950.0000000000007,2015.0000000000007,2080.0000000000009,2145.0000000000009]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$H$12:$R$12)","v":"Kyrgyz Republic"},"%",1,-0.20695957008388835,-0.33853000674775058,-0.69421715806999995,-5.135344637574331,1.1784812063221739,0.57636449192578187,0.40693520739828992,0.33505671218913996,0.29573146430572,0.27120067535573011,0.25456392502574005,0.24257781959382338,0.23359719940140505,0.22663212995423448,0.22112377078578219,0.24436093401456252,0.23968229421491496,0.26187348361213297,0.2578391317414917,0.2791877563710079,0.3121331854534512,0.30825856933185519,0.34008031445344489,0.34800983634903371,0.3445457891875347,0.3526713136184747,0.36080851115420937,0.35798413906233928,0.36626911513185439]
[null,null,null,"Kazakhstan","%",{"$f":"F713+1","v":2},-0.16493136401071642,-0.26379018605229471,-0.53104484968829491,-3.8679998852785338,0.88850126986828581,0.4536435826961871,0.34393611573519334,0.31487542603182878,0.30851342149764988,0.30767959441002291,0.30907250041252377,0.311087551665019,0.31330789426301286,0.31581234037978645,0.31846009219556604,0.32079587226029582,0.32312463370517475,0.32511652514053568,0.32683971185028893,0.32834513030015838,0.32967160787660638,0.33084925937614013,0.33190252628595551,0.33294015371996333,0.3338998371680203,0.33479455784908441,0.33561088323074961,0.33635868434150734,0.33704624176790943]
[null,null,null,"Mongolia (large mines)","%",{"$f":"F714+1","v":3},-0.16872825274096559,-0.26933347391336904,-0.541309348086215,-3.9372136534877651,0.90297527013026802,0.46382699835792562,0.36751794434128993,0.34422625811744573,0.35164258048735209,0.35960619702610497,0.36652059570440071,0.37225958399510234,0.37686397045490594,0.38108399878564481,0.38472257827556244,0.38800398329513547,0.3907737031732193,0.39318078263923661,0.39546337560871803,0.39745750517712169,0.3992146034491994,0.40077456153042201,0.40216879472284239,0.40342238008601239,0.40455557815990367,0.40563271423708069,0.40666891370212721,0.40761813214900161,0.40849088050820775]
[null,null,null,"Ghana","%",4,-8.4836903661778679E-2,-0.1468558534092553,-0.31451770908915355,-2.4079519862527894,0.61682950682234117,0.37179762630611168,0.31830537262779457,0.30847801325898749,0.31023915901802307,0.30648618515679743,0.31839551792104648,0.32897887330948938,0.33915455813889023,0.34782850976171759,0.35523292324872874,0.3613850973829501,0.3666120334042372,0.37113883845411016,0.3750549807503753,0.3784762193380124,0.38150157786166017,0.38427092993317297,0.38674607501949199,0.38897153175714461,0.39099174073277165,0.3928546831217859,0.39455439476243315,0.39611142861362997,0.39754302609610093]
[null,null,null,"Chile","%",5,-0.11631280046365092,-0.1698114905925627,-0.31443970019590534,-2.1202747257040042,0.44703006491170477,0.24390507208764561,0.25658087152926018,0.29104185986107584,0.32018357700958772,0.34933418177217451,0.37373949718362165,0.39362749448299067,0.41081413187532417,0.42491864984365707,0.43693226452030359,0.44729062699839661,0.45664231413949197,0.46474702475815305,0.47203595073330351,0.47840373640656669,0.48401461815704794,0.48899597888600577,0.49371623779118795,0.4980916627139198,0.50204689643040046,0.5056396948645705,0.50902160893895776,0.51216895684586539,0.51506275092524556]
[null,null,null,"Mongolia (small mine)","%",6,-0.16872825274096559,-0.26933347391336904,-0.541309348086215,-3.9372136534877651,0.89557881487225344,0.44367468965543905,0.33914532500285238,0.30644929151524469,0.29846177358971887,0.295948996698778,0.29531202913689869,0.29542234948179152,0.29610960448515966,0.29697178021534026,0.2980120562708144,0.29887640014520284,0.29982605946252022,0.30073743806922143,0.30152587235571959,0.30221466801244462,0.30282159028942324,0.30336041804066055,0.30386183762944224,0.30443079165071474,0.30494510652705342,0.30541229249249474,0.30583854368978902,0.30622901435988903,0.3065880282810472]
[null,null,null,"Western Australia","%",7,-0.12175353443377723,-0.18925360177545217,-0.37173309546413402,-2.6501811385102929,0.59701154088702835,0.37999461927168338,0.35836272213208259,0.35744230030849,0.35883743855746975,0.36070972238826077,0.36264591275103558,0.36436114345296083,0.36590962225510854,0.36726065317393825,0.3684850119362712,0.36962021967573294,0.37063613975521353,0.37150510059694281,0.3722938157974936,0.37305396238514915,0.37372375449738615,0.37431839831146663,0.37484986909471307,0.37532772602600123,0.37575969226463218,0.3761520755564971,0.37652154370520691,0.37689449741735132,0.37723740556605573]
[null,null,null,"Indonesia","%",8,-0.15492783428141771,-0.24274610537874119,-0.48015377440133244,-3.4444377492983089,0.81840367788409096,0.46386506592389115,0.40977544538857774,0.41639611277335564,0.42488861132735078,0.4321059696824941,0.43821998383519301,0.44349394439298945,0.44801914896534012,0.45173601530060792,0.45510185005671833,0.45797744629561848,0.46065430930431439,0.46299586241833351,0.46502154169714799,0.46682590358210657,0.46856580255013608,0.47011049102819036,0.47149107681057612,0.47273239149079421,0.47385449728912543,0.4748737796487037,0.47580375263224745,0.47665566149810906,0.47746466124787468]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)","%",9,-0.44324521516402848,-0.75248978524235965,-1.588500693027443,-12.026974508928387,2.8131096935246607,1.397888089022435,0.9842827891518634,0.78689219605098715,0.67413675835872711,0.60481271957748284,0.55740150939047195,0.52298792740251698,0.49686437337570477,0.47633997922323229,0.45981654510026354,0.47414051801741847,0.46187092473499203,0.47763623399469207,0.46803646177623182,0.48460714965289564,0.5133809890403056,0.50571278474651549,0.53423987035648479,0.53915087467495382,0.53296956105639448,0.53866172051082284,0.54457368802372985,0.53966345563231433,0.54604979816765997]
[null,null,null,"Peru","%",10,-3.7892949527886855E-3,-5.5322012853521799E-3,-1.0243969401124431E-2,-8.5942966232069956E-2,0.10361162859479961,0.12081900861993322,0.150999195803869,0.18623675620904928,0.22175956791086518,0.24714447205680504,0.26583272926008999,0.28016182251588023,0.29166764419322738,0.30112147957232799,0.30912787795411562,0.31587583609309922,0.32175726985869102,0.32680325202600724,0.33128564960151957,0.33530214280734227,0.33884121739085193,0.34198322036491841,0.34487420734286584,0.34751410888817769,0.34990048913343352,0.35206829421685892,0.35406810655349563,0.35593238039395142,0.35769467073914624]
[null,null,null,"South Africa","%",11,-0.10601028106692861,-0.15707004924591764,-0.29510488405579027,-2.0186147036375677,0.5398525152714222,0.31754380939723509,0.31108868068738871,0.32669569959191624,0.3463099083993873,0.36307152609185284,0.37708574974436082,0.38829832753908206,0.39966715080955534,0.40749864559584376,0.41610735707228735,0.42261810179607628,0.42720838002059092,0.42952961123758499,0.43336322277447437,0.43671236045328793,0.43966340441835206,0.44233811582721494,0.44483678555758055,0.44708339381393924,0.44911425044619657,0.45095901084505635,0.45129752702237486,0.45271680890404187,0.45430104493207091]
[]
[null,null,null,"OPEX change sensitivity"]
[null,null,null,null,"$/tonne",{"$f":"I493","v":0.24436093401456252},{"$f":"$Q$726*G652","v":5.8564264548977008E-14},42.20000000000006,84.400000000000063,126.60000000000007,168.80000000000007,211.00000000000006,253.20000000000005,295.40000000000003,337.6,379.8,{"$f":"Inputs!F182","v":422},{"$f":"$Q$726*R652","v":464.20000000000005},506.40000000000009,548.60000000000014,590.80000000000018,633.00000000000023,675.20000000000027,717.40000000000032,759.60000000000025,801.8000000000003,844.00000000000034,886.20000000000039,928.40000000000043,970.60000000000048,1012.8000000000005,1055.0000000000005,1097.2000000000005,1139.4000000000005,1181.6000000000006]
[null,null,null,{"$f":"TRANSPOSE(Inputs!$H$12:$R$12)","v":"Kyrgyz Republic"},"%",1,0.18802188898337421,0.19190193295550151,0.19605875982028245,0.20052308144999983,0.20533032795447814,0.21052158994412204,0.21614479599872627,0.22225619681227854,0.22892225342983105,0.23622206403859544,0.24436093401456252,0.25337068313339334,0.26337947673863527,0.27456449451995685,0.28734303074421225,0.3018212096475722,0.31859547113848857,0.33797861605976937,0.36083926296537222,0.38805110127663123,0.42109927408060244,0.46206922898348468,0.51418159241367256,0.58272028967741996,0.67738713567291431,0.81684006957666133,1.0253849887008664,1.3712781356188546,2.0568262280988687]
[null,null,null,"Kazakhstan","%",{"$f":"F727+1","v":2},0.31226114833292745,0.3128500850547421,0.31348103357091406,0.31415865551659822,0.31488832868979943,0.3156762900738006,0.31652981456055312,0.31745744022322214,0.31846925492428618,0.31957726466868008,0.32079587226029582,0.32235918989328677,0.3242114594380337,0.32628117320642724,0.32888745463093944,0.33227910393828797,0.33643675642908311,0.34140920436921962,0.34769121618204862,0.35561571620505233,0.36574107583851695,0.37918837841364633,0.39765253546778101,0.42389204447895118,0.46296480897780401,0.53686393528590326,0.65757989039831144,0.86552695106835631,1.2851907155959732]
[null,null,null,"Mongolia (large mines)","%",{"$f":"F728+1","v":3},0.38389636208979938,0.38414209732470256,0.38440536207979475,0.3846881014333286,0.38499255928419363,0.38532133802836083,0.3856774731316388,0.38606452712517447,0.38663866015035131,0.38728887079103275,0.38800398329513547,0.38879422555179083,0.38967209368559674,0.39092383907108652,0.39235978753654233,0.39415471194242369,0.39650190053497908,0.39920917760492225,0.40265223805887501,0.40697299335296661,0.41261286189546903,0.42020773685858209,0.4309863206720333,0.44775950270306553,0.48569703687885096,0.54869660553952726,0.6668510955849144,0.87246644212254865,1.2938528432342069]
[null,null,null,"Ghana","%",4,0.37404103439905922,0.37311557428078013,0.37212409647548172,0.37111598749179842,0.37003901148890916,0.36887600381240448,0.3676162269371247,0.36624707891983393,0.36475367037414824,0.36312000396528116,0.3613850973829501,0.3594679214353303,0.35733815976143907,0.35495837811877767,0.35232573314672083,0.34973712137344443,0.34683762659937706,0.34418279942190183,0.34253346533479906,0.34126659809447962,0.34408016102076694,0.35610384380407811,0.35944893902186908,0.37676120270429236,0.39253163887439474,0.43522710943489157,0.49760898414508742,0.61462527979825599,0.86695946166832949]
[null,null,null,"Chile","%",5,0.51682682336623553,0.51052748462040931,0.5037787826167438,0.4965308559391266,0.48992390291994831,0.48358091944312415,0.47671016178105924,0.46956172790827372,0.46281178450393101,0.45542011184068992,0.44729062699839661,0.4394391349832914,0.43095464223794261,0.42147412602328849,0.41187581918136301,0.40205759118053364,0.39229543168096215,0.38231762568530819,0.37727141209325488,0.37131075873288477,0.36517906867976357,0.3579432856312485,0.35027491376970671,0.34223253172522289,0.33428936351677185,0.33093780374194398,0.34504874177354866,0.40238216616732464,0.57225259969815956]
[null,null,null,"Mongolia (small mine)","%",6,0.28456911261001905,0.28554838943807853,0.28659752296753782,0.28772426450871441,0.28893755619881478,0.29024776881788911,0.2916669989679172,0.29320944365325807,0.29489187684911766,0.29673426199468267,0.29887640014520284,0.3013599439743988,0.30411887513531666,0.30720168661164626,0.31077694411555007,0.31513080141313093,0.32010501067261415,0.32634237921670983,0.33363473403275706,0.3426830557781011,0.35383704269126737,0.36838577686138585,0.38764700187338674,0.41477979799308573,0.45870297683646666,0.52737722709364654,0.64994366987493779,0.86331865209195691,1.2917659840512639]
[null,null,null,"Western Australia","%",7,0.36149916865394005,0.3620334635609338,0.36260587238904551,0.36322062426481688,0.36388259803172696,0.36459745200293514,0.36539119931190051,0.36631077145403956,0.36731380171672967,0.36841219187039537,0.36962021967573294,0.37095516293782915,0.37255860943081726,0.37435585334722443,0.37638848621416016,0.37885521421663193,0.38167340976873237,0.38496014905054476,0.38899638849410367,0.39381086782567643,0.39984368150251165,0.40754616266056098,0.41763001314453779,0.43117149273163102,0.45026161878581261,0.47899222263339336,0.52961242112570439,0.63075463426426082,0.86966348324496434]
[null,null,null,"Indonesia","%",8,0.45446527747255488,0.45463492581944831,0.45481667602923942,0.45501187092649431,0.45522205963271856,0.4555733245173188,0.45596401499813805,0.45638862439340833,0.45685177029981672,0.45735894832049273,0.45797744629561848,0.45882198761456916,0.45976017575288358,0.46087153342241427,0.46236567455116018,0.46405854783407874,0.46604621785695316,0.4687040527993786,0.47181485555813574,0.47604217003129368,0.48154694726633218,0.48883708952579552,0.49878569260458655,0.51305058439450124,0.53494193706977233,0.57330708450931178,0.66164595058463016,0.83179206421998753,1.195624389963593]
[null,null,null,"Kyrgyz Republic (15% tax on concentrates)","%",9,0.34067718175851763,0.34981454221247227,0.35960371617056058,0.3701170289593198,0.38143791718068393,0.39374739393207214,0.40709790417444081,0.42160747724792713,0.43743390371792562,0.45491215210333763,0.47414051801741847,0.49555290182703776,0.51937375217660731,0.54616252895293427,0.57643504705101523,0.61100980728074528,0.65090176267121391,0.69748235783599877,0.75273242808041374,0.81973023393755884,0.90389410172442008,1.0066850268098961,1.1350562294653392,1.2999134577534135,1.519388718589102,1.826013835930931,2.2845564316832561,3.0450963772584916,4.5524598899203319]
[null,null,null,"Peru","%",10,0.35744791250342478,0.35409046614428863,0.35052338006834599,0.34676276309685411,0.34285798541887053,0.33873694369796914,0.334573444330443,0.3301563369031888,0.32564589823504742,0.32090470778146996,0.31587583609309922,0.31066411546531042,0.30500812601339439,0.299092472168209,0.29271270612151284,0.28582339894399589,0.27841271331453132,0.27013633384566688,0.26111032680481783,0.25070915902799362,0.2388445718289908,0.2249707864813219,0.20819443157513315,0.18832573588762189,0.16375234256506144,0.14629541384828101,0.12672097596097689,0.11081462241912557,0.10329055446211795]
[null,null,null,"South Africa","%",11,0.42633280291878134,0.42579036906119827,0.4253097721364239,0.42481023723082995,0.42427233077427084,0.42369145493623778,0.42306224675219384,0.42237841205531096,0.42349071103895164,0.42307927329956013,0.42261810179607628,0.42003094620433656,0.41644366435014091,0.41243525927443597,0.41017162379759464,0.40594236100782816,0.40129028985899357,0.39609077775943186,0.39336770190593801,0.38781413493357608,0.38464104718911257,0.37905749223765395,0.3767754301532163,0.37590682838951139,0.37828760448176257,0.39109203838079692,0.41998198529882541,0.50273846091594299,0.70610953413977695]
[]
[]
[null,null,null,{"$f":"\"Breakeven price - selected regime: \"&Inputs!F12","v":"Breakeven price - selected regime: Kyrgyz Republic"}]
[null,null,null,"Contractor post-tax IRR on total funds","%",{"$f":"ROUND(C481,3)","v":0.26700000000000002},{"$f":"Inputs!F177*100&\"% post-tax IRR\"","v":"12.5% post-tax IRR"}]
[null,null,null,"Breakeven price","$/ounce",{"$f":"Inputs!G190","v":1300},"Goal-seek price"]
[]
[null,null,null,"Save the original price here and restore it after the goal seek analysis in the input cell F35 in the Economic Assumptions ","$/tonne",1301]
[]
[null,null,null,{"$f":"\"Marginal Effective Tax Rate (METR) - selected regime: \"&Inputs!F12","v":"Marginal Effective Tax Rate (METR) - selected regime: Kyrgyz Republic"}]
[null,null,null,"Contractor post-tax IRR with breakeven price","%",{"$f":"F741","v":0.26700000000000002}]
[null,null,null,"Difference between pre-tax and post-tax IRR with breakeven price (numerator)","%",{"$f":"(F749-F747)","v":7.2000132478143297E-2}]
[null,null,null,"Project pre-tax IRR with breakeven price (denominator)","%",{"$f":"C26","v":0.33900013247814331}]
[null,null,null,"Marginal Effective Tax Rate (METR)","%",{"$f":"F748/F749","v":0.21238968832198149}]
[]
[null,null,null,"Breakeven price and METR stored results - regime comparison"]
[null,null,null,null,null,null,"Breakeven price","METR"]
[null,null,null,null,1,{"$f":"TRANSPOSE(Inputs!H12:R12)","v":"Kyrgyz Republic"},913.59999999999991,0.29592844102381366]
[null,null,null,null,2,"Kazakhstan",929.58799999999985,0.32489188163284244]
[null,null,null,null,3,"Mongolia (large mines)",967.93350499999985,0.38407824286821712]
[null,null,null,null,4,"Ghana",926.57634614999972,0.31965486333514398]
[null,null,null,null,5,"Chile",966.72798781649965,0.38240469301380658]
[null,null,null,null,6,"Mongolia (small mine)",925.64204833429812,0.31801036978169378]
[null,null,null,null,7,"Western Australia",966.63476761767402,0.38227482835267701]
[null,null,null,null,8,"Indonesia",1027.8549695667934,0.45560297204826011]
[null,null,null,null,9,"Kyrgyz Republic (15% tax on concentrates)",968.60215367411945,0.38500183215077338]
[null,null,null,null,10,"Peru",895.65804086656203,0.25963197678337052]
[null,null,null,null,11,"South Africa",970.75552275460484,0.38795390547943082]
[]
[]
[null,null,null,"Sensivitity analysis operators  -DO NOT DELETE"]
[null,null,null,"Price change proportion",0.05]
[null,null,null,"Cost change proportion",0.1]
[null,null,null,"Price changer",{"$f":"Inputs!G190","v":1300}]
[null,null,null,"Cost changer",{"$f":"Inputs!$F$182","v":422}]
[]
[]
[null,null,null,"Orignal mineral price value",1300]
[]
[]
[]
[]
[]
["END"]

{"sheet":"Mine profiles","index":4,"n_rows":26,"n_cols":27,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"Small mine"]
[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]
[null,"Production","ounces",{"$f":"K3","v":60000},0,0,30000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,60000,30000,0]
[null,"Transport post-fiscal point","$mm const",{"$f":"H4","v":4.68},0,0,{"$f":"((G3*1300)*0.06)/1000000","v":2.34},{"$f":"((H3*1300)*0.06)/1000000","v":4.68},4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,4.68,2.34,0]
[null,"Refining and processing post-fiscal point","$mm const",{"$f":"H5","v":3.9},0,0,{"$f":"((G3*1300)*0.05)/1000000","v":1.95},{"$f":"((H3*1300)*0.05)/1000000","v":3.9},3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,3.9,1.95,0]
[null,"Exploration costs (expensed)","$mm const",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development costs - intangibles (expensed)","$mm const",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development costs - tangibles (depreciable)","$mm const",{"$f":"SUM(E8:H8)","v":200},100,100,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement capital costs (depreciable)","$mm const",{"$f":"H9","v":2},0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Unofficial taxes","$/ounce",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decommissioning costs","$mm const",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Associated mineral","%",0.1]
[]
[]
[null,"Large mine"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,"Production","ounces",{"$f":"K17","v":250000},0,0,100000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,100000,0]
[null,"Transport post-fiscal point","$mm const",{"$f":"H18","v":19.5},0,0,{"$f":"((G17*1300)*0.06)/1000000","v":7.8},{"$f":"((H17*1300)*0.06)/1000000","v":19.5},19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,19.5,7.8,0]
[null,"Refining and processing post-fiscal point","$mm const",{"$f":"H19","v":16.25},0,0,{"$f":"((G17*1300)*0.05)/1000000","v":6.5},{"$f":"((H17*1300)*0.05)/1000000","v":16.25},16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,16.25,6.5,0]
[null,"Exploration costs (expensed)","$mm const",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development costs - intangibles (expensed)","$mm const",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development costs - tangibles (depreciable)","$mm const",{"$f":"SUM(E22:H22)","v":500},150,250,100,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement capital costs (depreciable)","$mm const",{"$f":"H23","v":4.5},0,0,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,"Unofficial taxes","$/ounce",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decommissioning costs","$mm const",null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Associated mineral","%",0.1]

{"sheet":"Tax regime profiles","index":5,"n_rows":112,"n_cols":46,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,null,"Regime name",null,null,"Kyrgyz Republic","Kazakhstan","Chile","Western Australia","Tanzania","Ghana","Indonesia","Colombia","Zambia","South Africa","Mongolia (large mines)",null,"Mongolia (small mine)","Peru","Kumtor (Kyrgyz Republic)","South Africa","Current regime (outside EEU)","A. Current regime","B. RT 3%","C. CIT + RT","D. CIT + OPT","E. SA profit tax","Mexico","Brazil","Kyrgyz Republic (15% tax on concentrates)"]
[]
[null,null,null,"Signature bonus",null,"$mm",null,0,null,null,null,null,0,0,0,0,0,null,0,0,0,null,null,null,null,null,null,null,null,0]
[null,null,null,"Front-end taxes"]
[null,null,null,"Royalty (gold)",null,"%",7.0000000000000007E-2,0.05,0,2.5000000000000001E-2,0.04,0.05,0.04,0.05,0.05,0,0.05,null,0.05,0,{"$f":"13%+4%+1%","v":0.18000000000000002},0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0.01,{"$f":"7% + 15%","v":0.22}]
[null,null,null,"Royalty (copper)",null,"%",7.0000000000000007E-2,0.05,0,2.5000000000000001E-2,0.04,0.05,0.04,0.05,0.05,0,0.05,null,0.05,0,{"$f":"13%+4%+1%","v":0.18000000000000002},0,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0.01,{"$f":"7% + 15%","v":0.22}]
[null,null,null,"Royalty (cobalt)",null,"%",0.05,0.05,0,2.5000000000000001E-2,0.04,0.05,0.04,0.05,0.05,0,0.05,null,0.05,0,{"$f":"13%+4%+1%","v":0.18000000000000002},0,0.05,0.05,0.05,0.05,0.05,0.05,0,0.01,0.05]
[null,null,null,"Royalty base (netback/gross)",null,"switch","gross","gross","gross","gross","gross","gross","net","gross","gross","gross","gross",null,"gross","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross","gross"]
[null,null,null,"VAT deductable (1=Yes, 2 = no)",null,null,1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Corporate Income Tax"]
[null,null,null,"Corporate Income Tax rate",null,"%",0,0.2,0.224,0.3,0.3,0.35,0.35,0.34,0.3,0,0.25,null,0.1,0.28000000000000003,0,0,0,0,0,0.1,0.1,0,0.375,0.34,0]
[null,null,null,null,"Exploration costs (expensing)","switch",null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred",null,"deferred",null,null,null,"deferred","deferred","deferred","deferred","deferred"]
[null,null,null,null,"Development costs - intangibles (expensing)","switch",null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred",null,"deferred",null,null,null,"deferred","deferred","deferred","deferred","deferred"]
[null,null,null,null,"Development costs - tangibles (depreciation)","switch",null,"deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred","deferred",null,"deferred","deferred",null,"deferred",null,null,null,"deferred","deferred","deferred","deferred","deferred"]
[null,null,null,null,"Loss carry forward","years",null,10,100,100,100,5,5,100,10,100,6,null,6,4,null,100,null,null,null,10,10,10,10,100]
[null,null,null,null,"Loss carry forward (limitation)","%",null,1,1,1,1,1,1,1,0.5,1,1,null,1,1,null,1,null,null,null,1,1,1,1,1]
[null,null,null,null,"Depreciation allowance (on tangible and replacement capital)","years",null,4,10,20,1,5,16,5,4,1,10,null,10,10,null,1,null,null,null,2,2,2,8.3333333333333339,17]
[null,null,null,null,"Non-linear depreciation","switch",null,0,0,0,0,0,0,0,0,0,0,null,0,0,null,0,null,null,null,0,0,0,0,0]
[null,null,null,"Variable rate tax switches (see Schedules for variables)"]
[null,null,null,"Variable rate royalty","revenue based (Choose between schedules 1 and 8)","switch",1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Swtich on or off",null,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable rate royalty","price based (Choose between schedules 1 and 8)","switch",3,1,1,1,1,1,1,1,8,1,1,null,1,1,1,1,3,3,4,3,1,1,1,1,3]
[null,null,null,null,"not marginal = 1; marginal = 2","switch",1,1,1,1,1,1,1,1,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Resource Rent Tax rate",null,"%"]
[null,null,null,null,"RRT threshhold","%"]
[null,null,null,null,"CIT deductible (yes/no)","switch"]
[null,null,null,"Operating margin tax (0 = off, 1 = on)",null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1]
[null,null,null,null,"Price-rate schedule version (Choose 1, 2, 3, 4 from variable rate tax section)","switch",1,1,1,1,1,1,1,1,1,1,1,null,1,2,1,1,1,1,1,1,4,1,1,1,1]
[null,null,null,"South Africa version","South Africa version","switch",0,0,0,0,0,0,0,0,0,1,0,null,0,0,0,1,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"        Processed (=1) /non-processed rate applicable (=2)","switch",1,1,1,1,1,1,1,1,1,2,1,null,1,1,1,2,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"EBITDA (=1) or EBIT (=2)","switch",1,1,1,1,1,1,1,1,1,2,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Variable profit tax - zambia (1 = off, 2 = on)",null,"switch"]
[null,null,null,"South Africa royalty (0 = off, 1 = on)",null,"switch",null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1]
[null,null,null,"South Africa gold profit tax (0 = off, 1 = on)",null,"switch",null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,null,null,1]
[null,null,null,null,"a",null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,34,null,null,null,null,null,20]
[null,null,null,null,"b",null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,5,null,null,null,null,null,5]
[null,null,null,"Surcharge on Cash Flows rate",null,"%"]
[null,null,null,null,"CIT deductible (yes/no)","switch"]
[null,null,null,"Other taxes and provisions"]
[null,null,null,"Dividend Withholding Tax",null,"%",0.1,0.15,0.35,0.1,0.05,0.08,0.2,0.1,0.15,0.2,0.2,null,0.2,0.05,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0.1]
[null,null,null,"Interest Withholding Tax",null,"%",0.1,0.15,0.35,0.1,0.1,0.08,0.2,4.9000000000000002E-2,0.15,0.15,0.2,null,0.2,4.99E-2,0.1,0.15,0.1,0.1,0.1,0.1,0.1,0.1,4.9000000000000002E-2,0.15,0.1]
[null,null,null,"State equity, free",null,"%",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"State equity, paid (progressive schedule)",null,"switch",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Custom duties",null,"%",0.05,0.05,0.06,0.05,0.1,0,6.9000000000000006E-2,2.5000000000000001E-2,0,5.8000000000000003E-2,0.05,null,0.05,0,0.05,5.8000000000000003E-2,9.4E-2,0.05,0.05,0.05,0.05,0.05,2.5000000000000001E-2,0.06,0.05]
[null,null,null,"VAT on all inputs",null,"%"]
[null,null,null,"Decommissioning provision (yes/no)",null,"switch"]
[null,null,null,"Commencement of decommissioning provision",null,"% depletion"]
[]
[null,null,null,"Sources:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMF (2015) South Africa report"]
[]
[null,null,null,"Customs duties","https://www.export.gov/ccg"]
[null,null,null,"WHT","http://taxsummaries.pwc.com/ID/Withholding-tax-(WHT)-rates"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"1 - No VRR",null,"2 - Chile VRR",null,"3 - [Peru???]"]
[null,null,null,null,null,null,"Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate"]
[null,null,null,null,null,null,null,null,{"$f":"6000*12000/1000000","v":72},0,{"$f":"6000*12000/1000000","v":72},0]
[null,null,null,null,null,null,null,null,{"$f":"6000*15000/1000000","v":90},5.0000000000000001E-3,{"$f":"6000*15000/1000000","v":90},5.0000000000000001E-3]
[null,null,null,null,null,null,null,null,{"$f":"6000*20000/1000000","v":120},0.01,{"$f":"6000*20000/1000000","v":120},0.01]
[null,null,null,null,null,null,null,null,{"$f":"6000*25000/1000000","v":150},1.4999999999999999E-2,{"$f":"6000*25000/1000000","v":150},1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,{"$f":"6000*30000/1000000","v":180},0.02,{"$f":"6000*30000/1000000","v":180},0.02]
[null,null,null,null,null,null,null,null,{"$f":"6000*35000/1000000","v":210},2.5000000000000001E-2,{"$f":"6000*35000/1000000","v":210},2.5000000000000001E-2]
[null,null,null,null,null,null,null,null,{"$f":"6000*40000/1000000","v":240},0.03,{"$f":"6000*40000/1000000","v":240},0.03]
[null,null,null,null,null,null,null,null,350,4.4999999999999998E-2,350,4.4999999999999998E-2]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"1 - No VRR",null,"2 - Zambia 2016",null,"3 - Kyrgyzstan Revenue Tax",null,"4 - Kyrgyzstan Alternative",null,"5 - DRC Copper",null,"5 - DRC Gold",null,"5 - DRC Cobalt"]
[null,null,null,null,null,null,"Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate","Lower limit ($mm)","Marginal rate"]
[null,null,null,null,null,null,0,0,0,0,0,0.01,0,{"$f":"L79","v":0.01},0,0.03,0,0.03,0,0.02]
[null,null,null,null,null,null,0,0,4000,0.04,1300,0.03,800,{"$f":"N79+1%","v":0.02},6000,0.04,1000,3.5000000000000003E-2,20,0.03]
[null,null,null,null,null,null,0,0,5000,0.05,1400,0.05,900,0.03,7000,0.05,1300,0.04,30,0.04]
[null,null,null,null,null,null,0,0,6000,0.06,1500,7.0000000000000007E-2,1000,0.04,8000,0.06,1600,0.05,40,0.05]
[null,null,null,null,null,null,0,0,null,null,1600,0.1,1100,0.05,null,null,2000,0.06,50,0.06]
[null,null,null,null,null,null,0,0,null,null,1700,0.13,1200,6.0000000000000005E-2,null,null,null,null,60,7.0000000000000007E-2]
[null,null,null,null,null,null,0,0,null,null,1800,0.14000000000000001,1300,7.0000000000000007E-2,null,null,null,null,70,0.08]
[null,null,null,null,null,null,0,0,null,null,1900,0.15,1400,0.08,null,null,null,null,80,0.09]
[null,null,null,null,null,null,0,0,null,null,2000,0.16,1500,0.09,null,null,null,null,90,0.1]
[null,null,null,null,null,null,0,0,null,null,2100,0.17,1600,9.9999999999999992E-2]
[null,null,null,null,null,null,0,0,null,null,2200,0.18,1700,0.10999999999999999]
[null,null,null,null,null,null,0,0,null,null,2300,0.19,1800,0.11999999999999998]
[null,null,null,null,null,null,0,0,null,null,2400,0.2,1900,0.12999999999999998]
[null,null,null,null,null,null,0,0,null,null,2500,0.2,1900,0.13999999999999999]
[]
[null,null,null,null,null,null,"1 - No OMT",null,"2 - Peru",null,"3 - Chile",null,"4 - CUSTOM"]
[null,null,null,null,null,null,"Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate","Lower limit","Marginal rate"]
[null,null,null,null,null,null,0,0,0,0.03,0,0.05,0,0]
[null,null,null,null,null,null,0,0,0.1,4.1500000000000002E-2,0.35,0.08,0.1,0]
[null,null,null,null,null,null,0,0,0.15,5.2999999999999999E-2,0.4,0.105,0.2,0]
[null,null,null,null,null,null,0,0,0.2,6.4500000000000002E-2,0.45,0.13,0.25,0]
[null,null,null,null,null,null,0,0,0.25,7.5999999999999998E-2,0.5,0.155,0.3,0]
[null,null,null,null,null,null,0,0,0.3,8.7499999999999994E-2,0.55000000000000004,0.18,0.35,0]
[null,null,null,null,null,null,0,0,0.35,9.9000000000000005E-2,0.6,0.21,0.4,0.25]
[null,null,null,null,null,null,0,0,0.4,0.1105,0.65,0.24,0.45,0.25]
[null,null,null,null,null,null,0,0,0.45,0.122,0.7,0.27500000000000002,0.5,0.25]
[null,null,null,null,null,null,0,0,0.5,0.13350000000000001,0.75,0.31,0.55000000000000004,0.35]
[null,null,null,null,null,null,0,0,0.55000000000000004,0.14499999999999999,0.8,0.34499999999999997,0.6,0.35]
[null,null,null,null,null,null,0,0,0.6,0.1565,0.85,0.34499999999999997,0.65,0.35]
[null,null,null,null,null,null,0,0,0.65,0.16800000000000001,0.85,0.34499999999999997,0.7,0.35]
[null,null,null,null,null,null,0,0,0.7,0.17949999999999999,0.85,0.34499999999999997,0.75,0.35]
[null,null,null,null,null,null,0,0,0.75,0.191,0.85,0.34499999999999997,0.8,0.45]
[null,null,null,null,null,null,0,0,0.8,0.2,0.85,0.34499999999999997,0.85,0.45]
[null,null,null,null,null,null,0,0,0.85,0.20399999999999999,0.85,0.34499999999999997,0.85,0.45]

{"sheet":"Lists","index":6,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[null,null,"Project list",null,"Mineral list"]
[null,null,"Small mine",null,"Gold"]
[null,null,"Large mine",null,"Copper"]
[null,null,"Copper mine",null,"Cobalt"]